{"text_format":"1","workbook":"xlsx","n_sheets":223,"sheets":["INPUT","OUTPUT","CONFIG","VALUES","DATA","H2-SHIP-LIQ","H2-LIQ","H2-TRUCK-LIQ","H2-PIPE-LARGE","H2-PIPE-LARGE-OPT","H2-PIPE-DISTR","LIQ-SHIP","LIQ-TRUCK","010CAPEX","010OPEX","010STREAMS","010PINCH","010EC","020CAPEX","020OPEX","020STREAMS","020PINCH","020EC","025CAPEX","025OPEX","025STREAMS","025PINCH","025EC","030CAPEX","030OPEX","030STREAMS","030PINCH","030EC","032CAPEX","032OPEX","032STREAMS","032PINCH","032EC","033CAPEX","033OPEX","033STREAMS","033PINCH","033EC","034CAPEX","034OPEX","034STREAMS","034PINCH","034EC","040CAPEX","040OPEX","040STREAMS","040PINCH","040EC","042CAPEX","042OPEX","042STREAMS","042PINCH","042EC","043CAPEX","043OPEX","043STREAMS","043PINCH","043EC","044CAPEX","044OPEX","044STREAMS","044PINCH","044EC","100CAPEX","100OPEX","100STREAMS","100PINCH","100EC","110CAPEX","110OPEX","110STREAMS","110PINCH","110EC","120CAPEX","120OPEX","120STREAMS","120PINCH","120EC","125CAPEX","125OPEX","125STREAMS","125PINCH","125EC","200CAPEX","200OPEX","200STREAMS","200PINCH","200EC","201CAPEX","201OPEX","201STREAMS","201PINCH","201EC","210CAPEX","210OPEX","210STREAMS","210PINCH","210EC","211CAPEX","211OPEX","211STREAMS","211PINCH","211EC","220CAPEX","220OPEX","220STREAMS","220PINCH","220EC","221CAPEX","221OPEX","221STREAMS","221PINCH","221EC","225CAPEX","225OPEX","225STREAMS","225PINCH","225EC","226CAPEX","226OPEX","226STREAMS","226PINCH","226EC","300CAPEX","300OPEX","300STREAMS","300PINCH","300EC","310CAPEX","310OPEX","310STREAMS","310PINCH","310EC","320CAPEX","320OPEX","320STREAMS","320PINCH","320EC","325CAPEX","325OPEX","325STREAMS","325PINCH","325EC","400CAPEX","400OPEX","400STREAMS","400PINCH","400EC","410CAPEX","410OPEX","410STREAMS","410PINCH","410EC","420CAPEX","420OPEX","420STREAMS","420PINCH","420EC","425CAPEX","425OPEX","425STREAMS","425PINCH","425EC","500CAPEX","500OPEX","500STREAMS","500PINCH","500EC","510CAPEX","510OPEX","510STREAMS","510PINCH","510EC","520CAPEX","520OPEX","520STREAMS","520PINCH","520EC","525CAPEX","525OPEX","525STREAMS","525PINCH","525EC","620CAPEX","620OPEX","620STREAMS","620PINCH","620EC","650CAPEX","650OPEX","650STREAMS","650PINCH","650EC","660CAPEX","660OPEX","660STREAMS","660PINCH","660EC","700CAPEX","700OPEX","700STREAMS","700PINCH","700EC","710CAPEX","710OPEX","710STREAMS","710PINCH","710EC","720CAPEX","720OPEX","720STREAMS","720PINCH","720EC","725CAPEX","725OPEX","725STREAMS","725PINCH","725EC"],"not_rendered":{"charts":5,"images":9,"macros":1,"external_links":0,"defined_names":80,"comments":2,"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":"INPUT","index":0,"n_rows":106,"n_cols":29,"rows_kept":106,"cut":false,"hidden":false,"merged":[[10,3,10,7],[97,10,97,11],[99,10,99,11],[101,10,101,11],[98,10,98,11],[100,10,100,11]]}
[null,"DGMK-Projekt 815 und 856 - Berechnungstool",null,null,null,null,null,null,null,"Version 1.04",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.2446864864690785E+303]
[null,"Pfadauswahl und Parameter",null,null,null,null,null,null,null,"erstellt von Andrej Awgustow"]
[]
[]
[null,null,null,null,null,null,"»Pfadauswahl«",null,"GUI für Pfadauswahl - Auch unten in Excel-Sheet INPUT - Zeile 11 möglich"]
[null,null,null,null,null,null,"»Berechnung«",null,"Startet Berechnung - Zeigt Ergebnisse an"]
[null,null,null,null,null,null,"»Standardwerte«",null,"Liest Standardwerte ein (inkl. Auswahl von Szenarien)"]
[]
[null,"Pfadauswahl"]
[null,null,"#","# - Produkt - Pfad (Dropdown-Menü)"]
[null,"Pfad",32,"032 - H2 - blau, Dampfreformierung"]
[]
[null,"Beschreibung:","GtH: Erdgas > Dampfreformierung > CO2-Abscheidung und CCS > blauer Wasserstoff"]
[]
[null,"Parameter"]
[null,"Kapitalkosten der Anlage"]
[null,"Anlagengröße",null,100000,"t/a BÄ        =",34841.4630080352,"t/a Produkt","jährliche Produktionskapazität links: in Benzinäquivalent (BÄ) oder rechts: in Masse des Produktes"]
[null,"Faktor für Kapitalkosten",null,1,"-","Faktor für Kapitalkosten (der Anlage) - 1 entspricht im Modell hinterlegten Werten (0,5 z. B. der Hälfte der Werte)"]
[]
[null,"Finanzierung"]
[null,"Zinssatz",null,10,"%/a","zu bedienende Zinsen für Fremdkapital"]
[null,"Rendite",null,10,"%/a","zu erzielende Rendite auf Eigenkapitaleinsatz"]
[null,"Eigenkapital",null,40,"%","Anteil Eigenkapital an CAPEX"]
[null,"jährliche Tilgung",null,10,"%/a","Anteil der Tilgung des Eigenkapitals pro Jahr - 100% müssen vor Ende der Lebensdauer erreicht werden (wird ggf. automatisch angepasst)"]
[null,"Lebensdauer",null,20,"a","Lebensdauer der Anlage (max. 30 a)"]
[]
[null,"Fixkosten"]
[null,"Wartung",null,7,"%CAPEX/a"]
[null,"Versicherung",null,1,"%CAPEX/a"]
[null,"Steuern",null,3,"%CAPEX/a"]
[null,"Verbrauchsmaterial",null,15,"% von Wartung/a"]
[null,"Arbeitskosten",null,40.200000000000003,"€/h"]
[]
[null,"Eingangsstoffe/-energieträger"]
[null,"Strom",null,50,"€/MWh","Eingabe immer aktiv, wird aber ggf. nicht oder nur für Transport benötigt"]
[null,"Biomasse",null,18,"€/MWh","entspricht",88.5,"€/t Trockenmasse bei",null,"Holz",null,"Für Berechnungen ist Preis in €/MWh maßgeblich"]
[null,"Erdgas",null,2.23559759243336,"ct/kWh"]
[null,"Biogas",null,5.55,"ct/kwh"]
[]
[null,"Nebenprodukte"]
[null,"Wärme",null,20,"€/MWh","Verkauf von Wärmeenergie"]
[null,"Elektrizität",null,50,"€/MWh","Verkauf von Elektrizität"]
[null,"Sauerstoff",null,23.7,"€/t O2","Verkauf von reinem Sauerstoff"]
[null,"LPG",null,100,"% bzw. €/t","%-Hauptpr.","Nebenproduktpreis: Entweder in % des Hauptprodukts oder in €/t (Fixpreis)"]
[null,"Naphtha",null,100,"% bzw. €/t","%-Hauptpr.","Nebenproduktpreis: Entweder in % des Hauptprodukts oder in €/t (Fixpreis)"]
[]
[null,"Betriebsstoffe/-mittel"]
[null,"Reinwasser",null,2,"€/m³","für Elektrolyse"]
[null,"Wasser",null,0.2,"€/m³","für Reformierung"]
[null,"Kühlwasser",null,0.09,"€/m³ ","für Kühlung"]
[null,"Katalysator MeOH",null,0.34805597344563283,"€/a/(t/a)","Kosten in €/a pro t/a Anlagenkapazität"]
[null,"Katalysator MTG",null,6.6230172602443931,"€/a/(t/a)","Kosten in €/a pro t/a Anlagenkapazität"]
[null,"Katalysator DME -aus MeOH",null,0.99248273216608884,"€/a/(t/a)","Kosten in €/a pro t/a Anlagenkapazität (für DME aus Emthanol)"]
[null,"Katalysator DME -direkt",null,1.6885946790573545,"€/a/(t/a)","Kosten in €/a pro t/a Anlagenkapazität (für DME aus Direktsynthese)"]
[null,"Benzol",null,800,"€/t Benzol"]
[null,"MEA",null,2072.0136966,"€/t MEA"]
[null,"Ammoniak",null,300,"€/t NH3"]
[null,"Sand",null,174.96,"€/t Sand"]
[null,"CO2 aus Punktquelle",null,30,"€/t CO2"]
[null,"Abwasserentsorgung",null,2.5,"€/m³ Abwasser"]
[]
[null,"Prozess"]
[null,"Betriebsstunden",null,8000,"h/a"]
[null,"Betriebsstunden Elektrolyse",null,3000,"h/a"]
[null,"Wirkungsgrad Elektrolyse",null,62.9972694812014,"%","heizwertbezogen, zwischen 50 % und 90 %, Standardwert: 63 %"]
[null,"Kosten Stackerneuerung",null,30,"% der Investkosten, alle 10 Jahre"]
[null,"Variation FTS-Ausbeute",null,0,"%-Änderung","limitiert auf ±5 % (relativ zu Ausgangsausbeute)"]
[null,"FTS-Selektivität",null,88.096401160713782,"%","zwischen 60% und 95%, Nebenprodukt ist Naphtha"]
[null,"Variation MeOH-Ausbeute",null,0,"%-Änderung","limitiert auf ±5 % (relativ zu Ausgangsausbeute)"]
[null,"MtG-Selektivität",null,89.218980253463016,"%","zwischen 60% und 95%, Nebenprodukt ist LPG, Standardwert: 89,22 %"]
[null,"Variation Methan-Ausbeute",null,0,"%-Änderung","limitiert auf ±5 % (relativ zu Ausgangsausbeute)"]
[null,"Variation OME-Ausbeute",null,0,"%-Änderung","limitiert auf ±5 % (relativ zu Ausgangsausbeute)"]
[null,"Variation 2G EtOH-Ausbeute",null,0,"%-Anderüng","limitiert auf ±5 % (relativ zu Ausgangsausbeute)"]
[null,"Variation H2-Ausbeute (Reformer)",null,0,"%-Anderüng","limitiert auf ±5 % (relativ zu Ausgangsausbeute)"]
[]
[null,"Transport"]
[null,"Produktklasse","H2",null,"Produktklasse des Pfads - wird automatisch eingeladen"]
[null,"inkl. Transport",null,"nein",null,"Auswahl ob Transport mitberücksichtigt wird, bei \"nein\" wird Rest dieses Abschnitts ignoriert (ebenfalls wenn Produktklasse = \"Sonst.\", für Sonst. ist Transport nicht implementiert)"]
[null,"Modus (H2)",null,"Pipeline",null,"Auswahl des Transportmodus - flüssiger H2 in Lkw und Schiffen oder gasf. H2 in Pipelines (nur für Produktklasse \"H2\") - bei flüssigem H2 ist Verflüssigung von H2 inbegriffen"]
[null,"Strompreis Zielland",null,105,"€/MWh","Strompreis in Ziel-/Transitland (z.B. Deutschland) - wenn er vom Strompreis der Erzeugung abweicht"]
[null,"für Flüssig:","nächste Werte werden berücksichtigt, wenn Produktklasse \"Flüssigk.\" ist oder Produktklasse \"H2\" und \"Flüssig\" ausgewählt wurde"]
[null,"Strecke LkW",null,100,"km"]
[null,"Strecke Schiff",null,3000,"km"]
[null,"Strecke LkW (2)",null,500,"km"]
[null,"LkW-Betrieb mit",null,"Diesel",null,"Auswahl: Lkw mit Diesel betrieben, oder mit transportiertem Produkt"]
[null,"Preis Schweröl",null,300,"€/t"]
[null,"Preis Diesel",null,1.05,"€/l"]
[null,"für Pipeline:","nächste Werte werden nur berücksichtigt, wenn \"Pipeline\" ausgewählt und Produktklasse \"H2\" ist"]
[null,"Strecke Pipeline",null,3100]
[null,"Strecke Distributionsnetz",null,500]
[null,"Verdichterstationen",null,"transp. H2",null,"Auswahl: Verdichterstation mit Strom betrieben, oder mit transportiertem Wasserstoff"]
[null,"Kapitalkostenfaktor Pipeline",null,1,null,"Faktor für Kapitalkosten (der Pipeline) - Neubau der Pipeline: 1,0 - entspricht im Modell hinterlegten Werten; Umrüstung von Erdgaspipelines: 0,25 - würde 25% der Kosten eines Neubaus entsprechen"]
[]
[null,"THG-Emissionen"]
[null,"CO2-Emissionspreis",null,0,"€/t CO2"]
[null,"Gas Methan-Emissionen",null,0.7,"%","Erd-/Biogas - Anteil entweichendes Methan"]
[null,"THG-Intensität Methan",null,25,"g CO2-Äq./g CH4","für o.g. Methan-Emissionen"]
[null,"Erdgas - weitere CO2-Emissionen",null,5.16,"g CO2/MJ","Erzeugung von Erdgas",null,null,"andere Standardwerte:",null,"Erdgas (Europa)"]
[null,"Biogas - weitere CO2-Emissionen",null,7.23,"g CO2/MJ","Erzeugung von Biogas",null,null,"andere Standardwerte:",null,"Biogas (Bioabfälle) "]
[null,"Strom (Standort)",null,6.7,"g CO2/MJ","Erzeugung von Strom an Synthesestandort",null,null,"andere Standardwerte:",null,"Windkraft"]
[null,"Strom (in Transit-/Zielland)",null,111.4,"g CO2/MJ","für Transport in Zielland (z.B. Dtl.). (falls abweichend)",null,null,"andere Standardwerte:",null,"Mix (Deutschland)"]
[null,"Biomasse",null,0.7,"g CO2/MJ","Erzeugung von Biomasse",null,null,"andere Standardwerte:",null,"Restbiomasse"]
[null,"Diesel",null,89.4,"g CO2/MJ"]
[null,"Schweröl",null,94.5,"g CO2/MJ"]
[null,"Ammoniak",null,2867,"g CO2/kg NH3"]
[null,"MEA",null,799,"g CO2/kg MEA"]

{"sheet":"OUTPUT","index":1,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,"DGMK-Projekt 815 und 856 - Berechnungstool",null,null,null,null,null,null,{"$f":"INPUT!J1","v":"Version 1.04"}]
[null,"Ergebnisübersicht"]
[]
[null,"Preis"]
[null,"Massebezogen",2770.0930201882466,"€/t","=",{"$f":"C5/1000","v":2.7700930201882468},"€/kg"]
[null,"pro l Benzinäq.",0.73893162482826835,"€/l BÄ",null,"(1 l BÄ = 32 MJ)"]
[]
[null,"Investitionskosten",178.70710109604133,"Mio. €"]
[]
[null,"Eduktmengen"]
[null,"Erdgas",2242065.7165160915,"MWh/a"]
[null,"MEA",412.83569537462205,"t/a"]
[]
[]
[]
[]
[]
[]
[null,"Produktmengen"]
[null,"H2",34841.4630080352,"t/a","(vor Transport)"]
[null,"H2",34841.4630080352,"t/a","(nach Transport)"]
[null,"Wärme",0,"MWh/a"]
[null,"Elektrizität",0,"MWh/a",{"$f":"TEXT(C6,\"0,00\")&\" \"&D6","v":"0,74 €/l BÄ"}]
[]
[]
[]
[]
[null,"CO2-Äq.-Emissionen",97944.99738136385,"t CO2/a"]
[]
[null,"energiespezifische THG-Emissionen"]
[null,"Erdgas",23.355046082410286,"g CO2/MJ"]
[null,"MEA",7.8920087849009168E-2,"g CO2/MJ"]
[null,"Transport",0,"g CO2/MJ"]
[]
[]
[]
[]
[]
["Wichtig: Da sich bei der Preisermittlung einige Effekte überlagern ist folgende Aufschlüsselung als Anhaltspunkt für die Gewichtung einzelner Posten zu betrachten."]
[null,"Aufschlüsselung","€/l BÄ","%",null,"(1 l BÄ = 32 MJ)"]
[null,"Erdgas",0.36922045658102132,49.966795867862622,16764108]
[null,"Reinwasser",8.2533112284169634E-4,0.11169248887317655,3342489]
[null,"Abwasser",7.114756226889285E-3,0.96284364991724258,255]
[null,"Kühlung",2.913177259815608E-2,3.9424178935265437,13311]
[null,"Verbrauchsmaterial",2.0915416463502468E-2,2.8304941567987867,13260]
[null,"Instandhaltung",9.5775266246289167E-2,12.96131645042907,3243501]
[null,"Lohnkosten",2.0731952584724968E-2,2.8056658949389508,49407]
[null,"Steuern+Versicherung",5.4728723569308087E-2,7.4064665431023249,0]
[null,"Finanzierung",8.4292769661321335E-2,11.407384232730793,4210752]
[null,"Rendite - Produkt",5.6195179774214052E-2,7.6049228218205052,8421504]

{"sheet":"CONFIG","index":2,"n_rows":725,"n_cols":129,"rows_kept":725,"cut":false,"hidden":true,"merged":[]}
["010 - H2 - grün"]
["020 - H2 - Bio, Wirbelschichtvergasung"]
["025 - H2 - Bio, Flugstromvergasung"]
["030 - H2 - grau, Dampfreformierung"]
["032 - H2 - blau, Dampfreformierung"]
["033 - H2 - grau, autotherme Reformierung"]
["034 - H2 - blau, autotherme Reformierung"]
["040 - H2 - Bio, Dampfreformierung (Biogas)"]
["042 - H2 - Bio mit CCS, Dampfreformierung (Biogas)"]
["043 - H2 - Bio, autotherme Reformierung (Biogas)",null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E33","OPEX!E35","OPEX!E40","OPEX!C63","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N119","OPEX!E49","OPEX!AN63","OPEX!AN65",null,"OPEX!I133","CAPEX!L19","OPEX!E39","OPEX!E41","OPEX!K97",null,"OPEX!E37","OPEX!E43","OPEX!G14","OPEX!E29","CAPEX!L18","OPEX!T119",null,null,null,null,"OPEX!E54",null,null,"OPEX!E10",null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX!G3","STREAMS!O7","OPEX!E9",null,null,null,null,null,null,null,null,"OPEX!E14",null,null,null,null,"OPEX!G177","OPEX!G182",null,"OPEX!G179","OPEX!G180",null,null,null,null,"OPEX!A18","OPEX!B19","OPEX!C19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B49","OPEX!G49","OPEX!H49","OPEX!B49","OPEX!O115","OPEX!H49",null,"OPEX!B20",null,null,"OPEX!B20",null,"OPEX!B54","OPEX!G54","OPEX!H54",null,null,null,null,null,null,"OPEX!F191","OPEX!G191","OPEX!H191","OPEX!F192","OPEX!G192","OPEX!H192"]
["044 - H2 - Bio mit CCS, autotherme Reformierung (Biogas)"]
["100 - FTS-Diesel/Kerosin - PtL, CO2 aus Luft"]
["110 - FTS-Diesel/Kerosin - PtL, CO2 aus Punktquelle"]
["120 - FTS-Diesel/Kerosin - BtL, Wirbelschichtvergasung"]
["125 - FTS-Diesel/Kerosin - BtL, Flugstromvergasung"]
["200 - DME - PtL, CO2 aus Luft"]
["201 - DME über Methanol - PtL, CO2 aus Luft"]
["210 - DME - PtL, CO2 aus Punktquelle"]
["211 - DME über Methanol - PtL, CO2 aus Punktquelle"]
["220 - DME - BtL, Wirbelschichtvergasung",null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N119","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I133","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K97","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G14","OPEX!E31","CAPEX!L18","OPEX!T119",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23",null,null,null,null,null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,null,"OPEX!E14",null,null,null,null,"OPEX!G177","OPEX!G184","OPEX!G178","OPEX!G181","OPEX!G182",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E178","OPEX!F178","OPEX!C177","OPEX!E177","OPEX!F177",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O115","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F193","OPEX!G193","OPEX!H193","OPEX!F194","OPEX!G194","OPEX!H194","OPEX!F197","OPEX!G197","OPEX!H197"]
["221 - DME über Methanol - BtL, Wirbelschichtvergasung"]
["225 - DME - BtL, Flugstromvergasung"]
["226 - DME über Methanol - BtL, Flugstromvergasung"]
["300 - MtG-Benzin - PtL, CO2 aus Luft"]
["310 - MtG-Benzin - PtL, CO2 aus Punktquelle",null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N119","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I133","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K97","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G14","OPEX!E31","CAPEX!L18","OPEX!T119",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,null,"OPEX!E14",null,null,null,null,"OPEX!G177","OPEX!G184","OPEX!G178","OPEX!G181","OPEX!G182",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E178","OPEX!F178","OPEX!C177","OPEX!E177","OPEX!F177",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O115","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F193","OPEX!G193","OPEX!H193","OPEX!F194","OPEX!G194","OPEX!H194","OPEX!F197","OPEX!G197","OPEX!H197"]
["320 - MtG-Benzin - BtL, Wirbelschichtvergasung"]
["325 - MtG-Benzin - BtL, Flugstromvergasung"]
["400 - Methan - PtL, CO2 aus Luft"]
["410 - Methan - PtL, CO2 aus Punktquelle"]
["420 - Methan - BtL, Wirbelschichtvergasung",null,null,"X","OPEX!D3",null,null,"OPEX!E7","OPEX!E43","OPEX!E45","OPEX!E50","OPEX!C73","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N125","OPEX!E59","OPEX!AN73","OPEX!AN75",null,"OPEX!I140","CAPEX!L19","OPEX!E49","OPEX!E51","OPEX!K103","OPEX!E41","OPEX!E47","OPEX!E53","OPEX!G22","OPEX!E39","CAPEX!L18","OPEX!T125",null,null,"OPEX!E64","OPEX!E63",null,null,null,null,"OPEX!E8","OPEX!E31",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E14","OPEX!E15","OPEX!E17","OPEX!E16",null,"OPEX!G172","OPEX!G179",null,"OPEX!G176","OPEX!G177",null,null,null,null,"OPEX!C174","OPEX!E174","OPEX!F174",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B59","OPEX!G59","OPEX!H59","OPEX!B59","OPEX!O121","OPEX!H59",null,"OPEX!G64",null,null,"OPEX!G63",null,null,null,null,null,null,null,null,null,null,"OPEX!F188","OPEX!G188","OPEX!H188","OPEX!F190","OPEX!G190","OPEX!H190","OPEX!F192","OPEX!G192","OPEX!H192"]
["425 - Methan - BtL, Flugstromvergasung"]
["500 - OME - PtL, CO2 aus Luft",null,null,"X","OPEX!D3",null,null,"OPEX!E7","OPEX!E56","OPEX!E58","OPEX!E63","OPEX!C86","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E72","OPEX!AN86","OPEX!AN88",null,"OPEX!I153","CAPEX!L19","OPEX!E62","OPEX!E64","OPEX!K117","OPEX!E54","OPEX!E60","OPEX!E66","OPEX!G29","OPEX!E52","CAPEX!L18","OPEX!T139",null,null,"OPEX!E77","OPEX!E76",null,null,null,null,"OPEX!E8","OPEX!E44",null,null,null,null,null,"OPEX!E14",null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E21","OPEX!E22","OPEX!E24","OPEX!E23",null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,"OPEX!G200",null,null,"OPEX!C199","OPEX!E199","OPEX!F199","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B72","OPEX!G72","OPEX!H72","OPEX!B72","OPEX!O135","OPEX!H72",null,"OPEX!G77",null,null,"OPEX!G76",null,null,null,null,null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
["510 - OME - PtL, CO2 aus Punktquelle",null,null,"X","OPEX!D3",null,null,"OPEX!E7","OPEX!E41","OPEX!E43","OPEX!E48","OPEX!C71","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E57","OPEX!AN71","OPEX!AN73",null,"OPEX!I153","CAPEX!L19","OPEX!E47","OPEX!E49","OPEX!K117","OPEX!E39","OPEX!E45","OPEX!E51","OPEX!G22","OPEX!E37","CAPEX!L18","OPEX!T139",null,null,"OPEX!E62","OPEX!E61",null,null,null,null,"OPEX!E8","OPEX!E29",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E14","OPEX!E15","OPEX!E17","OPEX!E16",null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C199","OPEX!E199","OPEX!F199",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B57","OPEX!G57","OPEX!H57","OPEX!B57","OPEX!O135","OPEX!H57",null,"OPEX!G62",null,null,"OPEX!G61",null,null,null,null,null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F217","OPEX!G217","OPEX!H217"]
["520 - OME - BtL, Wirbelschichtvergasung",null,null,"X","OPEX!D3",null,null,"OPEX!E7","OPEX!E56","OPEX!E58","OPEX!E63","OPEX!C86","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E72","OPEX!AN86","OPEX!AN88",null,"OPEX!I153","CAPEX!L19","OPEX!E62","OPEX!E64","OPEX!K117","OPEX!E54","OPEX!E60","OPEX!E66","OPEX!G29","OPEX!E52","CAPEX!L18","OPEX!T139",null,null,"OPEX!E77","OPEX!E76",null,null,null,null,"OPEX!E8","OPEX!E44",null,null,null,null,null,"OPEX!E14",null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E21","OPEX!E22","OPEX!E24","OPEX!E23",null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,"OPEX!G200",null,null,"OPEX!C199","OPEX!E199","OPEX!F199","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B72","OPEX!G72","OPEX!H72","OPEX!B72","OPEX!O135","OPEX!H72",null,"OPEX!G77",null,null,"OPEX!G76",null,null,null,null,null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
["525 - OME - BtL, Flugstromvergasung"]
["620 - 2G-Ethanol - Holz"]
["650 - 2G-Ethanol - Weizenstroh"]
["660 - 2G-Ethanol - Maisstroh"]
["700 - Methanol - PtL, CO2 aus Luft"]
["710 - Methanol - PtL, CO2 aus Punktquelle",null,null,"X","OPEX!D3",null,null,null,"OPEX!E41","OPEX!E43","OPEX!E48","OPEX!C71","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E57","OPEX!AN71","OPEX!AN73",null,"OPEX!I153","CAPEX!L19","OPEX!E47","OPEX!E49","OPEX!K117","OPEX!E39","OPEX!E45","OPEX!E51","OPEX!G22","OPEX!E37","CAPEX!L18","OPEX!T139",null,"OPEX!E7","OPEX!E62","OPEX!E61",null,null,null,null,"OPEX!E8","OPEX!E29",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E14","OPEX!E15","OPEX!E17",null,"OPEX!E16","OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C199","OPEX!E199","OPEX!F199",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B57","OPEX!G57","OPEX!H57","OPEX!B57","OPEX!O135","OPEX!H57",null,"OPEX!G62",null,null,"OPEX!G61",null,"OPEX!B63","OPEX!G63","OPEX!H63",null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F217","OPEX!G217","OPEX!H217"]
["720 - Methanol - BtL, Wirbelschichtvergasung"]
["725 - Methanol - BtL, Flugstromvergasung",null,null,"X","OPEX!D3",null,null,null,"OPEX!E56","OPEX!E58","OPEX!E63","OPEX!C86","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E72","OPEX!AN86","OPEX!AN88",null,"OPEX!I153","CAPEX!L19","OPEX!E62","OPEX!E64","OPEX!K117","OPEX!E54","OPEX!E60","OPEX!E66","OPEX!G29","OPEX!E52","CAPEX!L18","OPEX!T139",null,"OPEX!E7","OPEX!E77","OPEX!E76",null,null,null,null,"OPEX!E8","OPEX!E44",null,null,null,null,null,"OPEX!E14",null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E21","OPEX!E22","OPEX!E24",null,"OPEX!E23","OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,"OPEX!G200",null,null,"OPEX!C199","OPEX!E199","OPEX!F199","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B72","OPEX!G72","OPEX!H72","OPEX!B72","OPEX!O135","OPEX!H72",null,"OPEX!G77",null,null,"OPEX!G76",null,"OPEX!B78","OPEX!G78","OPEX!H78",null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
[null,null,null,"X","OPEX!D3",null,null,null,"OPEX!E41","OPEX!E43","OPEX!E48","OPEX!C71","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E57","OPEX!AN71","OPEX!AN73",null,"OPEX!I153","CAPEX!L19","OPEX!E47","OPEX!E49","OPEX!K117","OPEX!E39","OPEX!E45","OPEX!E51","OPEX!G22","OPEX!E37","CAPEX!L18","OPEX!T139",null,"OPEX!E7","OPEX!E62","OPEX!E61",null,null,null,null,"OPEX!E8","OPEX!E29",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E14","OPEX!E15","OPEX!E17",null,"OPEX!E16","OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C199","OPEX!E199","OPEX!F199",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B57","OPEX!G57","OPEX!H57","OPEX!B57","OPEX!O135","OPEX!H57",null,"OPEX!G62",null,null,"OPEX!G61",null,"OPEX!B63","OPEX!G63","OPEX!H63",null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F217","OPEX!G217","OPEX!H217"]
[null,null,null,"X","OPEX!D3",null,null,null,"OPEX!E56","OPEX!E58","OPEX!E63","OPEX!C86","OPEX!H1","CAPEX!C4","CAPEX!D1","H2","OPEX!N139","OPEX!E72","OPEX!AN86","OPEX!AN88",null,"OPEX!I153","CAPEX!L19","OPEX!E62","OPEX!E64","OPEX!K117","OPEX!E54","OPEX!E60","OPEX!E66","OPEX!G29","OPEX!E52","CAPEX!L18","OPEX!T139",null,"OPEX!E7","OPEX!E77","OPEX!E76",null,null,null,null,"OPEX!E8","OPEX!E44",null,null,null,null,null,"OPEX!E14",null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,"STREAMS!L4","OPEX!E21","OPEX!E22","OPEX!E24",null,"OPEX!E23","OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,"OPEX!G200",null,null,"OPEX!C199","OPEX!E199","OPEX!F199","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B72","OPEX!G72","OPEX!H72","OPEX!B72","OPEX!O135","OPEX!H72",null,"OPEX!G77",null,null,"OPEX!G76",null,"OPEX!B78","OPEX!G78","OPEX!H78",null,null,null,null,null,null,"OPEX!F215","OPEX!G215","OPEX!H215","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C67","OPEX!H1","CAPEX!C4","CAPEX!D1","Flüssigk.","OPEX!N139","OPEX!E53","OPEX!AN67","OPEX!AN69","Diesel","OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G16","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,null,null,"OPEX!E58",null,"OPEX!E56","OPEX!E10",null,"OPEX!E26",null,null,null,null,null,null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O39","OPEX!E9","STREAMS!M9","STREAMS!M7",null,null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!E57",null,null,"OPEX!E57",null,"OPEX!B56","OPEX!G56","OPEX!H56","OPEX!B58","OPEX!G58","OPEX!H58",null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","CAPEX!D1","Flüssigk.","OPEX!N139","OPEX!E55","OPEX!AN71","OPEX!AN73","Diesel","OPEX!I153","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K117","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G29","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E60",null,"OPEX!E62",null,"OPEX!E58","OPEX!E10",null,"OPEX!E26",null,null,null,null,null,null,null,null,"OPEX!E28","CAPEX!G2","CAPEX!G3","STREAMS!O39","OPEX!E9","STREAMS!M9","STREAMS!M7",null,null,null,null,null,null,"OPEX!E29",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197","OPEX!A28","OPEX!G28","OPEX!H28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O135","OPEX!H55",null,"OPEX!G60",null,null,"OPEX!G59",null,"OPEX!B58","OPEX!G58","OPEX!H58","OPEX!B62","OPEX!G62","OPEX!H62",null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C66","OPEX!H1","CAPEX!C4","CAPEX!D1","Flüssigk.","OPEX!N139","OPEX!E51","OPEX!AN66","OPEX!AN68","Diesel","OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E57",null,null,"OPEX!E54",null,null,"OPEX!E23",null,null,null,null,null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,"STREAMS!M9","STREAMS!M7",null,null,null,null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G57",null,"OPEX!B54","OPEX!G54","OPEX!H54",null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C66","OPEX!H1","CAPEX!C4","CAPEX!D1","Flüssigk.","OPEX!N139","OPEX!E51","OPEX!AN66","OPEX!AN68","Diesel","OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E57",null,null,"OPEX!E54",null,null,"OPEX!E23",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,"STREAMS!M9","STREAMS!M7",null,null,null,null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G57",null,"OPEX!B54","OPEX!G54","OPEX!H54",null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C69","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E53","OPEX!AN69","OPEX!AN71",null,"OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G16","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58",null,"OPEX!E60",null,null,"OPEX!E10",null,"OPEX!E26",null,null,null,"OPEX!E14",null,null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O32","OPEX!E9",null,null,null,null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G59",null,"OPEX!B60","OPEX!G60","OPEX!H60",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C69","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E53","OPEX!AN69","OPEX!AN71",null,"OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G17","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58",null,"OPEX!E60",null,null,"OPEX!E10",null,"OPEX!E26","OPEX!E14",null,"OPEX!E16",null,null,null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O41","OPEX!E9",null,null,"STREAMS!M17",null,null,null,null,null,"OPEX!E17",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G59",null,"OPEX!B60","OPEX!G60","OPEX!H60",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E55","OPEX!AN71","OPEX!AN73",null,"OPEX!I153","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K117","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G16","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E60",null,"OPEX!E62",null,null,"OPEX!E10",null,"OPEX!E26",null,null,null,"OPEX!E14",null,null,null,null,"OPEX!E28","CAPEX!G2","CAPEX!G3","STREAMS!O32","OPEX!E9",null,null,null,null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197","OPEX!A28","OPEX!G28","OPEX!H28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O135","OPEX!H53",null,"OPEX!G60",null,null,"OPEX!G61",null,"OPEX!B62","OPEX!G62","OPEX!H62",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E55","OPEX!AN71","OPEX!AN73",null,"OPEX!I153","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K117","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G17","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E60",null,"OPEX!E62",null,null,"OPEX!E10",null,"OPEX!E26","OPEX!E14",null,"OPEX!E16",null,null,null,null,null,"OPEX!E28","CAPEX!G2","CAPEX!G3","STREAMS!O41","OPEX!E9",null,null,"STREAMS!M17",null,null,null,null,null,"OPEX!E17",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197","OPEX!A28","OPEX!G28","OPEX!H28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O135","OPEX!H53",null,"OPEX!G60",null,null,"OPEX!G61",null,"OPEX!B62","OPEX!G62","OPEX!H62",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23",null,null,null,"OPEX!E13",null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H53",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G16","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23","OPEX!E13",null,"OPEX!E15",null,null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,"STREAMS!M17",null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H53",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23",null,null,null,"OPEX!E13",null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H53",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","CAPEX!D1","Sonst.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G16","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23","OPEX!E13",null,"OPEX!E15",null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,"STREAMS!M17",null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H53",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C69","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E53","OPEX!AN69","OPEX!AN71","Benzin","OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G17","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58",null,"OPEX!E60","OPEX!E56",null,"OPEX!E10",null,"OPEX!E26","OPEX!E14","OPEX!E16",null,null,null,null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O41","OPEX!E9",null,null,"STREAMS!L17","STREAMS!M6",null,null,null,null,"OPEX!E17",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G59",null,"OPEX!B60","OPEX!G60","OPEX!H60","OPEX!B56","OPEX!G56","OPEX!H56",null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N123","OPEX!E55","OPEX!AN71","OPEX!AN73","Benzin","OPEX!I138","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K101","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G29","OPEX!E35","CAPEX!L18","OPEX!T123",null,null,"OPEX!E60",null,"OPEX!E62","OPEX!E58",null,"OPEX!E10",null,"OPEX!E26","OPEX!E14","OPEX!E16",null,null,null,null,null,null,"OPEX!E28","CAPEX!G2","CAPEX!G3","STREAMS!O41","OPEX!E9",null,null,"STREAMS!L17","STREAMS!M6",null,null,null,null,"OPEX!E29",null,null,null,null,"OPEX!G170","OPEX!G177",null,"OPEX!G174","OPEX!G175",null,null,null,null,"OPEX!A18","OPEX!B19","OPEX!C19","OPEX!A28","OPEX!G28","OPEX!H28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O119","OPEX!H55",null,"OPEX!G60",null,null,"OPEX!D19",null,"OPEX!B62","OPEX!G62","OPEX!H62","OPEX!B58","OPEX!G58","OPEX!H58",null,null,null,"OPEX!F186","OPEX!G186","OPEX!H186","OPEX!F190","OPEX!G190","OPEX!H190"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C66","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E51","OPEX!AN66","OPEX!AN68","Benzin","OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G16","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E57","OPEX!E56",null,"OPEX!E54",null,null,null,"OPEX!E23","OPEX!E13","OPEX!E15",null,null,null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,"STREAMS!L17","STREAMS!M6",null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G57",null,null,"OPEX!G56",null,"OPEX!B54","OPEX!G54","OPEX!H54",null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C66","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E51","OPEX!AN66","OPEX!AN68","Benzin","OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G16","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E57","OPEX!E56",null,"OPEX!E54",null,null,null,"OPEX!E23","OPEX!E13","OPEX!E15",null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,"STREAMS!L17","STREAMS!M6",null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G57",null,null,"OPEX!G56",null,"OPEX!B54","OPEX!G54","OPEX!H54",null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C69","OPEX!H1","CAPEX!C4","OPEX!D1","Sonst.","OPEX!N139","OPEX!E53","OPEX!AN69","OPEX!AN71",null,"OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G16","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58","OPEX!E59","OPEX!E60",null,null,"OPEX!E10",null,"OPEX!E26",null,null,null,null,null,null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O29","OPEX!E9",null,null,null,null,"STREAMS!L6",null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G59",null,"OPEX!B60","OPEX!G60","OPEX!H60",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","OPEX!D1","Sonst.","OPEX!N139","OPEX!E55","OPEX!AN71","OPEX!AN73",null,"OPEX!I153","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K117","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G16","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E60","OPEX!E61","OPEX!E62",null,null,"OPEX!E10",null,"OPEX!E26",null,null,null,null,null,null,null,null,"OPEX!E28","CAPEX!G2","CAPEX!G3","STREAMS!O29","OPEX!E9",null,null,null,null,"STREAMS!L6",null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197","OPEX!A28","OPEX!G28","OPEX!H28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O135","OPEX!H55",null,"OPEX!G60",null,null,"OPEX!G61",null,"OPEX!B62","OPEX!G62","OPEX!H62",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","OPEX!D1","Sonst.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23",null,null,null,null,null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,null,null,"STREAMS!L6",null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198","OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","OPEX!D1","Sonst.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67",null,"OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23",null,null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,null,null,"STREAMS!L6",null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E20",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E55","OPEX!AN71","OPEX!AN73","OME","OPEX!I153","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K117","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G19","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E60","OPEX!E61","OPEX!E62",null,null,"OPEX!E10",null,"OPEX!E28","OPEX!E14",null,null,null,"OPEX!E18",null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O60","OPEX!E9",null,null,"STREAMS!L36",null,null,"STREAMS!L4",null,null,"OPEX!E19",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O135","OPEX!H55",null,"OPEX!G60",null,null,"OPEX!G61",null,"OPEX!B62","OPEX!G62","OPEX!H62",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E20",null,null,"OPEX!E41","OPEX!E43","OPEX!E48","OPEX!C73","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E57","OPEX!AN73","OPEX!AN75","OME","OPEX!I153","CAPEX!L19","OPEX!E47","OPEX!E49","OPEX!K117","OPEX!E39","OPEX!E45","OPEX!E51","OPEX!G19","OPEX!E37","CAPEX!L18","OPEX!T139",null,null,"OPEX!E62","OPEX!E63","OPEX!E64",null,null,"OPEX!E10",null,"OPEX!E28","OPEX!E14",null,null,null,"OPEX!E18",null,null,null,"OPEX!E30","CAPEX!G2","CAPEX!G3","STREAMS!O60","OPEX!E9",null,null,"STREAMS!L36",null,null,"STREAMS!L4",null,null,"OPEX!E19",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197","OPEX!A30","OPEX!G30","OPEX!H30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B57","OPEX!G57","OPEX!H57","OPEX!B557","OPEX!O135","OPEX!H57",null,"OPEX!G62",null,null,"OPEX!G63",null,"OPEX!B64","OPEX!G64","OPEX!H64",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E19","OPEX!E7",null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C67","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E53","OPEX!AN67","OPEX!AN69","OME","OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G18","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58","OPEX!E57",null,null,null,null,null,"OPEX!E25","OPEX!E13",null,null,null,"OPEX!E17",null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,"STREAMS!L36",null,null,"STREAMS!L4",null,null,"OPEX!E18",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198","OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G57",null,null,null,null,null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E19","OPEX!E7",null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C67","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E53","OPEX!AN67","OPEX!AN69","OME","OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G18","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58","OPEX!E57",null,null,null,null,null,"OPEX!E25","OPEX!E13",null,null,null,"OPEX!E17",null,null,null,null,"CAPEX!G2",null,null,null,null,null,"STREAMS!L36",null,null,"STREAMS!L4",null,null,"OPEX!E18",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198","OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G57",null,null,null,null,null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E31","OPEX!E33","OPEX!E38","OPEX!C60","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E47","OPEX!AN60","OPEX!AN62","Ethanol","OPEX!I153","CAPEX!L19","OPEX!E37","OPEX!E39","OPEX!K117","OPEX!E29","OPEX!E35","OPEX!E41","OPEX!G15","OPEX!E27","CAPEX!L18","OPEX!T139","Holz",null,"OPEX!E52","OPEX!E51",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!E8",null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,"STREAMS!L4",null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202","OPEX!G200",null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B47","OPEX!G47","OPEX!H47","OPEX!B47","OPEX!O135","OPEX!H47",null,"OPEX!G52",null,null,"OPEX!G51",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E6",null,"OPEX!E31","OPEX!E33","OPEX!E38","OPEX!C60","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E47","OPEX!AN60","OPEX!AN62","Ethanol","OPEX!I153","CAPEX!L19","OPEX!E37","OPEX!E39","OPEX!K117","OPEX!E29","OPEX!E35","OPEX!E41","OPEX!G15","OPEX!E27","CAPEX!L18","OPEX!T139","Weizenstroh",null,"OPEX!E52","OPEX!E51",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!E8",null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,"STREAMS!L4",null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202","OPEX!G200",null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B47","OPEX!G47","OPEX!H47","OPEX!B47","OPEX!O135","OPEX!H47",null,"OPEX!G52",null,null,"OPEX!G51",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E6",null,"OPEX!E31","OPEX!E33","OPEX!E38","OPEX!C60","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E47","OPEX!AN60","OPEX!AN62","Ethanol","OPEX!I153","CAPEX!L19","OPEX!E37","OPEX!E39","OPEX!K117","OPEX!E29","OPEX!E35","OPEX!E41","OPEX!G15","OPEX!E27","CAPEX!L18","OPEX!T139","Maisstroh",null,"OPEX!E52","OPEX!E51",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!E8",null,null,"CAPEX!G2",null,null,null,null,null,null,null,null,null,"STREAMS!L4",null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202","OPEX!G200",null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198","OPEX!C200","OPEX!E200","OPEX!F200",null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B47","OPEX!G47","OPEX!H47","OPEX!B47","OPEX!O135","OPEX!H47",null,"OPEX!G52",null,null,"OPEX!G51",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F216","OPEX!G216","OPEX!H216","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E37","OPEX!E39","OPEX!E44","OPEX!C69","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E53","OPEX!AN69","OPEX!AN71","Methanol","OPEX!I153","CAPEX!L19","OPEX!E43","OPEX!E45","OPEX!K117","OPEX!E35","OPEX!E41","OPEX!E47","OPEX!G16","OPEX!E33","CAPEX!L18","OPEX!T139",null,null,"OPEX!E58","OPEX!E59","OPEX!E60",null,null,"OPEX!E10",null,"OPEX!E26","OPEX!E14",null,null,null,null,null,null,null,null,"CAPEX!G2","CAPEX!G3","STREAMS!O28","OPEX!E9",null,null,"STREAMS!L4",null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B53","OPEX!G53","OPEX!H53","OPEX!B53","OPEX!O135","OPEX!H53",null,"OPEX!G58",null,null,"OPEX!G59",null,"OPEX!B60","OPEX!G60","OPEX!H60",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E18",null,null,"OPEX!E39","OPEX!E41","OPEX!E46","OPEX!C71","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E55","OPEX!AN71","OPEX!AN73","Methanol","OPEX!I153","CAPEX!L19","OPEX!E45","OPEX!E47","OPEX!K117","OPEX!E37","OPEX!E43","OPEX!E49","OPEX!G16","OPEX!E35","CAPEX!L18","OPEX!T139",null,null,"OPEX!E60","OPEX!E61","OPEX!E62",null,null,"OPEX!E10",null,"OPEX!E26","OPEX!E14",null,null,null,null,null,null,null,"OPEX!E28","CAPEX!G2","CAPEX!G3","STREAMS!O28","OPEX!E9",null,null,"STREAMS!L4",null,null,null,null,null,"OPEX!E16",null,null,null,null,"OPEX!G197","OPEX!G204",null,"OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!C197","OPEX!E197","OPEX!F197",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B55","OPEX!G55","OPEX!H55","OPEX!B55","OPEX!O135","OPEX!H55",null,"OPEX!G60",null,null,"OPEX!G61",null,"OPEX!B62","OPEX!G62","OPEX!H62",null,null,null,null,null,null,"OPEX!F213","OPEX!G213","OPEX!H213","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67","Methanol","OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23","OPEX!E13",null,null,null,null,null,null,"OPEX!E8",null,"CAPEX!G2",null,null,null,null,null,"STREAMS!L4",null,null,null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]
[]
[]
[]
[]
[null,null,null,"X","OPEX!D3","OPEX!E17","OPEX!E7",null,"OPEX!E35","OPEX!E37","OPEX!E42","OPEX!C65","OPEX!H1","CAPEX!C4","OPEX!D1","Flüssigk.","OPEX!N139","OPEX!E51","OPEX!AN65","OPEX!AN67","Methanol","OPEX!I153","CAPEX!L19","OPEX!E41","OPEX!E43","OPEX!K117","OPEX!E33","OPEX!E39","OPEX!E45","OPEX!G15","OPEX!E31","CAPEX!L18","OPEX!T139",null,null,"OPEX!E56","OPEX!E55",null,null,null,null,null,"OPEX!E23","OPEX!E13",null,null,null,null,null,null,null,null,"CAPEX!G2",null,null,null,null,null,"STREAMS!L4",null,null,null,null,null,"OPEX!E15",null,null,null,null,"OPEX!G197","OPEX!G204","OPEX!G198","OPEX!G201","OPEX!G202",null,null,null,null,"OPEX!B7","OPEX!G7","OPEX!H7","OPEX!B7","OPEX!E198","OPEX!F198",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX!B51","OPEX!G51","OPEX!H51","OPEX!B51","OPEX!O135","OPEX!H51",null,"OPEX!G56",null,null,"OPEX!G55",null,null,null,null,null,null,null,null,null,null,"OPEX!F214","OPEX!G214","OPEX!H214","OPEX!F217","OPEX!G217","OPEX!H217"]

{"sheet":"VALUES","index":3,"n_rows":127,"n_cols":5,"rows_kept":127,"cut":false,"hidden":true,"merged":[]}
["Standard","Deutschland","Norwegen","MENA - Marokko","MENA - Mittlerer Osten"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[100000,100000,100000,100000,100000]
[1,1,1,1,1]
[]
[]
[10,10,10,10,10]
[10,10,10,10,10]
[40,40,40,40,40]
[10,10,10,10,10]
[20,20,20,20,20]
[]
[]
[7,7,7,7,7]
[1,1,1,1,1]
[3,3,3,3,3]
[15,15,15,15,15]
[40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003]
[]
[]
[50,50,30,20,20]
[18,18,18,18,18]
[2.23559759243336,2.23559759243336,2.23559759243336,2.23559759243336,2.23559759243336]
[5.55,5.55,5.55,5.55,5.55]
[]
[]
[20,20,10,0,0]
[50,50,20,20,20]
[23.7,23.7,23.7,0,0]
[100,100,100,100,100]
[100,100,100,100,100]
[]
[]
[2,2,2,2.6,2.6]
[0.2,0.2,0.2,0.2,0.2]
[0.09,0.09,0.09,0.09,0.09]
[0.34805597344563283,0.34805597344563283,0.34805597344563283,0.34805597344563283,0.34805597344563283]
[6.6230172602443931,6.6230172602443931,6.6230172602443931,6.6230172602443931,6.6230172602443931]
[0.99248273216608884,0.99248273216608884,0.99248273216608884,0.99248273216608884,0.99248273216608884]
[1.6885946790573545,1.6885946790573545,1.6885946790573545,1.6885946790573545,1.6885946790573545]
[800,800,800,800,800]
[2072.0136966,2072.0136966,2072.0136966,2072.0136966,2072.0136966]
[300,300,300,300,300]
[174.96,174.96,174.96,174.96,174.96]
[30,30,30,30,30]
[2.5,2.5,2.5,2.5,2.5]
[]
[]
[8000,8000,8000,8000,8000]
[3000,3000,8000,3000,3000]
[62.9972694812014,62.9972694812014,62.9972694812014,62.9972694812014,62.9972694812014]
[30,30,30,30,30]
[0,0,0,0,0]
[88.096401160713782,88.096401160713782,88.096401160713782,88.096401160713782,88.096401160713782]
[0,0,0,0,0]
[89.218980253463016,89.218980253463016,89.218980253463016,89.218980253463016,89.218980253463016]
[0,0,0,0,0]
[0,0,0,0,0]
[0,0,0,0,0]
[0,0,0,0,0]
[]
[]
[]
["nein","ja","ja","ja","ja"]
["Pipeline","Pipeline","Pipeline","Pipeline","Pipeline"]
[105,105,105,105,105]
[]
[100,0,800,100,100]
[3000,0,0,3000,12500]
[500,500,500,500,500]
["Diesel","Diesel","Diesel","Diesel","Diesel"]
[300,300,300,300,300]
[1.05,1.05,1.05,1.05,1.05]
[]
[3100,0,800,3100,5100]
[500,500,500,500,500]
["transp. H2","transp. H2","transp. H2","transp. H2","transp. H2"]
[1,1,1,1,1]
[]
[]
[0,0,0,0,0]
[0.7,0.7,0.7,0.7,0.7]
[25,25,25,25,25]
[5.16,5.16,5.16,5.16,5.16]
[7.23,7.23,7.23,7.23,7.23]
[6.7,6.7,11.1,6.7,6.7]
[111.4,111.4,111.4,111.4,111.4]
[0.7,0.7,0.7,0.7,0.7]
[89.4,89.4,89.4,89.4,89.4]
[94.5,94.5,94.5,94.5,94.5]
[2867,2867,2867,2867,2867]
[799,799,799,799,799]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Holz","Holz","Holz","Holz","Holz"]
["%-Hauptpr.","%-Hauptpr.","%-Hauptpr.","%-Hauptpr.","%-Hauptpr."]
["%-Hauptpr.","%-Hauptpr.","%-Hauptpr.","%-Hauptpr.","%-Hauptpr."]
["Erdgas (Europa)","Erdgas (Europa)","Erdgas (Europa)","Erdgas (Europa)","Erdgas (Europa)"]
["Biogas (Bioabfälle) ","Biogas (Bioabfälle) ","Biogas (Bioabfälle) ","Biogas (Bioabfälle) ","Biogas (Bioabfälle) "]
["Windkraft","Windkraft","Wasserkraft","Photovoltaik (Südeur./MENA)","Photovoltaik (Südeur./MENA)"]
["Mix (Deutschland)","Mix (Deutschland)","Mix (Deutschland)","Mix (Deutschland)","Mix (Deutschland)"]
["Restbiomasse","Restbiomasse","Restbiomasse","Restbiomasse","Restbiomasse"]

{"sheet":"DATA","index":4,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
["CEPCI (Final) jährlich","CE Index","Daten der letzten Jahre:"]
[1950,73.900000000000006,"https://www.chemengonline.com/2019-cepci-updates-january-prelim-and-december-2018-final/"]
[1953,84.7]
[1955,88.3,null,null,"Listenelemente:"]
[1958,99.7,null,null,"Auswahl - Transportmodus"]
[1959,101.8,null,null,"Flüssig"]
[1960,102,null,null,"Pipeline"]
[1961,101.5,null,null,"Auswahl - LkW-Transport - nicht ändern"]
[1962,102,null,null,"Diesel"]
[1963,102.4,null,null,"transp. Pr."]
[1964,103.3,null,null,"Auswahl - Nebenproduktbezug"]
[1965,104.2,null,null,"%-Hauptpr."]
[1966,107.2,null,null,"Fixpreis"]
[1967,109.7,null,null,"Ja/Nein"]
[1968,113.6,null,null,"ja"]
[1969,119,null,null,"nein"]
[1970,125.7,null,null,"Auswahl - Verdichterstation"]
[1971,132.30000000000001,null,null,"Strom"]
[1972,132.30000000000001,null,null,"transp. H2"]
[1973,144.1,null,null,"CO2-Intensität-Strom",null,"g CO2/MJ"]
[1974,164.4,null,null,"Kohle",null,292.39999999999998]
[1975,182.4,null,null,"Kohle(CCS)",null,71]
[1976,192.1,null,null,"Kernkraft",null,5]
[1977,204.1,null,null,"Gas",null,132.4]
[1978,218.8,null,null,"Biomasse",null,7.9]
[1979,238.7,null,null,"Mix (Deutschland)",null,111.4]
[1980,261.2,null,null,"Mix (EU)",null,74.2]
[1981,297,null,null,"Photovoltaik (Dtl.)",null,22.2]
[1982,314,null,null,"Photovoltaik (Südeur./MENA)",null,6.7]
[1983,316.89999999999998,null,null,"Windkraft",null,6.7]
[1984,322.7,null,null,"Wasserkraft",null,11.1]
[1985,325.3,null,null,"CO2-Intensität-Bio-/Erdgas"]
[1986,318.39999999999998,null,null,"Erdgas (Europa)",null,5.16]
[1987,323.8,null,null,"Erdgas (Russland)",null,8.9499999999999993]
[1988,342.5,null,null,"Biogas (Bioabfälle) ",null,7.23]
[1989,355.4,null,null,"Biogas (Gülle)",null,-86.46]
[1990,357.6,null,null,"Biogas (Klärschlamm)",null,20.22]
[1991,361.3,null,null,"Biogas (Mais)",null,24.34]
[1992,358.2,null,null,"CO2-Intensität-Biomasse"]
[1993,359.2,null,null,"Anbaubiomasse",null,2.9]
[1994,368.1,null,null,"Restbiomasse",null,0.7]
[1995,381.1,null,null,"Stroh(Mais)",null,5.2]
[1996,381.7,null,null,"Stroh(Weizen)",null,1.1000000000000001]
[1997,386.5,null,null,"Biomasse",null,"t TM/ MWh"]
[1998,389.5,null,null,"Holz",null,4.916666666666667]
[1999,390.6,null,null,"Maisstroh",null,4.3606047834543844]
[2000,394.1,null,null,"Weizenstroh",null,4.6794053415488479]
[2001,394.3,null,null,"Transportklassen (zusätzlich in Sheet CONFIG - Spalte P anpassen)"]
[2002,395.6,null,null,"Sonst.",null,"für Sonstige"]
[2003,401.7,null,null,"Flüssigk.",null,"für Flüssigkeiten"]
[2004,444.2,null,null,"H2",null,"für Wasserstoff"]
[2005,468.2,null,null,"für Ausgabe"]
[2006,499.6,null,null,"Elektrizität"]
[2007,525.4,null,null,"Wärme"]
[2008,575.4]
[2009,521.9]
[2010,550.79999999999995]
[2011,585.70000000000005]
[2012,584.6]
[2013,567.29999999999995]
[2014,576.1]
[2015,556.79999999999995]
[2016,541.70000000000005]
[2017,567.5]
[2018,603.1]

{"sheet":"H2-SHIP-LIQ","index":5,"n_rows":73,"n_cols":43,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",34493.048377954852,"t/a","Betriebsdauer:",null,30,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:",3000,"km"]
["H2-SHIP-LIQ","Basisdaten",null,null,"Rohdaten:","Kapazität/Schiff",11000,"t",null,"Heizwert:",119.97199999999999,"MJ/kg H2"]
[null,null,null,null,"[IEA2019]","CAPEX/Schiff",412,"M$(2019)","=",{"$f":"G4/1.12","v":367.85714285714283},"M€(2019)"]
["Transport von flüssigem H2 per Schiff",null,null,null,null,"Geschwindigkeit",30,"km/h","=",{"$f":"G5*24","v":720},"km/d"]
[null,null,null,null,null,"OPEX",4,"%/CAPEX/a"]
[null,null,null,null,null,"Kraftstoffnutzung",1487,"MJ/km","leer:",1381,"MJ/km"]
[null,null,null,null,null,"Verdampfungsrate",0.2,"%/d"]
[null,{"$f":"PreisBAE","v":0.34087683279950104},{"$f":"G59","v":0.96248864346374552},null,null,"Flashrate",1.3,"%/Befüllung",null,"Heizwert:",40,"MJ/kg Schweröl"]
[null,null,null,null,"Tanks:","Exportterminal(Flash)",0.1,"%",null,null,null,null,"Importterminal(Flash)",null,0,"%"]
[null,null,null,null,null,"Boil-off",0.1,"%","Terminalgr. zu Anlagengröße:",null,10,null,"Boil-off",null,0.1,"%","Terminalgr. zu Anlagengröße:",null,null,{"$f":"K11","v":10}]
[null,null,null,null,null,"Verlust Exportterminal",{"$f":"G10+(100-G10)/100*(100-(1/G13*(((1-G11/100)^G13/LN((1-G11/100)))-(1/LN(1-G11/100)))*100))","v":0.67945862053682449},"%",null,null,null,null,"Verlust Exportterminal",null,{"$f":"O10+(100-O10)/100*(100-(1/O13*(((1-O11/100)^O13/LN((1-O11/100)))-(1/LN(1-O11/100)))*100))","v":0.99386024437023934},"%"]
[null,null,null,null,null,"Tage im Tank:",{"$f":"G3/D1*365/K11","v":11.640026581605529},"bei",7,"Tage Vorhaltezeit:",null,{"$f":"G13+I13","v":18.640026581605529},"Tage im Tank:",null,20,"typische Vorhaltezeit"]
[null,null,null,null,null,"Tankkapazität",3190,"t",null,null,null,null,"Tankkapazität",null,3550,"t"]
[null,null,null,null,null,"Tankanzahl",{"$f":"G3/G14*L13/G13","v":5.5219765418103135},null,null,null,null,null,"Tankanzahl",null,{"$f":"G15*I26/G3*O13/L13*G14/O14","v":5.1757565674561867}]
[null,null,null,null,null,"CAPEX/Tanks",290,"M$(2019)","=",{"$f":"G16/1.12","v":258.92857142857139},"M€(2019)",null,"CAPEX/Tanks",null,320,"M$(2019)","=",{"$f":"O16/1.12","v":285.71428571428567},"M€(2019)"]
[null,null,null,null,null,"OPEX/Tanks",4,"%/CAPEX",null,null,null,null,"OPEX/Tanks",null,{"$f":"G17","v":4},"%/CAPEX"]
[null,null,null,null,"Tanks:","Menge nach Flash/BO:",{"$f":"G3*(100-G12)/100","v":10925.25955174095},null,null,null,null,null,"Menge nach Flash/BO:",null,{"$f":"(100-O12)/100*I26","v":10587.3750781012}]
[null,null,null,null,null,"Elektrizitätsbedarf",0.61,"kWh/kg",null,null,null,null,"Elektrizitätsbedarf",null,0.2,"kWh/kg"]
[null,null,null,null,"Transport:","Menge nach Flash:",{"$f":"G18*(1-G9/100)","v":10783.231177568317},"t"]
[null,null,null,null,null,"Transportdauer",{"$f":"D2/G5/24","v":4.166666666666667},"Tage","[+Rückreise]",{"$f":"G21*2","v":8.3333333333333339},"Tage"]
[null,null,null,null,null,"Anzahl notw. Schiffe",{"$f":"D1/G3*K22/365","v":9.7365184296427154E-2},"Schiffe","[+Liegezeit, 3 Tage]",null,{"$f":"J21+3","v":11.333333333333334}]
[null,null,null,null,null,"Verdampfte Menge nach [Transportdauer] Tagen:",null,null,{"$f":"(1-(1-G8/100)^G21)*100","v":0.83069825394948005},"%","=",{"$f":"I23*G20/100","v":89.576113111395969},"t"]
[null,null,null,null,null,"Heizwert (verdampft --> Antrieb)",null,null,{"$f":"L23*1000*K3/D2","v":3582.2084807334654},"MJ/km"]
[null,null,null,null,null,"notwendiger Zusatzkraftstoff (Hinreise)",null,null,{"$f":"MAX(0,G7-I24)","v":0},"MJ/km"]
[null,null,null,null,null,"ankommende Menge:",null,null,{"$f":"G20*(1-I23/100)","v":10693.655064456922},"t"]
[null,null,null,null,null,"Preis Schweröl:",300,"€/t","=",{"$f":"G27/K9/1000","v":7.4999999999999997E-3},"€/MJ"]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,{"$f":"G6","v":4},"% der Investkosten",null,null,{"$f":"E34/100*$E$36","v":1.4326591403617139},{"$f":"I34*(1+$C34/100)","v":1.4613123231689482},1.4905385696323272,1.5203493410249738,1.5507563278454732,1.5817714544023826,1.6134068834904303,1.6456750211602389,1.6785885215834437,1.7121602920151127,1.746403497855415,1.7813315678125234,1.816958199168774,1.8532973631521494,1.8903633104151925,1.9281705766234964,1.9667339881559665,2.0060686679190858,2.0461900412774674,2.0871138421030166,2.1288561189450772,2.171433241323979,2.2148619061504586,2.2591591442734678,2.3043423271589369,2.3504291737021159,2.3974377571761583,2.4453865123196814,2.4942942425660752,2.544180127417397,null,{"$f":"SUM(I34:AL34)/$AN$63","v":3.2500039651542696E-2},null,{"$f":"SUMPRODUCT(I34:AL34,I$73:AL$73)","v":280.04977405503541},{"$f":"AP34/$AP$63","v":3.2500039651542703E-2}]
[]
["CAPEX",null,null,null,{"$f":"G22*J4","v":35.816478509042845},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$38/100*(E36*(1-$E$37/100))","v":2.1489887105425707},{"$f":"MAX(0,$E$38/100*($E$36*(1-$E$37/100)-(J31-1)*$E$39/100*$E$36*(1-$E$37/100)))","v":1.9340898394883135},1.7191909684340567,1.5042920973797995,1.2893932263255423,1.0744943552712853,0.85959548421702836,0.64469661316277116,0.42979774210851396,0.21489887105425681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I38:AL38)/$AN$63","v":6.6092684785300972E-3},null,{"$f":"SUMPRODUCT(I38:AL38,I$73:AL$73)","v":144.57321441276454},{"$f":"AP38/$AP$63","v":1.6777857496297982E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$39/100*(E36*(1-$E$37/100))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:I39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:I39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:J39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:J39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:K39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:K39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:L39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:L39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:M39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:M39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:N39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:N39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:O39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:O39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:P39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:P39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:Q39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:Q39)))","v":2.1489887105425707},{"$f":"IF(SUM($I$39:R39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:R39)))","v":0},{"$f":"IF(SUM($I$39:S39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:S39)))","v":0},{"$f":"IF(SUM($I$39:T39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:T39)))","v":0},{"$f":"IF(SUM($I$39:U39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:U39)))","v":0},{"$f":"IF(SUM($I$39:V39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:V39)))","v":0},{"$f":"IF(SUM($I$39:W39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:W39)))","v":0},{"$f":"IF(SUM($I$39:X39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:X39)))","v":0},{"$f":"IF(SUM($I$39:Y39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:Y39)))","v":0},{"$f":"IF(SUM($I$39:Z39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:Z39)))","v":0},{"$f":"IF(SUM($I$39:AA39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AA39)))","v":0},{"$f":"IF(SUM($I$39:AB39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AB39)))","v":0},{"$f":"IF(SUM($I$39:AC39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AC39)))","v":0},{"$f":"IF(SUM($I$39:AD39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AD39)))","v":0},{"$f":"IF(SUM($I$39:AE39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AE39)))","v":0},{"$f":"IF(SUM($I$39:AF39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AF39)))","v":0},{"$f":"IF(SUM($I$39:AG39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AG39)))","v":0},{"$f":"IF(SUM($I$39:AH39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AH39)))","v":0},{"$f":"IF(SUM($I$39:AI39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AI39)))","v":0},{"$f":"IF(SUM($I$39:AJ39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AJ39)))","v":0},{"$f":"IF(SUM($I$39:AK39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AK39)))","v":0},null,{"$f":"SUM(I39:AL39)/$AN$63","v":1.2016851779145635E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$73:AL$73)","v":230.4124704027642},{"$f":"AP39/$AP$63","v":2.6739583881357182E-2}]
[]
["Kraftstoffbedarf",null,2,"Hin:",{"$f":"I25*D2*D1/G3","v":0},"MJ",{"$f":"J27","v":7.4999999999999997E-3},"€/MJ",{"$f":"E41*G41/1000000","v":0},{"$f":"I41*(1+$C41/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I41:AL41)/$AN$63","v":0},null,{"$f":"SUMPRODUCT(I41:AL41,I$73:AL$73)","v":0},{"$f":"AP41/$AP$63","v":0}]
[null,null,2,"Rück:",{"$f":"J7*D2*D1/G3","v":12991336.311806086},"MJ",{"$f":"G41","v":7.4999999999999997E-3},"€/MJ",{"$f":"E42*G41/1000000","v":9.7435022338545646E-2},{"$f":"I42*(1+$C42/100)","v":9.9383722785316556E-2},0.10137139724102288,0.10339882518584334,0.10546680168956021,0.10757613772335142,0.10972766047781846,0.11192221368737483,0.11416065796112233,0.11644387112034478,0.11877274854275167,0.12114820351360671,0.12357116758387884,0.12604259093555642,0.12856344275426754,0.13113471160935289,0.13375740584153994,0.13643255395837076,0.13916120503753818,0.14194442913828895,0.14478331772105474,0.14767898407547583,0.15063256375698536,0.15364521503212508,0.15671811933276758,0.15985248171942293,0.16304953135381139,0.16631052198088764,0.16963673242050539,0.1730294670689155,null,{"$f":"SUM(I42:AL42)/$AN$63","v":2.2103248429714943E-3},null,{"$f":"SUMPRODUCT(I42:AL42,I$73:AL$73)","v":19.046160543161559},{"$f":"AP42/$AP$63","v":2.2103248429714947E-3}]
["[Export + Importterminal]"]
["OPEX",null,2,null,{"$f":"G17","v":4},"% der Investkosten",null,null,{"$f":"E44/100*$E$46","v":11.63434035253918},{"$f":"I44*(1+$C44/100)","v":11.867027159589965},12.104367702781763,12.346455056837399,12.593384157974148,12.845251841133631,13.102156877956304,13.364200015515431,13.631484015825739,13.904113696142254,14.182195970065099,14.4658398894664,14.755156687255727,15.050259821000843,15.351265017420861,15.658290317769278,15.971456124124664,16.290885246607157,16.616702951539299,16.949037010570084,17.288017750781485,17.633778105797116,17.986453667913057,18.346182741271321,18.713106396096748,19.087368524018682,19.469115894499055,19.858498212389037,20.255668176636817,20.660781540169555,null,{"$f":"SUM(I44:AL44)/$AN$63","v":0.26392636749701731},null,{"$f":"SUMPRODUCT(I44:AL44,I$73:AL$73)","v":2274.2285971702654},{"$f":"AP44/$AP$63","v":0.26392636749701737}]
[]
["CAPEX",null,null,null,{"$f":"G15*J16/K11+O15*R16/T11","v":290.85850881347949},"M€"]
["Eigenkapitalquote",null,null,null,{"$f":"E37","v":40},"%"]
["Zinsen",null,null,null,{"$f":"E38","v":10},"%",null,null,{"$f":"$E$48/100*(E46*(1-$E$47/100))","v":17.451510528808768},{"$f":"MAX(0,$E$48/100*($E$46*(1-$E$47/100)-(J31-1)*$E$49/100*$E$46*(1-$E$47/100)))","v":15.706359475927892},13.961208423047015,12.216057370166139,10.470906317285261,8.7257552644043841,6.9806042115235076,5.2354531586426321,3.4903021057617512,1.7451510528808769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I48:AL48)/$AN$63","v":5.3672556712348087E-2},null,{"$f":"SUMPRODUCT(I48:AL48,I$73:AL$73)","v":1174.0503619821638},{"$f":"AP48/$AP$63","v":0.13624964864220826}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$49/100*(E46*(1-$E$47/100))","v":17.451510528808768},{"$f":"IF(SUM($I$49:I49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:I49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:J49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:J49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:K49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:K49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:L49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:L49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:M49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:M49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:N49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:N49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:O49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:O49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:P49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:P49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:Q49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:Q49)))","v":17.451510528808772},{"$f":"IF(SUM($I$49:R49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:R49)))","v":0},{"$f":"IF(SUM($I$49:S49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:S49)))","v":0},{"$f":"IF(SUM($I$49:T49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:T49)))","v":0},{"$f":"IF(SUM($I$49:U49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:U49)))","v":0},{"$f":"IF(SUM($I$49:V49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:V49)))","v":0},{"$f":"IF(SUM($I$49:W49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:W49)))","v":0},{"$f":"IF(SUM($I$49:X49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:X49)))","v":0},{"$f":"IF(SUM($I$49:Y49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:Y49)))","v":0},{"$f":"IF(SUM($I$49:Z49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:Z49)))","v":0},{"$f":"IF(SUM($I$49:AA49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AA49)))","v":0},{"$f":"IF(SUM($I$49:AB49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AB49)))","v":0},{"$f":"IF(SUM($I$49:AC49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AC49)))","v":0},{"$f":"IF(SUM($I$49:AD49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AD49)))","v":0},{"$f":"IF(SUM($I$49:AE49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AE49)))","v":0},{"$f":"IF(SUM($I$49:AF49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AF49)))","v":0},{"$f":"IF(SUM($I$49:AG49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AG49)))","v":0},{"$f":"IF(SUM($I$49:AH49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AH49)))","v":0},{"$f":"IF(SUM($I$49:AI49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AI49)))","v":0},{"$f":"IF(SUM($I$49:AJ49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AJ49)))","v":0},{"$f":"IF(SUM($I$49:AK49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AK49)))","v":0},null,{"$f":"SUM(I49:AL49)/$AN$63","v":9.7586466749723794E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$73:AL$73)","v":1871.1339121867495},{"$f":"AP49/$AP$63","v":0.21714685021479366}]
[]
["Elektrizitätsbedarf:","Exportterminal",2,null,{"$f":"G19*D1","v":21040.75951055246},"MWh/a",50,"€/MWh",{"$f":"E51*G51/1000000","v":1.052037975527623},{"$f":"I51*(1+$C51/100)","v":1.0730787350381754},1.094540309738939,1.1164311159337179,1.1387597382523922,1.16153493301744,1.1847656316777888,1.2084609443113445,1.2326301631975713,1.2572827664615227,1.2824284217907531,1.3080769902265681,1.3342385300310995,1.3609233006317214,1.3881417666443558,1.415904601977243,1.4442226940167879,1.4731071478971238,1.5025692908550663,1.5326206766721677,1.5632730902056111,1.5945385520097233,1.6264293230499178,1.6589579095109162,1.6921370677011345,1.7259798090551572,1.7604994052362604,1.7957093933409856,1.8316235812078052,1.8682560528319614,null,{"$f":"SUM(I51:AL51)/$AN$63","v":2.3865604145689473E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$73:AL$73)","v":205.64765829047232},{"$f":"AP51/$AP$63","v":2.3865604145689476E-2}]
[null,"Importterminal",2,null,{"$f":"O19*I26/G3*D1","v":6706.4865722813556},"MWh/a",105,"€/MWh",{"$f":"E52*G52/1000000","v":0.70418109008954233},{"$f":"I52*(1+$C52/100)","v":0.71826471189133323},0.73263000612915996,0.74728260625174314,0.76222825837677799,0.77747282354431357,0.79302228001519981,0.80888272561550378,0.82506038012781391,0.84156158773037015,0.85839281948497759,0.87556067587467712,0.89307188939217064,0.91093332718001407,0.92915199372361434,0.94773503359808664,0.96668973427004834,0.98602352895544931,1.0057439995345583,1.0258588795252495,1.0463760571157545,1.0673035782580698,1.0886496498232312,1.1104226428196959,1.1326310956760899,1.1552837175896118,1.1783893919414041,1.2019571797802322,1.2259963233758369,1.2505162498433535,null,{"$f":"SUM(I52:AL52)/$AN$63","v":1.5974430138349944E-2},null,{"$f":"SUMPRODUCT(I52:AL52,I$73:AL$73)","v":137.65015670343948},{"$f":"AP52/$AP$63","v":1.5974430138349944E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I33:I52)","v":54.121652059559288},52.460015207241291,50.80434661635563,49.154765652130955,47.511394067100497,45.874356048848135,44.243778268709427,42.61978993144664,41.002522825917303,39.392111376756084,18.188193457738997,18.551957326893774,18.922996473431652,19.301456402900286,19.687485530958291,20.081235241577456,20.482859946409008,20.892517145337187,21.31036748824393,21.736574838008806,22.171306334768982,22.614732461464364,23.067027110693651,23.528367652907527,23.998935005965677,24.478913706084992,24.968491980206689,25.467861819810825,25.977219056207041,26.496763437331182,null,{"$f":"SUM(I54:AL54)","v":909.10999447100528},null,{"$f":"SUMPRODUCT(I54:AL54,I$73:AL$73)","v":6336.7923057468161},{"$f":"AP54/$AP$63","v":0.73539070651022809}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,1327.7973350109121,"€/t",{"$f":"D1*O18/G3","v":33199.167342227112},"t/a",{"$f":"E58*G58/1000000","v":44.08176592159046},{"$f":"I58*(1+$C58/100)","v":44.963401240022272},45.862669264822721,46.779922650119175,47.71552110312156,48.669831525183994,49.643228155687673,50.636092718801429,51.648814573177461,52.681790864641009,53.735426681933831,54.810135215572508,55.90633791988396,57.024464678281639,58.164953971847275,59.328253051284221,60.514818112309904,61.725114474556101,62.959616764047226,64.218809099328169,65.503185281314728,66.813248986941019,68.149513966679848,69.512504246013449,70.902754330933718,72.320809417552397,73.767225605903448,75.242570118021519,76.747421520381948,78.282369950789587,null,{"$f":"SUM(I58:AL58)/$AN$63*($AN$63-$AN$54)/$AN$63","v":0.49163809000468162},null,{"$f":"SUMPRODUCT(I58:AL58,I$73:AL$73)","v":8616.9056117364489},{"$f":"AP58/$AP$63*($AP$63-$AP$54)/$AP$63","v":0.26460929348977197}]
[null,null,null,null,{"$f":"E58/1000","v":1.327797335010912},"€/kg",{"$f":"G58/D1","v":0.96248864346374552},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"PreisSens/G60*32","v":0.35416192711923772},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E60*G58/D1","v":0.34087683279950104},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I58:I62)","v":44.08176592159046},44.963401240022272,45.862669264822721,46.779922650119175,47.71552110312156,48.669831525183994,49.643228155687673,50.636092718801429,51.648814573177461,52.681790864641009,53.735426681933831,54.810135215572508,55.90633791988396,57.024464678281639,58.164953971847275,59.328253051284221,60.514818112309904,61.725114474556101,62.959616764047226,64.218809099328169,65.503185281314728,66.813248986941019,68.149513966679848,69.512504246013449,70.902754330933718,72.320809417552397,73.767225605903448,75.242570118021519,76.747421520381948,78.282369950789587,null,{"$f":"SUM(I63:AL63)","v":1788.3125714107446},null,{"$f":"SUMPRODUCT(I63:AL63,I$73:AL$73)","v":8616.9056117364489},{"$f":"AP63/$AP$63*($AP$63-$AP$54)/$AP$63","v":0.26460929348977197}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I63-I54","v":-10.039886137968828},-7.4966139672190195,-4.9416773515329098,-2.3748430020117794,0.20412703602106319,2.7954754763358594,5.3994498869782461,8.016302787354789,10.646291747260157,13.289679487884925,35.547233224194834,36.25817788867873,36.983341446452307,37.723008275381353,38.477468440888984,39.247017809706762,40.031958165900896,40.832597329218913,41.649249275803299,42.482234261319363,43.331878946545743,44.198516525476656,45.082486855986197,45.984136593105923,46.90381932496804,47.841895711467401,48.798733625696755,49.774708298210697,50.770202464174908,51.785606513458404]
["Barwert",null,10,null,null,null,null,null,{"$f":"I66*(1+$C$67/100)^-(I31)","v":-9.1271692163352984},-6.1955487332388586,-3.7127553354867833,-1.6220497247536225,0.12674682927834233,1.5779730284962574,2.7707715434827573,3.7396644122968641,4.5150669745116714,5.1237467452233254,12.459088388522549,11.552972869357273,10.712756660676746,9.9336470853547976,9.2112000246017214,8.54129456826705,7.9201095087567195,7.3441015444835029,6.8099850685210654,6.3147134271740795,5.855461541561418,5.4296097930842224,5.0347290808599157,4.6685669658882869,4.3290348229145916,4.0141959267026213,3.7222544047606125,3.4515449935052955,3.2005235394321829,2.9677581911098416]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$67/100)^-(I31)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E37/100*$E$36+E47/100*E46","v":130.66999492900894},{"$f":"$H$70*(1+$C$70/100)^I31","v":143.73699442190986},158.11069386410082,173.92176325051093,191.31393957556205,210.44533353311826,231.48986688643012,254.63885357507317,280.10273893258045,308.1130128258385,338.92431410842238,372.81674551926471,410.09842007119119,451.1082620783103,496.21908828614141,545.84099711475551,600.42509682623108,660.46760650885426,726.51436715973978,799.16580387571389,879.08238426328523,966.99062268961382,1063.6896849585753,1170.0586534544329,1287.0645187998762,1415.7709706798641,1557.3480677478506,1713.0828745226358,1884.3911619748994,2072.8302781723892,2280.1133059896288,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre))","v":2280.1133059896288}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I66*I73","v":-159.26364723203164},-108.10862212277466,-64.785361374863328,-28.303798147362492,2.2116564103836693,27.534686143684201,48.348307257414028,65.254908680806793,78.785219909218199,89.406318081299418,217.40364519494216,201.59247099894631,186.93120038084112,173.33620398950723,160.72993460845217,149.04048481874653,138.20117683192859,128.15018215324287,118.83016890573431,110.18797480349907,102.17430390869912,94.743445442611886,87.853013046785591,81.463703007019362,75.539070061054304,70.045319511159448,64.951114455802397,60.227397040834951,55.847222710592405,51.785606513458404]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$71:I71)","v":-159.26364723203164},{"$f":"SUM($I$71:J71)","v":-267.37226935480629},{"$f":"SUM($I$71:K71)","v":-332.15763072966962},{"$f":"SUM($I$71:L71)","v":-360.46142887703212},{"$f":"SUM($I$71:M71)","v":-358.24977246664844},{"$f":"SUM($I$71:N71)","v":-330.71508632296423},{"$f":"SUM($I$71:O71)","v":-282.36677906555019},{"$f":"SUM($I$71:P71)","v":-217.11187038474338},{"$f":"SUM($I$71:Q71)","v":-138.32665047552518},{"$f":"SUM($I$71:R71)","v":-48.920332394225767},{"$f":"SUM($I$71:S71)","v":168.48331280071639},{"$f":"SUM($I$71:T71)","v":370.0757837996627},{"$f":"SUM($I$71:U71)","v":557.00698418050388},{"$f":"SUM($I$71:V71)","v":730.3431881700111},{"$f":"SUM($I$71:W71)","v":891.07312277846324},{"$f":"SUM($I$71:X71)","v":1040.1136075972097},{"$f":"SUM($I$71:Y71)","v":1178.3147844291384},{"$f":"SUM($I$71:Z71)","v":1306.4649665823813},{"$f":"SUM($I$71:AA71)","v":1425.2951354881156},{"$f":"SUM($I$71:AB71)","v":1535.4831102916148},{"$f":"SUM($I$71:AC71)","v":1637.657414200314},{"$f":"SUM($I$71:AD71)","v":1732.4008596429258},{"$f":"SUM($I$71:AE71)","v":1820.2538726897114},{"$f":"SUM($I$71:AF71)","v":1901.7175756967308},{"$f":"SUM($I$71:AG71)","v":1977.256645757785},{"$f":"SUM($I$71:AH71)","v":2047.3019652689445},{"$f":"SUM($I$71:AI71)","v":2112.2530797247468},{"$f":"SUM($I$71:AJ71)","v":2172.4804767655819},{"$f":"SUM($I$71:AK71)","v":2228.3276994761745},{"$f":"SUM($I$71:AL71)","v":2280.1133059896329},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre))","v":2280.1133059896329}]
[null,null,{"$f":"C70","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$73/100)^($H$1-I31)>=1,(1+$C$73/100)^($H$1-I31),0)","v":15.863092971714947},14.420993610649951,13.109994191499956,11.918176537727231,10.834705943388391,9.8497326758076262,8.9543024325523888,8.140274938683989,7.4002499442581708,6.7274999493256091,6.1159090448414632,5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1]

{"sheet":"H2-LIQ","index":6,"n_rows":63,"n_cols":43,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",34841.463008035207,"t/a","Betriebsdauer:",null,30,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:","N/A","km"]
["H2-LIQ","Basisdaten",null,null,"Rohdaten:","Kapazität:",260000,"t/a","Brennwert H2:",null,141.80000000000001,"MJ/kg"]
[null,null,null,null,"[IEA2019]","CAPEX für Kapazität:",1400,"M$(2019)","=",{"$f":"G4/1.12","v":1249.9999999999998},"M€(2019)"]
["Umwandlung zu von flüssigem H2",null,null,null,null,"Elektrizitätsbedarf",{"$f":"(96.0340281*EXP(-0.82491014*LOG10(D1*1000/8000))+18.6016505)/100","v":0.2337405044980681},"MJ/MJ H2(BW)","[Bossel - advanced - abgeschätzte Regression der angegebenen Kurve]"]
[null,null,null,null,null,"OPEX",4,"%/CAPEX/a"]
[null,null,null,null,null,"Degressionskoeffizient",0.69,null,"[Trippe2011 - ASU]"]
[null,null,null,null,null,"CAPEX skaliert",{"$f":"J4*(D1/G3)^G7","v":312.3380590348641},"M€(2019)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,{"$f":"G6","v":4},"% der Investkosten",null,null,{"$f":"E33/100*$E$35","v":12.493522361394565},{"$f":"I33*(1+$C33/100)","v":12.743392808622456},12.998260664794905,13.258225878090803,13.523390395652619,13.793858203565671,14.069735367636985,14.351130074989726,14.63815267648952,14.930915730019311,15.229534044619697,15.534124725512092,15.844807220022334,16.161703364422781,16.484937431711238,16.814636180345463,17.150928903952373,17.49394748203142,17.843826431672049,18.200702960305492,18.564717019511601,18.936011359901833,19.314731587099871,19.701026218841868,20.095046743218706,20.496947678083082,20.906886631644745,21.325024364277642,21.751524851563197,22.18655534859446,null,{"$f":"SUM(I33:AL33)/$AN$53","v":0.22146251862741118},null,{"$f":"SUMPRODUCT(I33:AL33,I$63:AL$63)","v":2442.177637296691},{"$f":"AP33/$AP$53","v":0.22146251862741112}]
[]
["CAPEX",null,null,null,{"$f":"G8","v":312.3380590348641},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$37/100*(E35*(1-$E$36/100))","v":18.740283542091845},{"$f":"MAX(0,$E$37/100*($E$35*(1-$E$36/100)-(J30-1)*$E$38/100*$E$35*(1-$E$36/100)))","v":16.866255187882661},14.992226833673477,13.118198479464292,11.244170125255106,9.3701417710459225,7.4961134168367387,5.622085062627554,3.7480567084183662,1.8740283542091847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I37:AL37)/$AN$53","v":4.5037029469302645E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$63:AL$63)","v":1260.7525657977051},{"$f":"AP37/$AP$53","v":0.11432806292362693}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$38/100*(E35*(1-$E$36/100))","v":18.740283542091845},{"$f":"IF(SUM($I$38:I38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:I38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:J38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:J38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:K38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:K38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:L38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:L38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:M38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:M38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:N38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:N38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:O38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:O38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:P38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:P38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:Q38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:Q38)))","v":18.740283542091849},{"$f":"IF(SUM($I$38:R38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:R38)))","v":0},{"$f":"IF(SUM($I$38:S38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:S38)))","v":0},{"$f":"IF(SUM($I$38:T38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:T38)))","v":0},{"$f":"IF(SUM($I$38:U38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:U38)))","v":0},{"$f":"IF(SUM($I$38:V38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:V38)))","v":0},{"$f":"IF(SUM($I$38:W38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:W38)))","v":0},{"$f":"IF(SUM($I$38:X38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:X38)))","v":0},{"$f":"IF(SUM($I$38:Y38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:Y38)))","v":0},{"$f":"IF(SUM($I$38:Z38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:Z38)))","v":0},{"$f":"IF(SUM($I$38:AA38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AA38)))","v":0},{"$f":"IF(SUM($I$38:AB38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AB38)))","v":0},{"$f":"IF(SUM($I$38:AC38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AC38)))","v":0},{"$f":"IF(SUM($I$38:AD38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AD38)))","v":0},{"$f":"IF(SUM($I$38:AE38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AE38)))","v":0},{"$f":"IF(SUM($I$38:AF38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AF38)))","v":0},{"$f":"IF(SUM($I$38:AG38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AG38)))","v":0},{"$f":"IF(SUM($I$38:AH38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AH38)))","v":0},{"$f":"IF(SUM($I$38:AI38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AI38)))","v":0},{"$f":"IF(SUM($I$38:AJ38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AJ38)))","v":0},{"$f":"IF(SUM($I$38:AK38)<=(100-$E$38)/100*$E$35*(100-$E$36)/100,$E$38/100*$E$35*(100-$E$36)/100,MAX(0,$E$35*(100-$E$36)/100-SUM($I$38:AK38)))","v":0},null,{"$f":"SUM(I38:AL38)/$AN$53","v":8.1885508126004827E-2},null,{"$f":"SUMPRODUCT(I38:AL38,I$63:AL$63)","v":2009.3148957918215},{"$f":"AP38/$AP$53","v":0.18220948826236877}]
[]
["Elektrizitätsbedarf",null,2,null,{"$f":"K3*D1*1000/3600*G5","v":320777.64160737727},"MWh/a",50,"€/MWh",{"$f":"E40*G40/1000000","v":16.038882080368865},{"$f":"I40*(1+$C40/100)","v":16.359659721976243},16.686852916415766,17.02058997474408,17.361001774238961,17.708221809723739,18.062386245918212,18.423633970836576,18.792106650253309,19.167948783258375,19.551307758923542,19.942333914102015,20.341180592384056,20.748004204231737,21.162964288316374,21.586223574082702,22.017948045564356,22.458307006475643,22.907473146605156,23.365622609537258,23.832935061728005,24.309593762962564,24.795785638221815,25.291701350986251,25.797535378005978,26.313486085566097,26.83975580727742,27.376550923422968,27.924081941891426,28.482563580729256,null,{"$f":"SUM(I40:AL40)/$AN$53","v":0.28430822939592937},null,{"$f":"SUMPRODUCT(I40:AL40,I$63:AL$63)","v":3135.2086313905816},{"$f":"AP40/$AP$53","v":0.28430822939592953}]
[]
[]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I32:I43)","v":66.012971525947123},64.709591260573205,63.417623956975994,62.137297874391024,60.868845837238538,59.612505326427183,58.368518572483786,57.137132650545709,55.91859957725304,54.713176409578715,34.78084180354324,35.476458639614108,36.185987812406388,36.909707568654518,37.647901720027612,38.400859754428168,39.168876949516729,39.952254488507066,40.751299578277205,41.566325569842746,42.397652081239606,43.245605122864397,44.110517225321686,44.992727569828119,45.892582121224684,46.810433763649179,47.746642438922166,48.701575287700607,49.675606793454619,50.669118929323716,null,{"$f":"SUM(I44:AL44)","v":1447.9792382097608},null,{"$f":"SUMPRODUCT(I44:AL44,I$63:AL$63)","v":8847.4537302767967},{"$f":"AP44/$AP$53","v":0.80230829920933611}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,1619.1544613514902,"€/t",{"$f":"D1","v":34841.463008035207},"t/a",{"$f":"E48*G48/1000000","v":56.413710269473121},{"$f":"I48*(1+$C48/100)","v":57.541984474862588},58.692824164359841,59.866680647647037,61.064014260599976,62.285294545811979,63.53100043672822,64.801620445462788,66.097652854372043,67.419605911459485,68.76799802968867,70.143357990282439,71.546225150088091,72.977149653089853,74.436692646151656,75.925426499074689,77.443935029056178,78.992813729637305,80.572670004230048,82.184123404314647,83.827805872400944,85.50436198984896,87.214449229645936,88.958738214238863,90.737912978523639,92.552671238094106,94.403724662855993,96.291799156113115,98.217635139235384,100.18198784202009,null,{"$f":"SUM(I48:AL48)/$AN$53*($AN$53-$AN$44)/$AN$53","v":0.36730671438135204},null,{"$f":"SUMPRODUCT(I48:AL48,I$63:AL$63)","v":11027.498704669815},{"$f":"AP48/$AP$53*($AP$53-$AP$44)/$AP$53","v":0.19769170079066387}]
[null,null,null,null,{"$f":"E48/1000","v":1.6191544613514903},"€/kg",{"$f":"G48/D1","v":1},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"E49/G50*32","v":0.43187529392898089},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E50*G48/D1","v":0.43187529392898089},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I48:I52)","v":56.413710269473121},57.541984474862588,58.692824164359841,59.866680647647037,61.064014260599976,62.285294545811979,63.53100043672822,64.801620445462788,66.097652854372043,67.419605911459485,68.76799802968867,70.143357990282439,71.546225150088091,72.977149653089853,74.436692646151656,75.925426499074689,77.443935029056178,78.992813729637305,80.572670004230048,82.184123404314647,83.827805872400944,85.50436198984896,87.214449229645936,88.958738214238863,90.737912978523639,92.552671238094106,94.403724662855993,96.291799156113115,98.217635139235384,100.18198784202009,null,{"$f":"SUM(I53:AL53)","v":2288.5958664693676},null,{"$f":"SUMPRODUCT(I53:AL53,I$63:AL$63)","v":11027.498704669815},{"$f":"AP53/$AP$53*($AP$53-$AP$44)/$AP$53","v":0.19769170079066387}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I53-I44","v":-9.5992612564740014},-7.1676067857106176,-4.7247997926161531,-2.2706172267439868,0.19516842336143725,2.6727892193847964,5.1624818642444339,7.6644877949170791,10.179053277119003,12.70642950188077,33.98715622614543,34.666899350668331,35.360237337681703,36.067442084435335,36.788790926124044,37.524566744646521,38.275058079539448,39.040559241130239,39.821370425952843,40.617797834471901,41.430153791161338,42.258756866984562,43.10393200432425,43.966010644410744,44.845330857298954,45.742237474444927,46.657082223933827,47.590223868412508,48.542028345780764,49.512868912696376]
["Barwert",null,10,null,null,null,null,null,{"$f":"I56*(1+$C$57/100)^-(I30)","v":-8.7266011422490912},-5.9236419716616666,-3.5498120154892199,-1.5508621178498643,0.1211842356529529,1.5087198348715034,2.6491694788558231,3.5755401218562408,4.3169122521128047,4.8988786270595552,11.91229091798499,11.045942487586078,10.242601215761638,9.4976847637062445,8.8069440536185173,8.1664390315371698,7.5725161928799203,7.0217877424886526,6.5111122703076578,6.037576832467102,5.5984803355604038,5.1913181293378274,4.8137677199314393,4.4636755221182449,4.1390445750550988,3.8380231514147272,3.5588941949482011,3.3000655262246958,3.0600607606810817,2.8375108871770025]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$57/100)^-(I30)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E36/100*$E$35","v":124.93522361394565},{"$f":"$H$60*(1+$C$60/100)^I30","v":137.42874597534023},151.17162057287428,166.28878263016171,182.91766089317787,201.20942698249567,221.33036968074526,243.46340664881984,267.80974731370179,294.59072204507203,324.04979424957924,356.45477367453719,392.10025104199093,431.31027614619001,474.44130376080909,521.88543413689001,574.073977550579,631.48137530563702,694.62951283620077,764.09246411982099,840.50171053180304,924.55188158498345,1017.0070697434819,1118.7077767178303,1230.5785543896131,1353.6364098285746,1489.0000508114322,1637.9000558925757,1801.6900614818333,1981.8590676300166,2180.0449743930185,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre2))","v":2180.0449743930185}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I56*I63","v":-152.27397377122833},-103.36401166038405,-61.942097837197963,-27.061616957939457,2.1145924765559059,26.326259309720786,46.226423915011523,62.391037914812806,75.327538446600855,85.482503830012305,207.8623561719227,192.74509390487367,178.72726889361016,165.72892206498395,153.67590955116694,142.49947976562751,132.1358812372182,122.52599896542051,113.61501722248084,105.35210687902767,97.690135469643835,90.58539834457882,83.997369374063993,77.888469783222973,72.223853798988557,66.971209886334833,62.100576440055946,57.584170880779141,53.396231180358846,49.512868912696376]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$61:I61)","v":-152.27397377122833},{"$f":"SUM($I$61:J61)","v":-255.63798543161238},{"$f":"SUM($I$61:K61)","v":-317.58008326881031},{"$f":"SUM($I$61:L61)","v":-344.64170022674978},{"$f":"SUM($I$61:M61)","v":-342.52710775019386},{"$f":"SUM($I$61:N61)","v":-316.20084844047307},{"$f":"SUM($I$61:O61)","v":-269.97442452546153},{"$f":"SUM($I$61:P61)","v":-207.58338661064872},{"$f":"SUM($I$61:Q61)","v":-132.25584816404785},{"$f":"SUM($I$61:R61)","v":-46.773344334035542},{"$f":"SUM($I$61:S61)","v":161.08901183788714},{"$f":"SUM($I$61:T61)","v":353.83410574276081},{"$f":"SUM($I$61:U61)","v":532.56137463637094},{"$f":"SUM($I$61:V61)","v":698.29029670135492},{"$f":"SUM($I$61:W61)","v":851.96620625252183},{"$f":"SUM($I$61:X61)","v":994.46568601814931},{"$f":"SUM($I$61:Y61)","v":1126.6015672553676},{"$f":"SUM($I$61:Z61)","v":1249.1275662207881},{"$f":"SUM($I$61:AA61)","v":1362.742583443269},{"$f":"SUM($I$61:AB61)","v":1468.0946903222966},{"$f":"SUM($I$61:AC61)","v":1565.7848257919404},{"$f":"SUM($I$61:AD61)","v":1656.3702241365193},{"$f":"SUM($I$61:AE61)","v":1740.3675935105832},{"$f":"SUM($I$61:AF61)","v":1818.2560632938062},{"$f":"SUM($I$61:AG61)","v":1890.4799170927947},{"$f":"SUM($I$61:AH61)","v":1957.4511269791296},{"$f":"SUM($I$61:AI61)","v":2019.5517034191855},{"$f":"SUM($I$61:AJ61)","v":2077.1358742999646},{"$f":"SUM($I$61:AK61)","v":2130.5321054803235},{"$f":"SUM($I$61:AL61)","v":2180.0449743930199},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre2))","v":2180.0449743930199}]
[null,null,{"$f":"C60","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$63/100)^($H$1-I30)>=1,(1+$C$63/100)^($H$1-I30),0)","v":15.863092971714947},14.420993610649951,13.109994191499956,11.918176537727231,10.834705943388391,9.8497326758076262,8.9543024325523888,8.140274938683989,7.4002499442581708,6.7274999493256091,6.1159090448414632,5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1]

{"sheet":"H2-TRUCK-LIQ","index":7,"n_rows":68,"n_cols":43,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",33199.167342227112,"t/a","Betriebsdauer:",null,12,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:",500,"km"]
["H2-TRUCK-LIQ","Basisdaten",null,null,"Rohdaten:"]
[null,null,null,null,"[IEA2019]","Kapazität",35,"m³","[Defossilisierung]"]
["Transport flüssiges H2 in LKW",null,null,null,"[Defossilisierung]","Dichte H2-LIQ",71,"kg/m³"]
[null,null,null,null,"[Bossel]",null,{"$f":"35*G5","v":2485},"kg/Fahrt"]
[null,null,null,null,null,"CAPEX/LKW",0.185,"M$(2019)","=",{"$f":"G7/1.12","v":0.16517857142857142},"M€(2019)","[IEA2019]"]
[null,null,null,null,null,"OPEX/LKW",12,"%/CAPEX/a",null,null,null,"[IEA2019]"]
[null,null,null,null,null,"Fahrer:",23,"$/h","=",{"$f":"G9/1.12","v":20.535714285714285},"€/h","[IEA2019]"]
[null,null,null,null,null,"mittl. Geschwindigkeit",50,"km/h","[IEA2019]"]
[null,null,null,null,null,"Anzahl Fahrten(mit Rückfahrten)",{"$f":"G28/G6*1000*2","v":26452.455266643734},"Fahrten inkl. Rückfahrten"]
[null,null,null,null,null,"LKW-Kilometer",{"$f":"G11*D2","v":13226227.633321866},"km/a"]
[]
[null,null,null,null,null,"Verbrauch pro Kilometer:",1220.0999999999999,"MJ/100 km","[Defossilisierung -Verbrenner:Diesel]"]
[null,null,null,null,null,"Jahresverbrauch(Diesel):",{"$f":"G14*G12/100","v":161373203.35416007},"MJ/a","Heizwert:",119.97199999999999,"MJ/kg H2",null,null,null,null,"[Defossilisierung]"]
[null,null,null,null,null,"in t H2:",{"$f":"G15/J15/1000*P16/P17","v":1228.1261535073259},"t/a",null,null,null,null,"Wirkungsgrade:",null,"WG.Diesel",0.42]
[null,null,null,null,null,"Fahrerkosten:",{"$f":"G12/G10*J9/1000000","v":5.4322006351143379},"M€/a",null,null,null,null,null,null,"WG-H2-FCEV",0.46]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diesel HW:"]
[null,null,null,null,null,"Dieselpreis",1.05,"€/l","=",{"$f":"G19/M19","v":2.9577464788732397E-2},"€/MJ",null,35.5,"MJ/l"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Diesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"transp. Pr."]
[null,null,null,null,null,"Fahrtzeit pro Woche",45,"h/Woche","[90 h pro 2 Wochen - gesetzliche Bestimmung]"]
[null,null,null,null,null,"Fahrtzeit pro Jahr/LKW",{"$f":"G22*M23","v":2250},"h/a","Annahme: effektive Wochenfahrtzeit:",null,null,null,50,"Wochen/a"]
[null,null,null,null,null,"Strecke pro LKW/a",{"$f":"G23*G10","v":112500},"km/LKW/a"]
[null,null,null,null,null,"Anzahl LKWs:",{"$f":"G12/G24","v":117.56646785174992},"LKWs zum Transport der Menge"]
[]
[null,null,null,null,null,"Flash/Schlupf",1,"%","[Annahme]"]
[null,null,null,null,null,"Menge nach Flash:",{"$f":"D1*(100-G27)/100","v":32867.175668804841},"t/a"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,{"$f":"G8","v":12},"% der Investkosten",null,null,{"$f":"E36/100*$E$38","v":2.3303353449186144},{"$f":"I36*(1+$C36/100)","v":2.3769420518169868},2.4244808928533268,2.4729705107103932,2.5224299209246013,2.5728785193430932,2.624336089729955,2.6768228115245543,2.7303592677550452,2.7849664531101461,2.8406657821723491,2.897479097815796,2.9554286797721119,3.0145372533675543,3.0748279984349054,3.1363245584036035,3.1990510495716755,3.2630320705631091,3.3282927119743713,3.3948585662138586,3.4627557375381359,3.5320108522888987,3.6026510693346765,3.6747040907213702,3.7481981725357976,3.8231621359865136,3.899625378706244,3.9776178862803691,4.0571702440059765,4.1383136488860961,null,{"$f":"SUM(I36:AL36)/$AN$58","v":0.15389241123457562},null,{"$f":"SUMPRODUCT(I36:AL36,I$68:AL$68)","v":54.477023674954872},{"$f":"AP36/$AP$58","v":0.15389241123457564}]
[]
["CAPEX",null,null,null,{"$f":"G25*J7","v":19.419461207655122},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$40/100*(E38*(1-$E$39/100))","v":1.1651676724593072},{"$f":"MAX(0,$E$40/100*($E$38*(1-$E$39/100)-(J33-1)*$E$41/100*$E$38*(1-$E$39/100)))","v":1.0486509052133766},0.93213413796744582,0.81561737072151497,0.69910060347558434,0.5825838362296536,0.46606706898372291,0.34955030173779211,0.23303353449186145,0.11651676724593063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I40:AL40)/$AN$58","v":1.0431948940810927E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$68:AL$68)","v":14.098528836757625},{"$f":"AP40/$AP$58","v":3.9827003224229017E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$41/100*(E38*(1-$E$39/100))","v":1.1651676724593072},{"$f":"IF(SUM($I$41:I41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:I41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:J41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:J41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:K41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:K41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:L41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:L41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:M41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:M41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:N41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:N41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:O41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:O41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:P41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:P41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:Q41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:Q41)))","v":1.1651676724593074},{"$f":"IF(SUM($I$41:R41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:R41)))","v":0},{"$f":"IF(SUM($I$41:S41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:S41)))","v":0},{"$f":"IF(SUM($I$41:T41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:T41)))","v":0},{"$f":"IF(SUM($I$41:U41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:U41)))","v":0},{"$f":"IF(SUM($I$41:V41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:V41)))","v":0},{"$f":"IF(SUM($I$41:W41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:W41)))","v":0},{"$f":"IF(SUM($I$41:X41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:X41)))","v":0},{"$f":"IF(SUM($I$41:Y41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:Y41)))","v":0},{"$f":"IF(SUM($I$41:Z41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:Z41)))","v":0},{"$f":"IF(SUM($I$41:AA41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AA41)))","v":0},{"$f":"IF(SUM($I$41:AB41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AB41)))","v":0},{"$f":"IF(SUM($I$41:AC41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AC41)))","v":0},{"$f":"IF(SUM($I$41:AD41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AD41)))","v":0},{"$f":"IF(SUM($I$41:AE41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AE41)))","v":0},{"$f":"IF(SUM($I$41:AF41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AF41)))","v":0},{"$f":"IF(SUM($I$41:AG41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AG41)))","v":0},{"$f":"IF(SUM($I$41:AH41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AH41)))","v":0},{"$f":"IF(SUM($I$41:AI41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AI41)))","v":0},{"$f":"IF(SUM($I$41:AJ41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AJ41)))","v":0},{"$f":"IF(SUM($I$41:AK41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AK41)))","v":0},null,{"$f":"SUM(I41:AL41)/$AN$58","v":1.8967179892383512E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$68:AL$68)","v":22.469424032084891},{"$f":"AP41/$AP$58","v":6.3473986096993382E-2}]
[]
["Fahrerkosten",null,2,null,{"$f":"G17","v":5.4322006351143379},"M€/a",null,null,{"$f":"E43","v":5.4322006351143379},{"$f":"I43*(1+$C43/100)","v":5.5408446478166251},5.6516615407729578,5.7646947715884167,5.8799886670201849,5.9975884403605884,6.1175402091678004,6.2398910133511567,6.3646888336181799,6.4919826102905436,6.6218222624963543,6.7542587077462812,6.8893438819012074,7.0271307595392321,7.1676733747300165,7.3110268422246172,7.4572473790691101,7.606392326650492,7.7585201731835021,7.9136905766471726,8.0719643881801169,8.2334036759437197,8.3980717494625949,8.5660331844518467,8.7373538481408843,8.9121009251037027,9.0903429436057763,9.2721498024778928,9.4575927985274504,9.6467446544979989,null,{"$f":"SUM(I43:AL43)/$AN$58","v":0.358735688350869},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":126.99035924229344},{"$f":"AP43/$AP$58","v":0.35873568835086889}]
[]
["Elektrizitätsbedarf",null,2,null,{"$f":"K3*D1*1000/3600*G5","v":0},"MWh/a",105,"€/MWh",{"$f":"E45*G45/1000000","v":0},{"$f":"I45*(1+$C45/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I45:AL45)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":0},{"$f":"AP45/$AP$58","v":0}]
[]
["Kraftstoffbedarf",null,2,"Diesel",{"$f":"IF(D47=\"Diesel\",G15,0)","v":161373203.35416007},"MJ/a",{"$f":"J19","v":2.9577464788732397E-2},"€/MJ",{"$f":"E47*G47/1000000","v":4.7730102400526215},{"$f":"I47*(1+$C47/100)","v":4.8684704448536742},4.9658398537507473,5.0651566508257622,5.1664597838422779,5.2697889795191237,5.3751847591095059,5.4826884542916963,5.5923422233775302,5.7041890678450811,5.8182728492019828,5.9346383061860228,6.0533310723097431,6.1743976937559379,6.2978856476310572,6.4238433605836782,6.5523202277953523,6.6833666323512597,6.8170339649982852,6.9533746442982514,7.0924421371842161,7.2342909799279003,7.3789767995264581,7.5265563355169878,7.6770874622273277,7.8306292114718747,7.987241795701312,8.1469866316153379,8.3099263642476444,8.4761248915325975,null,{"$f":"SUM(I47:AL47)/$AN$58","v":0.31520358487918476},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":111.58024634314154},{"$f":"AP47/$AP$58","v":0.31520358487918476}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I35:I48)","v":14.865881565004187},15.00007572215997,15.139284097803785,15.283606976305396,15.433146647721955,15.588007447911767,15.74829579945029,15.914120253364509,16.085591531701922,16.262822570951009,15.280760893870685,15.586376111748102,15.898103633983062,16.216065706662725,16.540387020795979,16.8711947612119,17.208618656436137,17.552791029564862,17.903846850156157,18.261923787159283,18.627162262902466,18.999705508160517,19.37969961832373,19.767293610690203,20.162639482904009,20.565892272562088,20.977210118013332,21.396754320373599,21.824689406781072,22.26118319491669,null,{"$f":"SUM(I49:AL49)","v":526.60313085959137},null,{"$f":"SUMPRODUCT(I49:AL49,I$68:AL$68)","v":329.61558212923234},{"$f":"AP49/$AP$58","v":0.93113267378585163}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,460.72187385884956,"€/t",{"$f":"IF(D47=\"transp. Pr.\",D1-G16-G27/100*D1,D1-G27/100*D1)","v":32867.175668804841},"t/a",{"$f":"E53*G53/1000000","v":15.142626762579754},{"$f":"I53*(1+$C53/100)","v":15.44547929783135},15.754388883787977,16.069476661463735,16.390866194693011,16.718683518586872,17.053057188958608,17.394118332737779,17.742000699392534,18.096840713380384,18.458777527647992,18.827953078200952,19.204512139764972,19.588602382560271,19.980374430211477,20.379981918815705,20.78758155719202,21.203333188335861,21.627399852102577,22.059947849144628,22.501146806127522,22.951169742250073,23.410193137095074,23.878396999836976,24.355964939833715,24.843084238630389,25.339945923402997,25.846744841871057,26.36367973870848,26.890953333482649,null,{"$f":"SUM(I53:AL53)/$AN$58*($AN$58-$AN$49)/$AN$58","v":0.14276918670217625},null,{"$f":"SUMPRODUCT(I53:AL53,I$68:AL$68)","v":353.99421737512739},{"$f":"AP53/$AP$58*($AP$58-$AP$49)/$AP$58","v":6.8867326214148386E-2}]
[null,null,null,null,{"$f":"E53/1000","v":0.46072187385884955},"€/kg",{"$f":"G53/D1","v":0.99},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"E54/G55*32","v":0.12288784019173796},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E55*G53/D1","v":0.12165896178982057},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I57)","v":15.142626762579754},15.44547929783135,15.754388883787977,16.069476661463735,16.390866194693011,16.718683518586872,17.053057188958608,17.394118332737779,17.742000699392534,18.096840713380384,18.458777527647992,18.827953078200952,19.204512139764972,19.588602382560271,19.980374430211477,20.379981918815705,20.78758155719202,21.203333188335861,21.627399852102577,22.059947849144628,22.501146806127522,22.951169742250073,23.410193137095074,23.878396999836976,24.355964939833715,24.843084238630389,25.339945923402997,25.846744841871057,26.36367973870848,26.890953333482649,null,{"$f":"SUM(I58:AL58)","v":614.30728187862758},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":353.99421737512739},{"$f":"AP58/$AP$58*($AP$58-$AP$49)/$AP$58","v":6.8867326214148386E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I49","v":0.27674519757556659},0.44540357567137967,0.61510478598419205,0.78586968515833888,0.95771954697105599,1.1306760706751042,1.3047613895083181,1.4799980793732708,1.6564091676906116,1.8340181424293753,3.1780166337773075,3.2415769664528504,3.3064085057819099,3.3725366758975461,3.4399874094154974,3.5087871576038054,3.578962900755883,3.6505421587709996,3.7235530019464207,3.7980240619853447,3.8739845432250561,3.9514642340895563,4.030493518771344,4.1111033891467734,4.1933254569297063,4.2771919660683011,4.362735805389665,4.4499905214974582,4.5389903319274083,4.6297701385659593]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I33)","v":0.25158654325051505},0.36810212865403275,0.46213732981532069,0.53675956912665712,0.59466848822488261,0.63823716523173846,0.66954889938017037,0.69043002672386122,0.702479183067938,0.70709338750566031,1.113875442589336,1.0328663194919288,0.95774876898342565,0.88809431305735753,0.82350563574409519,0.76361431678088787,0.70807873010591449,0.65658209518912047,0.60883067008445713,0.56455207589649603,0.52349374310402419,0.48542147087827681,0.45011809117803808,0.4173822300014538,0.38702715872862042,0.35887972900290266,0.3327793850754186,0.30857724797902453,0.28613526630782277,0.26532542875816306]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I33)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E39/100*$E$38","v":7.7677844830620488},{"$f":"$H$65*(1+$C$65/100)^I33","v":8.5445629313682545},9.3990192245050803,10.33892114695559,11.372813261651149,12.510094587816264,13.761104046597893,15.137214451257684,16.650935896383452,18.316029486021797,20.147632434623979,22.16239567808638,24.378635245895019,26.816498770484522,29.498148647532979,32.447963512286279,35.692759863514908,39.262035849866393,43.188239434853038,47.507063378338351,52.257769716172184,57.483546687789413,63.231901356568358,69.555091492225202,76.510600641447709,84.161660705592496,92.577826776151753,101.83560945376695,112.01917039914365,123.22108743905801,135.54319618296384,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":24.378635245895019}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":0.78958634653856241},1.1552621660992217,1.4503849098344757,1.6845814632236391,1.8663244581867511,2.0030616304412594,2.1013312654170422,2.1668651880104064,2.2046806021962047,2.2191619523395443,3.4958182971550387,3.2415769664528504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":0.78958634653856241},{"$f":"SUM($I$66:J66)","v":1.9448485126377841},{"$f":"SUM($I$66:K66)","v":3.39523342247226},{"$f":"SUM($I$66:L66)","v":5.0798148856958996},{"$f":"SUM($I$66:M66)","v":6.9461393438826509},{"$f":"SUM($I$66:N66)","v":8.9492009743239098},{"$f":"SUM($I$66:O66)","v":11.050532239740953},{"$f":"SUM($I$66:P66)","v":13.21739742775136},{"$f":"SUM($I$66:Q66)","v":15.422078029947563},{"$f":"SUM($I$66:R66)","v":17.641239982287107},{"$f":"SUM($I$66:S66)","v":21.137058279442147},{"$f":"SUM($I$66:T66)","v":24.378635245894998},{"$f":"SUM($I$66:U66)","v":24.378635245894998},{"$f":"SUM($I$66:V66)","v":24.378635245894998},{"$f":"SUM($I$66:W66)","v":24.378635245894998},{"$f":"SUM($I$66:X66)","v":24.378635245894998},{"$f":"SUM($I$66:Y66)","v":24.378635245894998},{"$f":"SUM($I$66:Z66)","v":24.378635245894998},{"$f":"SUM($I$66:AA66)","v":24.378635245894998},{"$f":"SUM($I$66:AB66)","v":24.378635245894998},{"$f":"SUM($I$66:AC66)","v":24.378635245894998},{"$f":"SUM($I$66:AD66)","v":24.378635245894998},{"$f":"SUM($I$66:AE66)","v":24.378635245894998},{"$f":"SUM($I$66:AF66)","v":24.378635245894998},{"$f":"SUM($I$66:AG66)","v":24.378635245894998},{"$f":"SUM($I$66:AH66)","v":24.378635245894998},{"$f":"SUM($I$66:AI66)","v":24.378635245894998},{"$f":"SUM($I$66:AJ66)","v":24.378635245894998},{"$f":"SUM($I$66:AK66)","v":24.378635245894998},{"$f":"SUM($I$66:AL66)","v":24.378635245894998},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":24.378635245894998}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I33)>=1,(1+$C$68/100)^($H$1-I33),0)","v":2.8531167061100025},2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"H2-PIPE-LARGE","index":8,"n_rows":180,"n_cols":43,"rows_kept":180,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",34841.463008035207,"t/a","Betriebsdauer:",null,30,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:",3100,"km",null,null,null,null,null,null,null,"zum Kopieren:"]
["H2-PIPE-LARGE","Basisdaten",null,null,null,null,null,null,null,null,null,{"$f":"H14","v":15},{"$f":"H15","v":39.744009397685815},{"$f":"L82","v":29.875933574932009},{"$f":"S102","v":4673.2430987529015},{"$f":"H17","v":1199298.5695874505}]
[]
["Transport von gasförmigem H2 in Pipeline über längere Strecken",null,null,null,null,"Transport von x Anlagen:",null,10]
[null,null,null,null,null,"Nutzungsgrad",null,75,"%","[IEA2019]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Lemmon]",null,null,null,null,null,null,null,null,null,null,"[Lemmon]"]
[null,null,null,null,null,"Masse:",null,{"$f":"D1*H5","v":348414.63008035207},"t/a",null,null,null,"Realgasfaktor z",null,null,null,null,null,null,null,null,null,null,"Realgasfaktor z"]
[null,null,null,null,null,"Massedurchfluss:",null,{"$f":"H8*1000/365/24/60/60","v":11.048155443948252},"kg/s",null,null,null,"Wasserstoff"]
[null,null,null,null,null,"Druck:",null,100,"bar","[IEA2019]"]
[null,null,null,null,null,"Temp.:",null,15,"°C"]
[null,null,null,null,null,"Dichte:",null,{"$f":"L26","v":7.9159677914705409},"kg/m³","[Lemmon]"]
[null,null,null,null,null,"Durchfluss:",null,{"$f":"H9/H12*100/H6","v":1.8609062483979357},"m³/s","(mit Nutzungsgrad verrechnet)"]
[null,null,null,null,null,"Geschwindigkeit",null,15,"m/s","[IEA2019]",null,"p",null,null,"i","j","v_ij","n_ij","Summand",null,null,null,"p",null,null,"i","j","v_ij","n_ij","Summand"]
[null,null,null,null,null,"Durchmesser",null,{"$f":"SQRT((H13/H14)/PI())*2*100","v":39.744009397685815},"cm",null,null,{"$f":"H10/10","v":10},"/MPa",null,2,1,3.6719000000000002E-2,-1.23,{"$f":"Q15*$L$15^(O15-1)*$L$16^R15","v":9.9898723243720539E-2},null,null,null,8,"/MPa",null,2,1,3.6719000000000002E-2,-1.23,{"$f":"AB15*$R$267^(Z15-1)*$R$268^AC15","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(H11+273.15)/100","v":2.8815},"/100 K",null,2,2,-3.9838999999999999E-2,-2.2200000000000002,{"$f":"Q16*$L$15^(O16-1)*$L$16^R16","v":-3.801500776674812E-2},null,null,null,2.98,"/100 K",null,2,2,-3.9838999999999999E-2,-2.2200000000000002,{"$f":"AB16*$R$267^(Z16-1)*$R$268^AC16","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"CAPEX/km",null,{"$f":"(0.004*(H15*10)^2+0.6*H15*10+329)*1000*H18","v":1199298.5695874505},"€(2017)/km","[Krieg via Robinius]",null,null,null,null,3,1,-1.4721999999999999E-3,-2.68,-8.6335399169303988E-3,null,null,null,null,null,null,3,1,-1.4721999999999999E-3,-2.68,{"$error":"#DIV/0!"}]
[null,null,null,null,null,"CAPEX-Faktor",null,1,null,null,null,"z",null,null,3,2,2.4082999999999999E-3,-3.1,9.0550916749470665E-3,null,null,null,"z",null,null,3,2,2.4082999999999999E-3,-3.1,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S15:S23)","v":1.0624821481910238},null,null,4,1,6.5993999999999999E-6,-2.7,3.7890834295878752E-4,null,null,null,{"$f":"SUM(AD15:AD23)","v":{"$error":"#DIV/0!"}},null,null,4,1,6.5993999999999999E-6,-2.7,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2,-1.5469E-5,-4.3,-1.6334361265683649E-4,null,null,null,null,null,null,4,2,-1.5469E-5,-4.3,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"rho-ideal(0°C,1,01325 bar)",null,null,5,1,-1.3383E-7,-3.3,-4.0720398459688628E-5,null,null,null,"rho-ideal(0°C,1,01325 bar)",null,null,5,1,-1.3383E-7,-3.3,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,8.9899999999999994E-2,"kg/m³",null,6,1,1.5608E-9,-4.0999999999999996,2.0366241924907313E-6,null,null,null,8.9899999999999994E-2,"kg/m³",null,6,1,1.5608E-9,-4.0999999999999996,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,"rho-ideal(Bed.)",null,null,"const:",null,null,null,1,null,null,null,"rho-ideal(Bed.)",null,null,"const:",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22/(L16*100)*273.15*L15*10/1.01325","v":8.4105744640925746},"kg/m³",null,null,null,null,null,null,null,null,null,{"$f":"W22/(W16*100)*273.15*W15*10/1.01325","v":6.5060591458477175},"kg/m³"]
[null,null,null,null,null,null,null,null,null,null,null,"rho-real",null,null,null,null,null,null,null,null,null,null,"rho-real"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L24/L19","v":7.9159677914705409},"kg/m³","(rho~1/z)",null,null,null,null,null,null,null,null,{"$f":"W24/W19","v":{"$error":"#DIV/0!"}},"kg/m³","(rho~1/z)"]
[]
[]
[]
[null,null,null,null,null,"Druckverlust",null,null,"abhängig von Geschwindigkeit, Druck, Durchmesser",null,null,null,null,null,null,"Berechnung Druckverlust"]
[null,null,null,null,null,"bar/km",null,null,null,null,null,null,null,null,null,"http://www.math-tech.at/Beispiele/upload/gra_Druckverlust_in_Rohrleitungen.PDF"]
[null,null,null,null,null,null,null,null,"Reynolds-Zahl:",null,null,"(v*rho*d/visk)",null,null,null,"Viskosität"]
[null,null,null,null,null,null,null,null,null,null,"Re",{"$f":"H14*H12*H15/100/(Q35/1000000)","v":5356622.5589554496},null,null,null,"https://h2tools.org/hyarc/hydrogen-data/hydrogen-viscosity-different-temperatures-and-pressures"]
[null,null,null,null,null,null,null,null,null,null,null,">2320 Turbulent",null,null,null,"Viskosität ist bis 100 bar kaum Druckabhängig"]
[null,null,null,null,null,null,null,null,"Rauhigkeit",1.5E-3,"mm",null,null,null,null,"für 15 °C ca.:",8.81,"µPa.s","[Krieg]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.tec-science.com/de/mechanik/gase-und-fluessigkeiten/druckverlust-in-rohrsystemen/"]
[null,null,null,null,null,null,null,null,null,null,"Re*eps(=k/d)",{"$f":"L33*J35/H15/10","v":20.216716834062108}]
[null,null,null,null,null,null,null,null,null,null,null,"<65 hydraulisch glatt"]
[null,null,null,null,null,null,null,null,null,null,null,"65 bis 1300 Übergangsgebiet"]
[null,null,null,null,null,null,null,null,null,null,null,">1300 hydraulisch rau"]
[]
[null,null,null,null,null,null,null,null,"Fallunterscheidung:"]
[]
[null,null,null,null,null,null,null,null,"laminar:",null,null,null,null,"lambda=",{"$f":"64/L33","v":1.1947827067449776E-5}]
[]
[null,null,null,null,null,null,null,null,"turbulent:","hydraulisch glatt",null,"Re<10^5",null,"lambda=",{"$f":"0.3164*L33^(-0.25)","v":6.5767860396231696E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"10^5<Re<5*10^6",null,"lambda=",{"$f":"0.0032+0.221*L33^(-0.237)","v":8.818819691826945E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Re>5*10^6",null,"1/wurzel(lambda)",null,"=",7.5,"Startwert","Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,"=",{"$f":"2*LOG10($L$33/Q50)-0.8","v":10.907659565164154},null,"v"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.582318942186856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.608620398620603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.606464272726051]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.606640825136003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.606626366953279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,null,10.606627550949863,null,"Ende Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"lambda=",{"$f":"1/Q57^2","v":8.8888455899733907E-3}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Übergangsbereich",null,null,null,"1/wurzel(lambda)",null,"=",7.5,"Startwert","Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,"=",{"$f":"-2*LOG10(2.51/$L$33*Q61+$J$35/$H$15/10/3.71)","v":10.68749045753521},null,"v"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.440053603514903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.45693081295784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.455769170208994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.455849075240947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.455843578639151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,null,10.455843956744779,null,"Ende Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"lambda=",{"$f":"1/Q68^2","v":9.1470660185941476E-3}]
[]
[]
[null,null,null,null,null,null,null,null,null,"hydraulisch rau",null,null,null,"lambda=",{"$f":"1/SQRT(2*LOG10(3.71/J35*H15*10))","v":0.28885441651611837}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Lambda nach Kriterien:",null,null,"lambda=",{"$f":"IF(L33<=2320,O44,IF(L37<65,IF(L33<100000,O46,IF(L33<5000000,O48,O58)),IF(L37<=1300,O69,O72)))","v":8.8888455899733907E-3}]
[]
[]
[null,null,null,null,null,null,null,null,"Druckverlust=",null,"deltapv/L=",{"$f":"N75*8*H12*H13^2/(H15/100)^5/PI()^2","v":19.917289049954672},"Pa/m"]
[null,null,null,null,null,null,null,null,null,null,"=",{"$f":"L78/100000*1000","v":0.19917289049954673},"bar/km"]
[]
[null,null,null,null,null,null,null,null,null,null,"alle",150,"km","neue Kompression [Bossel]"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L79*L81","v":29.875933574932009},"bar","Druckverlust"]
[]
[null,null,null,null,null,null,null,null,null,null,"notw. Leistung",{"$f":"IF(S99>=20,S102,S131)","v":4673.2430987529015},"kW/(m³/s)","ASPEN-Korrelation"]
[null,null,null,null,null,null,null,null,null,null,"gesamt:",{"$f":"L84*H13*H10/S98","v":12401.544471247302},"kW","pro Station",null,null,null,"für weitere Stationen",null,null,null,null,null,null,null,null,null,null,null,"für erste Station"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit höherem V_ein)",null,null,null,"Aus ASPEN: Modell für Energiebedarf für H2-Kompression",null,null,null,null,null,null,null,null,null,null,null,"Aus ASPEN: Modell für Energiebedarf für H2-Kompression"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L85*24*365*H6/100","v":81478147.17609477},"kWh/a","pro Station",null,null,null,"H2-Kompression",null,"isentroper Wirkungsgrad",null,0.72,null,null,null,null,null,null,null,"H2-Kompression",null,"isentroper Wirkungsgrad",null,0.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit Nutzungsgrad verrechnet)",null,null,null,"Grenzen:","p_ein:",5,"bis",150,"bar",null,null,null,null,null,null,"Grenzen:","p_ein:",5,"bis",150,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deltap",0.01,"bis",150,"bar",null,null,null,null,null,null,null,"deltap",0.01,"bis",150,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T_ein",15,"°C",null,null,null,null,null,null,null,null,null,"T_ein",15,"°C"]
[null,null,null,null,null,null,null,null,null,null,"erste Druckbeaufschlagung",null,null,null,null,null,null,null,"V_ein im Zustand p_ein",null,null,null,null,null,null,null,null,null,null,null,"V_ein im Zustand p_ein"]
[null,null,null,null,null,null,null,null,null,null,"Druck H2",30,"bar","Eingangsdruck",null,null,null,null,null,null,"ab p_ein >= 20 bar",null,"D,E","[bar]",null,null,null,null,null,null,null,null,"ab p_ein >= 20 bar",null,"D,E","[bar]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]",null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]"]
[null,null,null,null,null,null,null,null,null,null,"notw. Leistung",{"$f":"IF(AE98>=20,AE102,AE131)","v":17996.792269514161},"kW/(m³/s)","ASPEN-Korrelation",null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,1%",null,null,null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,1%"]
[null,null,null,null,null,null,null,null,null,null,"gesamt:",{"$f":"L94*H13*H10/L92","v":111634.47728486189},"kW","Für erste Druckbeaufschlagung",null,null,null,null,null,"P=","R*D/E",null,null,null,null,null,null,null,null,null,null,"P=","R*D/E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit höherem V_ein)",null,null,null,null,null,"Polynom",null,"Koeffizienten",null,null,null,null,null,null,null,null,null,"Polynom",null,"Koeffizienten"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L95*24*365*H6/100","v":733438515.76154268},"kWh/a","Für erste Druckbeaufschlagung",null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij",null,null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit Nutzungsgrad verrechnet)",null,null,null,"E(Eingangsdruck)",{"$f":"H10-L82","v":70.124066425067994},"bar","X",0,0,1,11706.783142964499,{"$f":"($S$98^V98*$S$99^W98*$S$100^X98)*Y98","v":8000.2821156134241},null,null,null,"E(Eingangsdruck)",{"$f":"L92","v":30},"bar","X",0,0,1,11706.783142964499,{"$f":"($AE$98^AH98*$AE$99^AI98*$AE$100^AJ98)*AK98","v":1885.4481298295157}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D(Druckerhöhung)",{"$f":"L82","v":29.875933574932009},"bar","1/X",0,0,-1,1443.7460675808554,2112.6282651572351,null,null,null,"D(Druckerhöhung)",{"$f":"MAX(0.001,H10-AE98)","v":70},"bar","1/X",0,0,-1,1443.7460675808554,8964.2466739220818]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X=1-exp(-E/D^1,21)",{"$f":"1-EXP(-S98/S99^1.21)","v":0.68338859769700311},"-","X²",0,0,2,-936.90185092060835,-437.55187942750382,null,null,null,"X=1-exp(-E/D^1,21)",{"$f":"1-EXP(-AE98/AE99^1.21)","v":0.16105603963140169},"-","X²",0,0,2,-936.90185092060835,-24.302341990269426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=",{"$f":"SUM(Z98:Z117)","v":10968.922817274166},"kW/(m³/s)","E",1,0,0,18.753869258483583,1315.0975736089433,null,null,null,"R=",{"$f":"SUM(AL98:AL117)","v":7712.910972648926},"kW/(m³/s)","E",1,0,0,18.753869258483583,562.6160777545075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=",{"$f":"S101*S99/S98","v":4673.2430987529015},"kW/(m³/s)","1/E",-1,0,0,16243.277285381291,231.6362714466689,null,null,null,"P=",{"$f":"AE101*AE99/AE98","v":17996.792269514161},"kW/(m³/s)","1/E",-1,0,0,16243.277285381291,541.44257617937637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W(E )",0.1,0,0,6748.0130662127804,10321.970750987779,null,null,null,null,null,null,"W(E )",0.1,0,0,6748.0130662127804,9481.7399566540134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E²",2,0,0,1.3873463359480285E-3,6.8221156348755727,null,null,null,null,null,null,"E²",2,0,0,1.3873463359480285E-3,1.2486117023532257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",0,1,0,-158.51116088935129,-4735.6689136156201,null,null,null,null,null,null,"D",0,1,0,-158.51116088935129,-11095.78126225459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D²",0,2,0,8.501867941901943E-2,75.885242308084358,null,null,null,null,null,null,"D²",0,2,0,8.501867941901943E-2,416.59152915319521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XE",1,0,1,-42.780423079148704,-2050.1228965801179,null,null,null,null,null,null,"XE",1,0,1,-42.780423079148704,-206.70136544650518]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X/E",-1,0,1,-16013.035327199221,-156.05378174725033,null,null,null,null,null,null,"X/E",-1,0,1,-16013.035327199221,-85.966535075881097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XW(E )",0.1,0,1,-6539.6837467440282,-6836.1437164094714,null,null,null,null,null,null,"XW(E )",0.1,0,1,-6539.6837467440282,-1479.9460632813168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX²",1,0,2,23.437876798778905,767.57499103194937,null,null,null,null,null,null,"EX²",1,0,2,23.437876798778905,18.238686269966376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED",1,1,0,-0.13051874896738797,-273.43964404101575,null,null,null,null,null,null,"ED",1,1,0,-0.13051874896738797,-274.08937283151471]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED²",1,2,0,-1.8681613853893292E-4,-11.692959725849681,null,null,null,null,null,null,"ED²",1,2,0,-1.8681613853893292E-4,-27.46197236522314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/X",0,1,-1,-1.1076610245483653,-48.4239966901239,null,null,null,null,null,null,"D/X",0,1,-1,-1.1076610245483653,-481.42417940884252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DX²",0,1,2,32.765930288384141,457.17181166820598,null,null,null,null,null,null,"DX²",0,1,2,32.765930288384141,59.494192470709564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/E",-1,1,0,-3724.6186852391102,-1586.8512210577549,null,null,null,null,null,null,"D/E",-1,1,0,-3724.6186852391102,-8690.7769322245913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DW(E )",0.1,1,0,82.680121179732524,3778.4118871895062,null,null,null,null,null,null,"DW(E )",0.1,1,0,82.680121179732524,8132.2602763659515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DE²",2,1,0,2.5451249565062013E-4,37.390801922197802,null,null,null,null,null,null,"DE²",2,1,0,2.5451249565062013E-4,16.034287225989068]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bis p_ein < 20 bar",null,"D,E","[bar]",null,null,null,null,null,null,null,null,"bis p_ein < 20 bar",null,"D,E","[bar]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]",null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,3%",null,null,null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,3%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=","R*D/E",null,null,null,null,null,null,null,null,null,null,"P=","R*D/E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Polynom",null,"Koeffizienten",null,null,null,null,null,null,null,null,null,"Polynom",null,"Koeffizienten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij",null,null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E(Eingangsdruck)",{"$f":"S98","v":70.124066425067994},"bar","const",0,0,0,1661.4576358519043,{"$f":"($S$127^V127*$S$128^W127*$S$129^X127)*Y127","v":1661.4576358519043},null,null,null,"E(Eingangsdruck)",{"$f":"AE98","v":30},"bar","const",0,0,0,1661.4576358519043,{"$f":"($AE$127^AH127*$AE$128^AI127*$AE$129^AJ127)*AK127","v":1661.4576358519043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D(Druckerhöhung)",{"$f":"S99","v":29.875933574932009},"bar","X",0,0,1,6825.9765263777717,6720.1516674749673,null,null,null,"D(Druckerhöhung)",{"$f":"AE99","v":70},"bar","X",0,0,1,6825.9765263777717,3595.0095349341836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X=1-exp(-1,9*E/D^1,02)",{"$f":"1-EXP(1.9*-S127/S128^1.02)","v":0.98449674438611634},"-","1/X",0,0,-1,6314.2066307565292,6413.6389142594453,null,null,null,"X=1-exp(-E/D^1,21)",{"$f":"1-EXP(1.9*-AE127/AE128^1.02)","v":0.52666596801818888},"-","1/X",0,0,-1,6314.2066307565292,11989.015835818089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=",{"$f":"SUM(Z127:Z140)","v":10851.197995499419},"kW/(m³/s)","X²",0,0,2,-2322.5524355173015,-2251.0964149969582,null,null,null,"R=",{"$f":"SUM(AL127:AL140)","v":7717.6065404037654},"kW/(m³/s)","X²",0,0,2,-2322.5524355173015,-644.22272414835265]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=",{"$f":"S130*S128/S127","v":4623.087151803913},"kW/(m³/s)","E",1,0,0,-1579.1549447666041,-110736.76624228792,null,null,null,"P=",{"$f":"AE130*AE128/AE127","v":18007.74859427545},"kW/(m³/s)","E",1,0,0,-1579.1549447666041,-47374.648342998124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/E",-1,0,0,-48.618708226514805,-0.69332414255335539,null,null,null,null,null,null,"1/E",-1,0,0,-48.618708226514805,-1.6206236075504934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",0,1,0,-543.91804488752655,-16250.05937926663,null,null,null,null,null,null,"D",0,1,0,-543.91804488752655,-38074.26314212686]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/D",0,-1,0,0.33023018245156432,1.1053384545233105E-2,null,null,null,null,null,null,"1/D",0,-1,0,0.33023018245156432,4.7175740350223474E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XE",1,0,1,674.12568993878665,46539.558022085926,null,null,null,null,null,null,"XE",1,0,1,674.12568993878665,10651.171771726216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XD",0,1,1,717.98644616645913,21117.962550487722,null,null,null,null,null,null,"XD",0,1,1,717.98644616645913,26469.731868593819]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E/X",1,0,-1,905.317816095441,64484.282994008317,null,null,null,null,null,null,"E/X",1,0,-1,905.317816095441,51568.804768348447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/X",0,1,-1,-0.5299324155666425,-16.081541901435614,null,null,null,null,null,null,"D/X",0,1,-1,-0.5299324155666425,-70.434148667802006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DX²",0,1,2,-182.22116146453189,-5276.5354988213048,null,null,null,null,null,null,"DX²",0,1,2,-182.22116146453189,-3538.0776713016498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/E",-1,1,0,-3648.9955455396776,-1554.6324406365954,null,null,null,null,null,null,"D/E",-1,1,0,-3648.9955455396776,-8514.322939592581]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,0,"% der Investkosten",null,null,{"$f":"E149/100*$E$151","v":0},{"$f":"I149*(1+$C149/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I149:AL149)/$AN$170","v":0},null,{"$f":"SUMPRODUCT(I149:AL149,I$180:AL$180)","v":0},{"$f":"AP149/$AP$170","v":0}]
[]
["CAPEX",null,null,null,{"$f":"H17/1000000*D2/H5","v":371.78255657210968},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$153/100*(E151*(1-$E$152/100))","v":22.306953394326584},{"$f":"MAX(0,$E$153/100*($E$151*(1-$E$152/100)-(J146-1)*$E$154/100*$E$151*(1-$E$152/100)))","v":20.076258054893927},17.845562715461266,15.614867376028608,13.384172036595949,11.153476697163292,8.9227813577306332,6.6920860182979744,4.4613906788653166,2.2306953394326601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I153:AL153)/$AN$170","v":4.1902879035182812E-2},null,{"$f":"SUMPRODUCT(I153:AL153,I$180:AL$180)","v":1500.7002782994089},{"$f":"AP153/$AP$170","v":0.10637191323377231}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$154/100*(E151*(1-$E$152/100))","v":22.306953394326584},{"$f":"IF(SUM($I$154:I154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:I154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:J154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:J154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:K154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:K154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:L154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:L154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:M154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:M154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:N154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:N154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:O154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:O154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:P154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:P154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:Q154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:Q154)))","v":22.306953394326584},{"$f":"IF(SUM($I$154:R154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:R154)))","v":0},{"$f":"IF(SUM($I$154:S154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:S154)))","v":0},{"$f":"IF(SUM($I$154:T154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:T154)))","v":0},{"$f":"IF(SUM($I$154:U154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:U154)))","v":0},{"$f":"IF(SUM($I$154:V154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:V154)))","v":0},{"$f":"IF(SUM($I$154:W154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:W154)))","v":0},{"$f":"IF(SUM($I$154:X154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:X154)))","v":0},{"$f":"IF(SUM($I$154:Y154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:Y154)))","v":0},{"$f":"IF(SUM($I$154:Z154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:Z154)))","v":0},{"$f":"IF(SUM($I$154:AA154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AA154)))","v":0},{"$f":"IF(SUM($I$154:AB154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AB154)))","v":0},{"$f":"IF(SUM($I$154:AC154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AC154)))","v":0},{"$f":"IF(SUM($I$154:AD154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AD154)))","v":0},{"$f":"IF(SUM($I$154:AE154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AE154)))","v":0},{"$f":"IF(SUM($I$154:AF154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AF154)))","v":0},{"$f":"IF(SUM($I$154:AG154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AG154)))","v":0},{"$f":"IF(SUM($I$154:AH154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AH154)))","v":0},{"$f":"IF(SUM($I$154:AI154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AI154)))","v":0},{"$f":"IF(SUM($I$154:AJ154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AJ154)))","v":0},{"$f":"IF(SUM($I$154:AK154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AK154)))","v":0},null,{"$f":"SUM(I154:AL154)/$AN$170","v":7.618705279124148E-2},null,{"$f":"SUMPRODUCT(I154:AL154,I$180:AL$180)","v":2391.7297534096542},{"$f":"AP154/$AP$170","v":0.16952943468273601}]
[]
["Elektrizitätsbedarf","Verdichterstationen",2,null,{"$f":"(D2-L81)/L81*L87/1000/H5","v":160240.3561129864},"MWh/a",105,"€/MWh",{"$f":"E156*G156/1000000","v":16.825237391863574},{"$f":"I156*(1+$C156/100)","v":17.161742139700845},17.504976982494863,17.85507652214476,18.212178052587657,18.576421613639411,18.947950045912201,19.326909046830444,19.713447227767052,20.107716172322394,20.509870495768844,20.92006790568422,21.338469263797904,21.765238649073861,22.20054342205534,22.644554290496448,23.097445376306379,23.559394283832507,24.030582169509156,24.511193812899339,25.001417689157325,25.501446042940472,26.011474963799284,26.531704463075268,27.062338552336776,27.603585323383513,28.155657029851184,28.718770170448209,29.293145573857174,29.879008485334317,null,{"$f":"SUM(I156:AL156)/$AN$170","v":0.23312377108924265},null,{"$f":"SUMPRODUCT(I156:AL156,I$180:AL$180)","v":3288.9218358137014},{"$f":"AP156/$AP$170","v":0.23312377108924268}]
[null,"oder: H2-Verbrauch:",null,null,null,null,0,"%"]
[]
[null,"Druckbeaufschlagung zu Beginn",2,null,{"$f":"L97/1000/H5","v":73343.851576154266},"MWh/a",50,"€/MWh",{"$f":"E159*G159/1000000","v":3.6671925788077133},{"$f":"I159*(1+$C159/100)","v":3.7405364303838677},3.8153471589915453,3.8916541021713762,3.9694871842148038,4.0488769278990997,4.1298544664570818,4.2124515557862239,4.2967005869019488,4.3826345986399877,4.470287290612788,4.5596930364250436,4.6508868971535442,4.743904635096615,4.8387827277985478,4.935558382354519,5.0342695500016097,5.1349549410016424,5.2376540398216758,5.342407120618109,5.4492552630304711,5.5582403682910808,5.6694051756569026,5.7827932791700407,5.8984491447534415,6.0164181276485103,6.1367464902014808,6.2594814200055104,6.3846710484056208,6.5123644693737335,null,{"$f":"SUM(I159:AL159)/$AN$170","v":5.0811156084820515E-2},null,{"$f":"SUMPRODUCT(I159:AL159,I$180:AL$180)","v":716.84633432911994},{"$f":"AP159/$AP$170","v":5.0811156084820536E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I148:I160)","v":65.106336759324449},63.285490019305229,61.472840251274263,59.668551394671326,57.872790667724992,56.085728633028388,54.307539264426502,52.53840001524123,50.778491887860902,49.027999504721627,24.980157786381632,25.479760942109266,25.989356160951449,26.509143284170477,27.039326149853888,27.580112672850966,28.131714926307989,28.694349224834149,29.26823620933083,29.853600933517448,30.450672952187794,31.059686411231553,31.680880139456185,32.314497742245308,32.960787697090218,33.620003451032019,34.292403520052666,34.978251590453723,35.677816622262796,36.391372954708054,null,{"$f":"SUM(I161:AL161)","v":1177.0962997686072},null,{"$f":"SUMPRODUCT(I161:AL161,I$180:AL$180)","v":7898.1982018518838},{"$f":"AP161/$AP$170","v":0.55983627509057143}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,2071.4681387857208,"€/t",{"$f":"D1*(100-G157)/100","v":34841.463008035207},"t/a",{"$f":"E165*G165/1000000","v":72.172980529826233},{"$f":"I165*(1+$C165/100)","v":73.616440140422753},75.088768943231216,76.590544322095838,78.122355208537755,79.684802312708513,81.278498358962679,82.904068326141939,84.562149692664775,86.253392686518069,87.978460540248435,89.738029751053404,91.532790346074478,93.363446152995962,95.230715076055887,97.135329377577008,99.078035965128549,101.05959668443113,103.08078861811975,105.14240439048216,107.2452524782918,109.39015752785764,111.5779606784148,113.8095198919831,116.08571028982277,118.40742449561922,120.77557298553161,123.19108444524224,125.65490613414708,128.16800425683002,null,{"$f":"SUM(I165:AL165)/$AN$170*($AN$170-$AN$161)/$AN$170","v":0.59797514099951254},null,{"$f":"SUMPRODUCT(I165:AL165,I$180:AL$180)","v":14108.050073343491},{"$f":"AP165/$AP$170*($AP$170-$AP$161)/$AP$170","v":0.44016372490942851}]
[null,null,null,null,{"$f":"E165/1000","v":2.071468138785721},"€/kg",{"$f":"G165/D1","v":1},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"E166/G167*32","v":0.55252042510871768},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E167*G165/D1","v":0.55252042510871768},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I165:I169)","v":72.172980529826233},73.616440140422753,75.088768943231216,76.590544322095838,78.122355208537755,79.684802312708513,81.278498358962679,82.904068326141939,84.562149692664775,86.253392686518069,87.978460540248435,89.738029751053404,91.532790346074478,93.363446152995962,95.230715076055887,97.135329377577008,99.078035965128549,101.05959668443113,103.08078861811975,105.14240439048216,107.2452524782918,109.39015752785764,111.5779606784148,113.8095198919831,116.08571028982277,118.40742449561922,120.77557298553161,123.19108444524224,125.65490613414708,128.16800425683002,null,{"$f":"SUM(I170:AL170)","v":2927.9191906070168},null,{"$f":"SUMPRODUCT(I170:AL170,I$180:AL$180)","v":14108.050073343491},{"$f":"AP170/$AP$170*($AP$170-$AP$161)/$AP$170","v":0.44016372490942851}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I170-I161","v":7.0666437705017842},10.330950121117525,13.615928691956952,16.921992927424512,20.249564540812763,23.599073679680124,26.970959094536177,30.365668310900709,33.783657804803873,37.225393181796441,62.998302753866803,64.258268808944138,65.543434185123033,66.854302868825485,68.191388926201995,69.555216704726035,70.946321038820557,72.365247459596986,73.812552408788918,75.2888034569647,76.794579526104002,78.330471116626086,79.897080538958619,81.495022149737792,83.12492259273256,84.787421044587205,86.483169465478937,88.212832854788516,89.977089511884287,91.776631302121956]
["Barwert",null,10,null,null,null,null,null,{"$f":"I173*(1+$C$174/100)^-(I146)","v":6.4242216095470761},8.537975306708697,10.229848754287715,11.557948861023501,12.57338640605321,13.321061865597693,13.840366615829543,14.165808372036002,14.327568814928325,14.352000537617453,22.080520792912104,20.474664735245771,18.985598209046081,17.60482743020636,16.324476344373171,15.13724170114603,14.036351395608136,13.01552583956391,12.068942142141076,11.191200895439909,10.377295375771553,9.622582984806348,8.9227587677295226,8.2738308573491945,7.6720977040874345,7.1141269619719845,6.5967359101922023,6.1169732985418594,5.6721025131933605,5.2595859667792961]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$174/100)^-(I146)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E152/100*$E$151","v":148.71302262884387},{"$f":"$H$177*(1+$C$177/100)^I146","v":163.58432489172827},179.94275738090113,197.93703311899125,217.73073643089037,239.50381007397942,263.45419108137742,289.79961018951519,318.77957120846668,350.65752832931338,385.72328116224475,424.29560927846927,466.72517020631619,513.39768722694782,564.73745594964271,621.21120154460698,683.33232169906773,751.66555386897448,826.83210925587207,909.5153201814594,1000.4668521996053,1100.5135374195659,1210.5648911615228,1331.6213802776751,1464.7835183054424,1611.261870135987,1772.3880571495858,1949.6268628645446,2144.5895491509991,2359.0485040660992,2594.9533544727096,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":466.72517020631619}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I173*I180","v":112.09882712946006},148.98256568857917,178.50474606343323,201.67929907921695,219.39807728137086,232.44456714153705,241.50612462847627,247.18488874761562,250.00751178683697,250.43383074416144,385.29188962203483,357.27066128588677,331.28734046509504,307.19371570399716,284.85235456188826,264.13581968466002,244.925941889412,227.11314611563662,210.59582639813576,195.27976629645315,181.07760147489293,167.90832136762796,155.69680708634598,144.3734029346117,133.87351908482177,124.13726315138017,115.1090985585525,106.73752775429412,98.97479846307273,91.776631302121956]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$178:I178)","v":112.09882712946006},{"$f":"SUM($I$178:J178)","v":261.08139281803926},{"$f":"SUM($I$178:K178)","v":439.58613888147249},{"$f":"SUM($I$178:L178)","v":641.2654379606895},{"$f":"SUM($I$178:M178)","v":860.66351524206038},{"$f":"SUM($I$178:N178)","v":1093.1080823835973},{"$f":"SUM($I$178:O178)","v":1334.6142070120736},{"$f":"SUM($I$178:P178)","v":1581.7990957596892},{"$f":"SUM($I$178:Q178)","v":1831.8066075465263},{"$f":"SUM($I$178:R178)","v":2082.2404382906875},{"$f":"SUM($I$178:S178)","v":2467.5323279127224},{"$f":"SUM($I$178:T178)","v":2824.8029891986093},{"$f":"SUM($I$178:U178)","v":3156.0903296637043},{"$f":"SUM($I$178:V178)","v":3463.2840453677013},{"$f":"SUM($I$178:W178)","v":3748.1363999295895},{"$f":"SUM($I$178:X178)","v":4012.2722196142495},{"$f":"SUM($I$178:Y178)","v":4257.1981615036611},{"$f":"SUM($I$178:Z178)","v":4484.3113076192976},{"$f":"SUM($I$178:AA178)","v":4694.9071340174332},{"$f":"SUM($I$178:AB178)","v":4890.1869003138863},{"$f":"SUM($I$178:AC178)","v":5071.2645017887789},{"$f":"SUM($I$178:AD178)","v":5239.1728231564066},{"$f":"SUM($I$178:AE178)","v":5394.8696302427525},{"$f":"SUM($I$178:AF178)","v":5539.2430331773639},{"$f":"SUM($I$178:AG178)","v":5673.1165522621859},{"$f":"SUM($I$178:AH178)","v":5797.2538154135664},{"$f":"SUM($I$178:AI178)","v":5912.3629139721188},{"$f":"SUM($I$178:AJ178)","v":6019.100441726413},{"$f":"SUM($I$178:AK178)","v":6118.0752401894861},{"$f":"SUM($I$178:AL178)","v":6209.8518714916081},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":2824.8029891986093}]
[null,null,{"$f":"C177","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$180/100)^($H$1-I146)>=1,(1+$C$180/100)^($H$1-I146),0)","v":15.863092971714947},14.420993610649951,13.109994191499956,11.918176537727231,10.834705943388391,9.8497326758076262,8.9543024325523888,8.140274938683989,7.4002499442581708,6.7274999493256091,6.1159090448414632,5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1]

{"sheet":"H2-PIPE-LARGE-OPT","index":9,"n_rows":253,"n_cols":27,"rows_kept":253,"cut":false,"hidden":true,"merged":[]}
["Optimierung der Pipeline",null,null,null,"übertragene Daten:"]
[null,null,null,null,{"$f":"'H2-PIPE-LARGE'!L81","v":150},{"$f":"'H2-PIPE-LARGE'!M81","v":"km"},"/Station",null,"mit Strom",null,"(Strompreis muss eingetragen sein)"]
[null,"Ergebnis der Optimierung:",null,null,{"$f":"'H2-PIPE-LARGE'!D2","v":3100},"km","Gesamtstrecke",null,"Geschwindigkeit",null,12.199999999999989,"m/s","Strom(Erz.)",73343.851576154266,"MWh/a"]
[null,null,null,null,null,null,null,null,"für Preis",null,0.3810163301196704,"€/l BÄ","Strom(Ziel)",74132.894301077453,"MWh/a"]
[null,"H2-Preis ohne Transport:",null,null,null,null,null,null,"mit Wasserstoff"]
[null,0.98003755212854471,"€/l BÄ",null,null,null,null,null,"Geschwindigkeit_ein",null,5,"m/s","Strom(Erz.)",{"$f":"N3","v":73343.851576154266},"MWh/a"]
[null,119.97199999999999,"MJ/kg H2",null,null,null,null,null,"H2-Verbrauch",null,11.836487535069594,"%","ankommend:",{"$f":"(100-K7)/100","v":0.88163512464930405}]
[null,40,"% Effizienz H2/Kompression",null,null,null,null,null,"für Preis",null,0.80388350985013735,"€/l BÄ",null,0.59272991571354949,"€/l BÄ Pipelinekosten"]
["Optimierung",null,null,null,"mit H2-Verbrauch:",null,null,null,null,null,null,null,null,0.13157599947352314,"€/l Verlust"]
["mit Strom:",null,"Strom(Erzeuger)","Strom(Weg/Ziel)","Stationen:",null,null,null,null,null,"neu:",null,null,"Optimierung","bez. Eingang","bez. Ausgang"]
["m/s","€/l BÄ","MWh/a","MWh/a","km","km_ges","t/a","m/s","kWh/a/Station","t/a/H2-Verbr.","t/a","m/s",null,"m/s","€/l BÄ Pipelinekosten","€/lPipelinekosten","€/l Verlust","€/l Gesamt",null,"km","km_ges","t/a","m/s","kWh/a/Station","t/a/H2-Verbr.","t/a","m/s"]
[null,null,null,null,150,150,34841.463008035207,5.5,4162449.9562923163,312.25660659679636,34529.206401438409,5.4507078294649594,null,0.5,4.4361097113828381,4.4384292777885017,5.1244498673533941E-4,4.4389417227752368,null,150,150,34841.463008035207,5,3275238.3684861488,245.700207684921,34595.762800350283,4.9647402567985939]
[0.2,10.685581980350497,73343.851576154266,2.6881326675978601,150,300,34529.206401438409,5.4507078294649594,4054378.350373535,304.14934445838878,34225.057056980018,5.4026954542631671,null,1,2.3252201719396872,2.3316861024275419,2.7252708212419071E-3,2.3344113732487837,null,150,300,34595.762800350283,4.9647402567985939,3208593.3775979904,240.70066680877136,34355.062133541513,4.9301979835947884]
[null,null,null,null,150,450,34225.057056980018,5.4026954542631671,3950953.5177192269,296.39067165232757,33928.666385327691,5.3559078468164918,null,1.5,1.6126073946097741,1.6245443255068708,7.2544877168625481E-3,1.6317988132237333,null,150,450,34355.062133541513,4.9301979835947884,3144193.0121686244,235.86951213214434,34119.192621409369,4.8963490157604372]
[0.4,5.4836209597874683,73343.851576154266,13.969970223519805,150,600,33928.666385327691,5.3559078468164918,3851897.7168717794,288.9597527076819,33639.706632620007,5.3102932685903781,null,2,1.2528135755680296,1.2713892097108994,1.4531147626141754E-2,1.2859203573370412,null,150,600,34119.192621409369,4.8963490157604372,3081932.0797401797,231.19885237940201,33887.99376902997,4.8631703211220865]
[null,null,null,null,150,750,33639.706632620007,5.3102932685903781,3756954.3633211404,281.83733929492104,33357.869293325086,5.2658030195510479,null,2.5,1.0351543559870204,1.0614535387636932,2.489888253124908E-2,1.0863524212949422,null,150,750,33887.99376902997,4.8631703211220865,3021711.6814975231,226.6812684082762,33661.312500621694,4.8306399322064433]
[0.60000000000000009,3.7354462231472954,73343.851576154266,37.051870480470328,150,900,33357.869293325086,5.2658030195510479,3665886.0796539611,275.00562395296953,33082.863669372113,5.2223912107130399,null,3,0.88899281879265046,0.92404573339878737,3.8642801043347823E-2,0.9626885344421352,null,150,900,33661.312500621694,4.8306399322064433,2963438.755699913,222.30977895925062,33439.002721662444,4.7987368834010615]
[null,null,null,null,150,1050,33082.863669372113,5.2223912107130399,3578472.9557200726,268.44810957123877,32814.415559800873,5.1800145572900389,null,3.5,0.78390624328131742,0.8287007686782788,5.6001999467484249E-2,0.8847027681457631,null,150,1050,33439.002721662444,4.7987368834010615,2907025.6599172335,218.07780931596625,33220.924912346476,4.7674411526124789]
[0.8,2.8558652948463017,73343.851576154266,74.159995928883276,150,1200,32814.415559800873,5.1800145572900389,3494510.9930231022,262.14949269169404,32552.26606710918,5.1386321902673968,null,4,0.70461645473661971,0.76010322317507573,7.717548511732443E-2,0.83727870829240014,null,150,1200,33220.924912346476,4.7674411526124789,2852389.788300578,213.97916259381523,33006.94574975266,4.7367336070446502]
[null,null,null,null,150,1350,32552.26606710918,5.1386321902673968,3413810.7110881628,256.0955589620367,32296.170508147145,5.0982054844781954,null,4.5,0.64260166264324048,0.70969519398704295,0.10232494567687632,0.81202013966391928,null,150,1350,33006.94574975266,4.7367336070446502,2799453.2205274687,210.00799340468794,32796.937756347972,4.7065959527566754]
[1,2.3253223555746372,73343.851576154266,127.12130776487322,150,1500,32296.170508147145,5.0982054844781954,3336195.896567801,250.27308929675434,32045.897418850389,5.0586979014925237,null,5,0.59272991571354949,0.67230751037661418,0.13157599947352314,0.80388350985013735,null,150,1500,32796.937756347972,4.7065959527566754,2748142.3994244756,206.15878367302605,32590.778972674947,4.6770106876911006]
[null,null,null,null,150,1650,32045.897418850389,5.0586979014925237,3261502.4784058873,244.66977549472367,31801.227643355665,5.0200748458271907,null,5.5,0.55172416471295915,0.64462357633293921,0.16501889491390062,0.80964247124683986,null,150,1650,32590.778972674947,4.6770106876911006,2698387.8345878958,202.42632040218606,32388.352652272762,4.647961057892906]
[1.2,1.9699865546829496,73343.851576154266,197.52510183329667,150,1800,31801.227643355665,5.0200748458271907,3189577.5145630622,239.27414422588237,31561.953499129784,4.9823035331547336,null,null,null,null,null,null,null,150,1800,32388.352652272762,4.647961057892906,2650123.8296043444,198.80567521120847,32189.546977061553,4.619431016665108]
[null,null,null,null,150,1950,31561.953499129784,4.9823035331547336,3120278.2776747178,234.07548843957309,31327.878010690212,4.9453528693401649,null,null,null,null,null,null,null,150,1950,32189.546977061553,4.619431016665108,2603288.2307218648,195.29218548075207,31994.254791580799,4.5914051864300633]
[1.4,1.7151227734176004,73343.851576154266,286.80223051147397,150,2100,31327.878010690212,4.9453528693401649,3053471.4286145098,229.06380536734062,31098.814205322873,4.9091933392644664,null,null,null,null,null,null,null,150,2100,31994.254791580799,4.5914051864300633,2557822.1950414362,191.88143696339921,31802.373354617401,4.5638688230863158]
[null,null,null,null,150,2250,31098.814205322873,4.9091933392644664,2989032.2683140268,224.22974039631114,30874.584464926564,4.8737969045081169,null,null,null,null,null,null,null,150,2250,31802.373354617401,4.5638688230863158,2513669.9764943747,188.56924772821469,31613.804106889187,4.536807782669511]
[1.5999999999999999,1.5232582946924316,73343.851576154266,396.27157879273375,150,2400,30874.584464926564,4.8737969045081169,2926844.0593763124,219.56453617833171,30655.019928748232,4.8391369090681344,null,null,null,null,null,null,null,150,2400,31613.804106889187,4.536807782669511,2470778.7280441443,185.35165332241939,31428.452453566766,4.5102084901427197]
[null,null,null,null,150,2550,30655.019928748232,4.8391369090681344,2866797.4100472135,215.05998641703835,30439.959942331192,4.8051879923702066,null,null,null,null,null,null,null,150,2550,31428.452453566766,4.5102084901427197,2429098.3187048119,182.2248930445713,31246.227560522195,4.4840579101566638]
[1.7999999999999998,1.3735217225878915,73343.851576154266,527.17047956345846,150,2700,30439.959942331192,4.8051879923702066,2808789.713996693,210.70839384164836,30229.251548489545,4.7719260089149831,null,null,null,null,null,null,null,150,2700,31246.227560522195,4.4840579101566638,2388581.1641060426,179.18539723397447,31067.042163288221,4.4583435196339911]
[null,null,null,null,150,2850,30229.251548489545,4.7719260089149831,2752724.6401333092,206.50253193411618,30022.74901655543,4.7393279539660362,null,null,null,null,null,null,null,150,2850,31067.042163288221,4.4583435196339911,2349182.0694566644,176.22977549019757,30890.812387798022,4.4330532820441464]
[1.9999999999999998,1.253360721982306,73343.851576154266,680.67619394923611,150,3000,30022.74901655543,4.7393279539660362,2698511.6673460994,202.4356100266304,29820.3134065288,4.7073718947474639,null,null,null,null,null,null,null,150,3000,30890.812387798022,4.4330532820441464,2310858.0838681199,173.35480574478279,30717.457582053237,4.4081756232465228]
[null,null,null,null,150,3150,null,null,null,null,null,null,null,null,null,null,null,null,null,150,3150]
[2.1999999999999997,1.1547699451278457,73343.851576154266,857.92197796303265]
[]
[2.4,1.0724015546012957,73343.851576154266,1060.00966074536]
[]
[2.6,1.0025460740645966,73343.851576154266,1288.0198695434199]
[]
[2.8000000000000003,0.94254907779792985,73343.851576154266,1543.0206114542266]
[]
[3.0000000000000004,0.89046066829455273,73343.851576154266,1826.07467796213]
[]
[3.2000000000000006,0.84481607966308969,73343.851576154266,2138.2461908342948]
[]
[3.4000000000000008,0.80449351660087576,73343.851576154266,2480.6065149700507]
[]
[3.600000000000001,0.76861925320338598,73343.851576154266,2854.2397031091018]
[]
[3.8000000000000012,0.73650261681320661,73343.851576154266,3260.2475965194544]
[]
[4.0000000000000009,0.70759042021918261,73343.851576154266,3699.75467771274]
[]
[4.2000000000000011,0.68143437433213483,73343.851576154266,4173.9127515321261]
[]
[4.4000000000000012,0.65766736106294921,73343.851576154266,4683.9055169188559]
[]
[4.6000000000000014,0.63598587651241045,73343.851576154266,5230.9530815538037]
[]
[4.8000000000000016,0.61613684942777691,73343.851576154266,5816.3164642512793]
[]
[5.0000000000000018,0.5979076131152139,73343.851576154266,6441.3021246894305]
[]
[5.200000000000002,0.58111818414370819,73343.851576154266,7107.2665562726952]
[]
[5.4000000000000021,0.56561525149473602,73343.851576154266,7815.6209752752529]
[]
[5.6000000000000023,0.55126744981763531,73343.851576154266,8567.836137655835]
[]
[5.8000000000000025,0.53796160779486291,73343.851576154266,9365.4473138811427]
[]
[6.0000000000000027,0.52559974483029615,73343.851576154266,10210.059451623954]
[]
[6.2000000000000028,0.51409664766291152,73343.851576154266,11103.352556212383]
[]
[6.400000000000003,0.50337790050899411,73343.851576154266,12047.087319144961]
[]
[6.6000000000000032,0.493378272906143,73343.851576154266,13043.111025796145]
[]
[6.8000000000000034,0.48404039192795406,73343.851576154266,14093.363774596535]
[]
[7.0000000000000036,0.47531364216226624,73343.851576154266,15199.885041457868]
[]
[7.2000000000000037,0.46715324939865871,73343.851576154266,16364.820625019554]
[]
[7.4000000000000039,0.45951951347774145,73343.851576154266,17590.430010412168]
[]
[7.6000000000000041,0.45237716301585473,73343.851576154266,18879.094191679076]
[]
[7.8000000000000043,0.44569481030885288,73343.851576154266,20233.323995768897]
[]
[8.0000000000000036,0.43944448905471817,73343.851576154266,21655.768954157265]
[]
[8.2000000000000028,0.43360126092221735,73343.851576154266,23149.226771747864]
[]
[8.4000000000000021,0.42814287965735787,73343.851576154266,24716.653446994394]
[]
[8.6000000000000014,0.42304950352939596,73343.851576154266,26361.17410277974]
[]
[8.8000000000000007,0.41830344860071189,73343.851576154266,28086.094595850853]
[]
[9,0.41388897665735791,73343.851576154266,29894.913986146392]
[]
[9.1999999999999993,0.40979211273549965,73343.851576154266,31791.337970537897]
[]
[9.3999999999999986,0.40600048808391181,73343.851576154266,33779.293424511394]
[]
[9.5999999999999979,0.4025032051629161,73343.851576154266,35862.944257546202]
[]
[9.7999999999999972,0.39929072193442988,73343.851576154266,38046.708880200174]
[]
[9.9999999999999964,0.39635475327495678,73343.851576154266,40335.279706781759]
[]
[10.199999999999996,0.39368818786159954,73343.851576154266,42733.645274269453]
[]
[10.399999999999995,0.39128501934733012,73343.851576154266,45247.115734337836]
[]
[10.599999999999994,0.3891402910516073,73343.851576154266,47881.352649849629]
[]
[10.799999999999994,0.38725005373258531,73343.851576154266,50642.404170719499]
[]
[10.999999999999993,0.38561133625881422,73343.851576154266,53536.746743115691]
[]
[11.199999999999992,0.38422212914238518,73343.851576154266,56571.33448865934]
[]
[11.399999999999991,0.38308138091812116,73343.851576154266,59753.657252891127]
[]
[11.599999999999991,0.3821890072514128,73343.851576154266,63091.808055410409]
[]
[11.79999999999999,0.3815459124416688,73343.851576154266,66594.560287171116]
[]
[11.999999999999989,0.38115402268591858,73343.851576154266,70271.454523247783]
[]
[12.199999999999989,0.3810163301196704,73343.851576154266,74132.894301077453]
[]
[12.399999999999988,0.38113694631298628,73343.851576154266,78190.249718648396]
[]
[12.599999999999987,0.38152116362827282,73343.851576154266,82455.967306252147]
[]
[12.799999999999986,0.38278963500641328,73343.851576154266,87707.669341759291]
[]
[12.999999999999986,0.38379520943471823,73343.851576154266,92523.411313249511]
[]
[13.199999999999985,0.38600110947337202,73343.851576154266,98728.368375414357]
[]
[13.399999999999984,0.38766062672803836,73343.851576154266,104154.12225277755]
[]
[13.599999999999984,0.38963607692210145,73343.851576154266,109877.73932817078]
[]
[13.799999999999983,0.39194049940019132,73343.851576154266,115919.49922511603]
[]
[13.999999999999982,0.3945885697151244,73343.851576154266,122301.4880416041]
[]
[14.199999999999982,0.3975967388827335,73343.851576154266,129047.7875801201]
[]
[14.399999999999981,0.40098339313414438,73343.851576154266,136184.68875363437]
[]
[14.59999999999998,0.40476903727608787,73343.851576154266,143740.93316356733]
[]
[14.799999999999979,0.4089765052996181,73343.851576154266,151747.98749122344]
[]
[14.999999999999979,0.41363120250522017,73343.851576154266,160240.35611298555]
[]
[15.199999999999978,0.4187613841634793,73343.851576154266,169255.938273529]
[]
[15.399999999999977,0.42439847663651309,73343.851576154266,178836.43726912682]
[]
[15.599999999999977,0.43057744798439945,73343.851576154266,189027.83045210777]
[]
[15.799999999999976,0.43733723642018169,73343.851576154266,199880.91052642823]
[]
[15.999999999999975,0.44472124661588974,73343.851576154266,211451.91063663393]
[]
[16.199999999999974,0.45277792587512566,73343.851576154266,223803.22825111035]
[]
[16.399999999999974,0.46156143467021343,73343.851576154266,237004.2659236773]
[]
[16.599999999999973,0.47113242911568143,73343.851576154266,251132.41083687823]
[]
[16.799999999999972,0.48155897677222587,73343.851576154266,266274.17978147266]
[]
[16.999999999999972,0.49291763195061056,73343.851576154266,282526.56216364616]
[]
[17.199999999999971,0.50529470268019272,73343.851576154266,299998.60108655138]
[]
[17.39999999999997,0.51878774907303848,73343.851576154266,318813.26196263329]
[]
[17.599999999999969,0.53350736241679642,73343.851576154266,339109.65005616273]
[]
[17.799999999999969,0.54957928658734734,73343.851576154266,361045.65360233973]
[]
[17.999999999999968,0.56714695911765645,73343.851576154266,384801.10873526806]
[]
[18.199999999999967,0.58637456961794332,73343.851576154266,410581.60778230487]
[]
[18.399999999999967,0.60745075974892881,73343.851576154266,438623.10545610369]
[]
[18.599999999999966,0.63059312371517506,73343.851576154266,469197.52072370984]
[]
[18.799999999999965,0.65605371419733649,73343.851576154266,502619.58929688006]
[]
[18.999999999999964,0.68412581988071963,73343.851576154266,539255.29787021712]
[]
[19.199999999999964,0.71515236306198782,73343.851576154266,579532.33364806534]
[]
[19.399999999999963,0.74953637751412783,73343.851576154266,623953.12165800319]
[]
[19.599999999999962,0.78775417984053375,73343.851576154266,673111.21275027166]
[]
[19.799999999999962,0.83037205947074133,73343.851576154266,727712.04882216593]
[]
[19.999999999999961,0.87806760918920823,73343.851576154266,788599.50096301571]
[]
[20.19999999999996,0.93165723859467109,73343.851576154266,856790.09934416204]
[]
[20.399999999999959,0.99213201647849647,73343.851576154266,933517.62457362714]
[]
[20.599999999999959,1.0607048665272929,73343.851576154266,1020291.8230268471]
[]
[20.799999999999958,1.1388734382453169,73343.851576154266,1118976.6228040063]
[]
[20.999999999999957,1.2285049224253495,73343.851576154266,1231895.649663572]
[]
[21.199999999999957,1.3319520544947183,73343.851576154266,1361976.5420763057]
[]
[21.399999999999956,1.452214176754028,73343.851576154266,1512951.3216113306]
[]
[21.599999999999955,1.5931645794761995,73343.851576154266,1689639.2173094857]
[]
[21.799999999999955,1.7598772719532316,73343.851576154266,1898353.1855796482]
[]
[21.999999999999954,1.959106174914178,73343.851576154266,2147496.0494766929]
[]
[22.199999999999953,2.200003585260772,73343.851576154266,2448454.304077989]
[]
[22.399999999999952,2.495224179879354,73343.851576154266,2816971.5507749021]
[]
[22.599999999999952,2.8626681909909735,73343.851576154266,3275317.0913430853]
[]
[22.799999999999951,3.3283172355349904,73343.851576154266,3855813.8356131972]
[]
[22.99999999999995,3.9309983615558783,73343.851576154266,4606765.0028680507]
[]
[23.19999999999995,4.7306533278026643,73343.851576154266,5602741.5002294173]
[]
[23.399999999999949,5.8230925562954488,73343.851576154266,6962936.5429696832]
[]
[23.599999999999948,7.3663822029947372,73343.851576154266,8883992.4276636019]
[]
[23.799999999999947,9.6229207835271424,73343.851576154266,11692345.858916227]
[]
[23.999999999999947,12.968867663843563,73343.851576154266,15855957.441360205]
[]
[24.199999999999946]

{"sheet":"H2-PIPE-DISTR","index":10,"n_rows":180,"n_cols":43,"rows_kept":180,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",30717.457582053237,"t/a","Betriebsdauer:",null,30,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:",500,"km"]
["H2-PIPE-DISTR","Basisdaten"]
[null,null,null,null,null,"Transport pro Distronetz",null,38000,null,"[IEA2019]","Mindestdruck:",null,20,"bar"]
["Transport von gasförmigem H2 in Pipeline - Verteilernetz",null,null,null,null,"Transport von x Anlagen:",null,{"$f":"H4/D1","v":1.2370815487738025}]
[null,null,null,null,null,"Nutzungsgrad",null,100,"%","[IEA2019]",null,null,null,null,null,null,null,null,null,null,null,null,"für kleine Netze:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"[Lemmon]",null,null,null,null,null,null,null,null,null,null,"[Lemmon]"]
[null,null,null,null,null,"Masse:",null,{"$f":"D1*H5","v":38000},"t/a","Info:",null,null,"Realgasfaktor z",null,null,null,null,null,null,null,null,null,null,"Realgasfaktor z"]
[null,null,null,null,null,"Massedurchfluss:",null,{"$f":"H8*1000/365/24/60/60","v":1.2049720953830545},"kg/s",{"$f":"H10-L82-M4","v":1.410770158491971},null,null,"Wasserstoff"]
[null,null,null,null,null,"Druck:",null,80,"bar","[IEA2019]"]
[null,null,null,null,null,"Temp.:",null,15,"°C"]
[null,null,null,null,null,"Dichte:",null,{"$f":"L26","v":6.4088433563805047},"kg/m³","[Lemmon]"]
[null,null,null,null,null,"Durchfluss:",null,{"$f":"H9/H12*100/H6","v":0.18801709269168057},"m³/s","(mit Nutzungsgrad verrechnet)"]
[null,null,null,null,null,"Geschwindigkeit",null,7.5,"m/s","[IEA2019]",null,"p",null,null,"i","j","v_ij","n_ij","Summand",null,null,null,"p",null,null,"i","j","v_ij","n_ij","Summand"]
[null,null,null,null,null,"Durchmesser",null,{"$f":"SQRT((H13/H14)/PI())*2*100","v":17.865825757618342},"cm",null,null,{"$f":"H10/10","v":8},"/MPa",null,2,1,3.6719000000000002E-2,-1.23,{"$f":"Q15*$L$15^(O15-1)*$L$16^R15","v":7.9918978594976431E-2},null,null,null,{"$f":"H24/10","v":1},"/MPa",null,2,1,3.6719000000000002E-2,-1.23,{"$f":"AB15*$W$15^(Z15-1)*$W$16^AC15","v":9.9898723243720539E-3}]
[null,null,null,null,null,"durchschnittlicher Durchmesser:",null,{"$f":"H15*SQRT(1/2)","v":12.633046544709218},"cm",null,null,{"$f":"(H11+273.15)/100","v":2.8815},"/100 K",null,2,2,-3.9838999999999999E-2,-2.2200000000000002,-3.0412006213398495E-2,null,null,null,{"$f":"(H25+273.15)/100","v":2.8815},"/100 K",null,2,2,-3.9838999999999999E-2,-2.2200000000000002,-3.8015007766748119E-3]
[null,null,null,null,null,"CAPEX/km",null,{"$f":"(0.0034*(H16*10)^2+0.6*H16*10+329)*1000*G33","v":459060.19336852373},"€(2017)/km","[Krieg via IEA2019]",null,null,null,null,3,1,-1.4721999999999999E-3,-2.68,-5.5254655468354548E-3,null,null,null,null,null,null,3,1,-1.4721999999999999E-3,-2.68,-8.6335399169303981E-5]
[null,null,null,null,null,null,null,null,null,null,null,"z",null,null,3,2,2.4082999999999999E-3,-3.1,5.7952586719661235E-3,null,null,null,"z",null,null,3,2,2.4082999999999999E-3,-3.1,9.055091674947068E-5]
[null,null,null,"Minidistro-netze",null,"Länge: je",null,3,"km","[IEA2019]",null,{"$f":"SUM(S15:S23)","v":1.0498711229344295},null,null,4,1,6.5993999999999999E-6,-2.7,1.9400107159489919E-4,null,null,null,{"$f":"SUM(AD15:AD23)","v":1.0061927985783341},null,null,4,1,6.5993999999999999E-6,-2.7,3.7890834295878747E-7]
[null,null,null,null,null,"Durchfluss pro Verteiler:",null,365,"t/a","[IEA2019]",null,null,null,null,4,2,-1.5469E-5,-4.3,-8.3631929680300272E-5,null,null,null,null,null,null,4,2,-1.5469E-5,-4.3,-1.6334361265683647E-7]
[null,null,null,null,null,"Anzahl",null,{"$f":"H8/H20","v":104.10958904109589},null,null,null,"rho-ideal(0°C,1,01325 bar)",null,null,5,1,-1.3383E-7,-3.3,-1.6679075209088463E-5,null,null,null,"rho-ideal(0°C,1,01325 bar)",null,null,5,1,-1.3383E-7,-3.3,-4.072039845968863E-9]
[null,null,null,null,null,"Masse",null,{"$f":"H8/H21","v":365},"t/a",null,null,8.9899999999999994E-2,"kg/m³",null,6,1,1.5608E-9,-4.0999999999999996,6.6736101539536278E-7,null,null,null,8.9899999999999994E-2,"kg/m³",null,6,1,1.5608E-9,-4.0999999999999996,2.0366241924907312E-11]
[null,null,null,null,null,"Massedurchfluss",null,{"$f":"H22*1000/365/24/60/60","v":1.1574074074074073E-2},"kg/s",null,null,"rho-ideal(Bed.)",null,null,"const:",null,null,null,1,null,null,null,"rho-ideal(Bed.)",null,null,"const:",null,null,null,1]
[null,null,null,null,null,"Druck:",null,10,"bar",null,null,{"$f":"L22/(L16*100)*273.15*L15*10/1.01325","v":6.7284595712740591},"kg/m³",null,null,null,null,null,null,null,null,null,{"$f":"W22/(W16*100)*273.15*W15*10/1.01325","v":0.84105744640925739},"kg/m³"]
[null,null,null,null,null,"Temp:",null,15,"°C",null,null,"rho-real",null,null,null,null,null,null,null,null,null,null,"rho-real"]
[null,null,null,null,null,"Dichte:",null,{"$f":"W26","v":0.8358810037177774},"kg/m³",null,null,{"$f":"L24/L19","v":6.4088433563805047},"kg/m³","(rho~1/z)",null,null,null,null,null,null,null,null,{"$f":"W24/W19","v":0.8358810037177774},"kg/m³","(rho~1/z)"]
[null,null,null,null,null,"Durchfluss",null,{"$f":"H23/H26*100/H19","v":0.46155190442162847},"m³/s"]
[null,null,null,null,null,"Geschwindigkeit",null,{"$f":"H14","v":7.5},"m/s"]
[null,null,null,null,null,"Durchmesser:",null,{"$f":"SQRT((H27/H28)/PI())*2*100","v":27.992049744107501},"cm"]
[null,null,null,null,"CAPEX/km",{"$f":"300000*G33","v":300000},"€(2017)/km","Druckverlust","abhängig von Geschwindigkeit, Druck, Durchmesser",null,null,null,null,null,null,"Berechnung Druckverlust"]
[null,null,null,null,null,"[Wert direkt aus IEA2019]",null,"bar/km",null,null,null,null,null,null,null,"http://www.math-tech.at/Beispiele/upload/gra_Druckverlust_in_Rohrleitungen.PDF"]
[null,null,null,null,null,null,null,null,"Reynolds-Zahl:",null,null,"(v*rho*d/visk)",null,null,null,"Viskosität"]
[null,null,null,null,null,"Kapitalkosten-Faktor",1,null,null,null,"Re",{"$f":"H14*H12*H15/100/(Q35/1000000)","v":974738.46804452897},null,null,null,"https://h2tools.org/hyarc/hydrogen-data/hydrogen-viscosity-different-temperatures-and-pressures"]
[null,null,null,null,null,null,null,null,null,null,null,">2320 Turbulent",null,null,null,"Viskosität ist bis 100 bar kaum Druckabhängig"]
[null,null,null,null,null,null,null,null,"Rauhigkeit",1.5E-3,"mm",null,null,null,null,"für 15 °C ca.:",8.81,"µPa.s","[Krieg]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.tec-science.com/de/mechanik/gase-und-fluessigkeiten/druckverlust-in-rohrsystemen/"]
[null,null,null,null,null,null,null,null,null,null,"Re*eps(=k/d)",{"$f":"L33*J35/H15/10","v":8.1838238092259559}]
[null,null,null,null,null,null,null,null,null,null,null,"<65 hydraulisch glatt"]
[null,null,null,null,null,null,null,null,null,null,null,"65 bis 1300 Übergangsgebiet"]
[null,null,null,null,null,null,null,null,null,null,null,">1300 hydraulisch rau"]
[]
[null,null,null,null,null,null,null,null,"Fallunterscheidung:"]
[]
[null,null,null,null,null,null,null,null,"laminar:",null,null,null,null,"lambda=",{"$f":"64/L33","v":6.5658637776339703E-5}]
[]
[null,null,null,null,null,null,null,null,"turbulent:","hydraulisch glatt",null,"Re<10^5",null,"lambda=",{"$f":"0.3164*L33^(-0.25)","v":1.0069651686127341E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"10^5<Re<5*10^6",null,"lambda=",{"$f":"0.0032+0.221*L33^(-0.237)","v":1.1614451133036767E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Re>5*10^6",null,"1/wurzel(lambda)",null,"=",7.5,"Startwert","Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,"=",{"$f":"2*LOG10($L$33/Q50)-0.8","v":9.4276536848776509},null,"v"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2289689700890722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2474698400776543]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2457303645186748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2458937639585859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2458784135546175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,null,9.2458798556220785,null,"Ende Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"lambda=",{"$f":"1/Q57^2","v":1.1697781593349658E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Übergangsbereich",null,null,null,"1/wurzel(lambda)",null,"=",7.5,"Startwert","Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,"=",{"$f":"-2*LOG10(2.51/$L$33*Q61+$J$35/$H$15/10/3.71)","v":9.332061220665155},null,"v"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1603008213060804]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1750358820984115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1737619353636433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.173872003009274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1738624927310273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1/wurzel(lambda)",null,null,9.1738633144524275,null,"Ende Iteration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"lambda=",{"$f":"1/Q68^2","v":1.1882162016726984E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,"hydraulisch rau",null,null,null,"lambda=",{"$f":"1/SQRT(2*LOG10(3.71/J35*H15*10))","v":0.29760571595785645}]
[]
[]
[null,null,null,null,null,null,null,null,null,"Lambda nach Kriterien:",null,null,"lambda=",{"$f":"IF(L33<=2320,O44,IF(L37<65,IF(L33<100000,O46,IF(L33<5000000,O48,O58)),IF(L37<=1300,O69,O72)))","v":1.1614451133036767E-2}]
[]
[]
[null,null,null,null,null,null,null,null,"Druckverlust=",null,"deltapv/L=",{"$f":"N75*8*H12*H13^2/(H15/100)^5/PI()^2","v":11.717845968301605},"Pa/m"]
[null,null,null,null,null,null,null,null,null,null,"=",{"$f":"L78/100000*1000","v":0.11717845968301606},"bar/km"]
[]
[null,null,null,null,null,null,null,null,null,null,"nach",{"$f":"D2","v":500},"km","neue Kompression [Bossel]"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L79*L81","v":58.589229841508029},"bar","Druckverlust"]
[]
[null,null,null,null,null,null,null,null,null,"keine","notw. Leistung",{"$f":"IF(S99>=20,S102,S131)","v":20047.653353078367},"kW/(m³/s)","ASPEN-Korrelation"]
[null,null,null,null,null,null,null,null,null,"Neuverdichtung!","gesamt:",{"$f":"L84*H13*H10/S98","v":14083.758672236012},"kW","pro Station",null,null,null,"für weitere Stationen",null,null,null,null,null,null,null,null,null,null,null,"für erste Station"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit höherem V_ein)",null,null,null,"Aus ASPEN: Modell für Energiebedarf für H2-Kompression",null,null,null,null,null,null,null,null,null,null,null,"Aus ASPEN: Modell für Energiebedarf für H2-Kompression"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L85*24*365*H6/100","v":123373725.96878746},"kWh/a","pro Station",null,null,null,"H2-Kompression",null,"isentroper Wirkungsgrad",null,0.72,null,null,null,null,null,null,null,"H2-Kompression",null,"isentroper Wirkungsgrad",null,0.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit Nutzungsgrad verrechnet)",null,null,null,"Grenzen:","p_ein:",5,"bis",150,"bar",null,null,null,null,null,null,"Grenzen:","p_ein:",5,"bis",150,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deltap",0.01,"bis",150,"bar",null,null,null,null,null,null,null,"deltap",0.01,"bis",150,"bar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T_ein",15,"°C",null,null,null,null,null,null,null,null,null,"T_ein",15,"°C"]
[null,null,null,null,null,null,null,null,null,null,"erste Druckbeaufschlagung",null,null,null,null,null,null,null,"V_ein im Zustand p_ein",null,null,null,null,null,null,null,null,null,null,null,"V_ein im Zustand p_ein"]
[null,null,null,null,null,null,null,null,null,null,"Druck H2",100,"bar","Eingangsdruck",null,null,null,null,null,null,"ab p_ein <= 20 bar",null,"D,E","[bar]",null,null,null,null,null,null,null,null,"ab p_ein >= 20 bar",null,"D,E","[bar]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]",null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]"]
[null,null,null,null,null,null,null,null,null,null,"notw. Leistung",{"$f":"IF(AE98>=20,AE102,AE131)","v":1.2500679600555129},"kW/(m³/s)","ASPEN-Korrelation",null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,1%",null,null,null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,1%"]
[null,null,null,null,null,null,null,null,null,null,"gesamt:",{"$f":"L94*H13*H10/L92","v":0.18802731481332594},"kW","Für erste Druckbeaufschlagung",null,null,null,null,null,"P=","R*D/E",null,null,null,null,null,null,null,null,null,null,"P=","R*D/E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit höherem V_ein)",null,null,null,null,null,"Polynom",null,"Koeffizienten",null,null,null,null,null,null,null,null,null,"Polynom",null,"Koeffizienten"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L95*24*365*H6/100","v":1647.1192777647352},"kWh/a","Für erste Druckbeaufschlagung",null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij",null,null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"(mit Nutzungsgrad verrechnet)",null,null,null,"E(Eingangsdruck)",{"$f":"H10-L82","v":21.410770158491971},"bar","X",0,0,1,11706.783142964499,{"$f":"($S$98^V98*$S$99^W98*$S$100^X98)*Y98","v":1685.3625763745863},null,null,null,"E(Eingangsdruck)",{"$f":"L92","v":100},"bar","X",0,0,1,11706.783142964499,{"$f":"($AE$98^AH98*$AE$99^AI98*$AE$100^AJ98)*AK98","v":11706.783142964499}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D(Druckerhöhung)",{"$f":"L82","v":58.589229841508029},"bar","1/X",0,0,-1,1443.7460675808554,10028.478360445279,null,null,null,"D(Druckerhöhung)",{"$f":"MAX(0.01,H10-AE98)","v":0.01},"bar","1/X",0,0,-1,1443.7460675808554,1443.7460675808554]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X=1-exp(-E/D^1,21)",{"$f":"1-EXP(-S98/S99^1.21)","v":0.14396461912660008},"-","X²",0,0,2,-936.90185092060835,-19.418051212645917,null,null,null,"X=1-exp(-E/D^1,21)",{"$f":"1-EXP(-AE98/AE99^1.21)","v":1},"-","X²",0,0,2,-936.90185092060835,-936.90185092060835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=",{"$f":"SUM(Z98:Z117)","v":7326.1877536370375},"kW/(m³/s)","E",1,0,0,18.753869258483583,401.53478427580023,null,null,null,"R=",{"$f":"SUM(AL98:AL117)","v":12500.679600555128},"kW/(m³/s)","E",1,0,0,18.753869258483583,1875.3869258483583]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=",{"$f":"S101*S99/S98","v":20047.653353078367},"kW/(m³/s)","1/E",-1,0,0,16243.277285381291,758.6498367476454,null,null,null,"P=",{"$f":"AE101*AE99/AE98","v":1.2500679600555129},"kW/(m³/s)","1/E",-1,0,0,16243.277285381291,162.43277285381291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W(E )",0.1,0,0,6748.0130662127804,9167.251448732166,null,null,null,null,null,null,"W(E )",0.1,0,0,6748.0130662127804,10694.879971279281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E²",2,0,0,1.3873463359480285E-3,0.63598880396645685,null,null,null,null,null,null,"E²",2,0,0,1.3873463359480285E-3,13.873463359480285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",0,1,0,-158.51116088935129,-9287.0468377904617,null,null,null,null,null,null,"D",0,1,0,-158.51116088935129,-1.5851116088935129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D²",0,2,0,8.501867941901943E-2,291.8434383423608,null,null,null,null,null,null,"D²",0,2,0,8.501867941901943E-2,8.5018679419019439E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XE",1,0,1,-42.780423079148704,-131.86609251092929,null,null,null,null,null,null,"XE",1,0,1,-42.780423079148704,-4278.0423079148704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X/E",-1,0,1,-16013.035327199221,-107.67060291975028,null,null,null,null,null,null,"X/E",-1,0,1,-16013.035327199221,-160.13035327199222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XW(E )",0.1,0,1,-6539.6837467440282,-1279.0153253473886,null,null,null,null,null,null,"XW(E )",0.1,0,1,-6539.6837467440282,-10364.700251063199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EX²",1,0,2,23.437876798778905,10.400688792464184,null,null,null,null,null,null,"EX²",1,0,2,23.437876798778905,2343.7876798778907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED",1,1,0,-0.13051874896738797,-163.72800913855636,null,null,null,null,null,null,"ED",1,1,0,-0.13051874896738797,-0.13051874896738797]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED²",1,2,0,-1.8681613853893292E-4,-13.730370579187115,null,null,null,null,null,null,"ED²",1,2,0,-1.8681613853893292E-4,-1.8681613853893293E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/X",0,1,-1,-1.1076610245483653,-450.78441319443289,null,null,null,null,null,null,"D/X",0,1,-1,-1.1076610245483653,-1.1076610245483653E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DX²",0,1,2,32.765930288384141,39.787975089796255,null,null,null,null,null,null,"DX²",0,1,2,32.765930288384141,0.32765930288384143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/E",-1,1,0,-3724.6186852391102,-10192.185456481488,null,null,null,null,null,null,"D/E",-1,1,0,-3724.6186852391102,-0.37246186852391105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DW(E )",0.1,1,0,82.680121179732524,6580.8519816849339,null,null,null,null,null,null,"DW(E )",0.1,1,0,82.680121179732524,1.3103916120961803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DE²",2,1,0,2.5451249565062013E-4,6.8358335228810718,null,null,null,null,null,null,"DE²",2,1,0,2.5451249565062013E-4,2.5451249565062013E-2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bis p_ein < 20 bar",null,"D,E","[bar]",null,null,null,null,null,null,null,null,"bis p_ein < 20 bar",null,"D,E","[bar]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]",null,null,null,null,null,null,null,null,null,null,"P","[kW/(m³/s)]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,3%",null,null,null,null,null,null,null,"R=","P*E/D",null,null,"Fehler <<0,3%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=","R*D/E",null,null,null,null,null,null,null,null,null,null,"P=","R*D/E"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Polynom",null,"Koeffizienten",null,null,null,null,null,null,null,null,null,"Polynom",null,"Koeffizienten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij",null,null,null,null,null,null,null,null,"i (E )","j (D)","k(X)","w_ij"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E(Eingangsdruck)",{"$f":"S98","v":21.410770158491971},"bar","const",0,0,0,1661.4576358519043,{"$f":"($S$127^V127*$S$128^W127*$S$129^X127)*Y127","v":1661.4576358519043},null,null,null,"E(Eingangsdruck)",{"$f":"AE98","v":100},"bar","const",0,0,0,1661.4576358519043,{"$f":"($AE$127^AH127*$AE$128^AI127*$AE$129^AJ127)*AK127","v":1661.4576358519043}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D(Druckerhöhung)",{"$f":"S99","v":58.589229841508029},"bar","X",0,0,1,6825.9765263777717,3226.8593382098466,null,null,null,"D(Druckerhöhung)",{"$f":"AE99","v":0.01},"bar","X",0,0,1,6825.9765263777717,6825.9765263777717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X=1-exp(-1,9*E/D^1,02)",{"$f":"1-EXP(1.9*-S127/S128^1.02)","v":0.47273226412956781},"-","1/X",0,0,-1,6314.2066307565292,13356.834533777268,null,null,null,"X=1-exp(-1,9*E/D^1,02)",{"$f":"1-EXP(1.9*-AE127/AE128^1.02)","v":1},"-","1/X",0,0,-1,6314.2066307565292,6314.2066307565292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R=",{"$f":"SUM(Z127:Z140)","v":7320.914946253175},"kW/(m³/s)","X²",0,0,2,-2322.5524355173015,-519.0342485865483,null,null,null,"R=",{"$f":"SUM(AL127:AL140)","v":12540.029588913532},"kW/(m³/s)","X²",0,0,2,-2322.5524355173015,-2322.5524355173015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P=",{"$f":"S130*S128/S127","v":20033.224646337025},"kW/(m³/s)","E",1,0,0,-1579.1549447666041,-33810.923567043843,null,null,null,"P=",{"$f":"AE130*AE128/AE127","v":1.2540029588913533},"kW/(m³/s)","E",1,0,0,-1579.1549447666041,-157915.49447666042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/E",-1,0,0,-48.618708226514805,-2.270759429325413,null,null,null,null,null,null,"1/E",-1,0,0,-48.618708226514805,-0.48618708226514806]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",0,1,0,-543.91804488752655,-31867.739346858973,null,null,null,null,null,null,"D",0,1,0,-543.91804488752655,-5.4391804488752653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1/D",0,-1,0,0.33023018245156432,5.6363632589962803E-3,null,null,null,null,null,null,"1/D",0,-1,0,0.33023018245156432,33.023018245156436]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XE",1,0,1,674.12568993878665,6823.2048679386899,null,null,null,null,null,null,"XE",1,0,1,674.12568993878665,67412.568993878667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XD",0,1,1,717.98644616645913,19886.084439798266,null,null,null,null,null,null,"XD",0,1,1,717.98644616645913,7.1798644616645912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E/X",1,0,-1,905.317816095441,41003.234074784217,null,null,null,null,null,null,"E/X",1,0,-1,905.317816095441,90531.781609544094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/X",0,1,-1,-0.5299324155666425,-65.678470567834452,null,null,null,null,null,null,"D/X",0,1,-1,-0.5299324155666425,-5.2993241556664253E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DX²",0,1,2,-182.22116146453189,-2385.871710864456,null,null,null,null,null,null,"DX²",0,1,2,-182.22116146453189,-1.8222116146453189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D/E",-1,1,0,-3648.9955455396776,-9985.247477119301,null,null,null,null,null,null,"D/E",-1,1,0,-3648.9955455396776,-0.36489955455396778]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,0,"% der Investkosten",null,null,{"$f":"E149/100*$E$151","v":0},{"$f":"I149*(1+$C149/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I149:AL149)/$AN$170","v":0},null,{"$f":"SUMPRODUCT(I149:AL149,I$180:AL$180)","v":0},{"$f":"AP149/$AP$170","v":0}]
[]
["CAPEX",null,null,null,{"$f":"H17/1000000*D2/H5+(H19*H21*F30/1000000)/H5","v":261.28328172191482},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$153/100*(E151*(1-$E$152/100))","v":15.67699690331489},{"$f":"MAX(0,$E$153/100*($E$151*(1-$E$152/100)-(J146-1)*$E$154/100*$E$151*(1-$E$152/100)))","v":14.109297212983401},12.541597522651912,10.973897832320425,9.4061981419889342,7.8384984516574452,6.2707987613259561,4.7030990709944689,3.1353993806629776,1.5676996903314917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I153:AL153)/$AN$170","v":9.0173074797794892E-2},null,{"$f":"SUMPRODUCT(I153:AL153,I$180:AL$180)","v":1054.6699587262872},{"$f":"AP153/$AP$170","v":0.22890748104348349}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$154/100*(E151*(1-$E$152/100))","v":15.67699690331489},{"$f":"IF(SUM($I$154:I154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:I154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:J154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:J154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:K154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:K154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:L154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:L154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:M154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:M154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:N154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:N154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:O154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:O154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:P154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:P154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:Q154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:Q154)))","v":15.676996903314892},{"$f":"IF(SUM($I$154:R154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:R154)))","v":0},{"$f":"IF(SUM($I$154:S154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:S154)))","v":0},{"$f":"IF(SUM($I$154:T154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:T154)))","v":0},{"$f":"IF(SUM($I$154:U154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:U154)))","v":0},{"$f":"IF(SUM($I$154:V154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:V154)))","v":0},{"$f":"IF(SUM($I$154:W154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:W154)))","v":0},{"$f":"IF(SUM($I$154:X154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:X154)))","v":0},{"$f":"IF(SUM($I$154:Y154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:Y154)))","v":0},{"$f":"IF(SUM($I$154:Z154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:Z154)))","v":0},{"$f":"IF(SUM($I$154:AA154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AA154)))","v":0},{"$f":"IF(SUM($I$154:AB154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AB154)))","v":0},{"$f":"IF(SUM($I$154:AC154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AC154)))","v":0},{"$f":"IF(SUM($I$154:AD154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AD154)))","v":0},{"$f":"IF(SUM($I$154:AE154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AE154)))","v":0},{"$f":"IF(SUM($I$154:AF154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AF154)))","v":0},{"$f":"IF(SUM($I$154:AG154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AG154)))","v":0},{"$f":"IF(SUM($I$154:AH154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AH154)))","v":0},{"$f":"IF(SUM($I$154:AI154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AI154)))","v":0},{"$f":"IF(SUM($I$154:AJ154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AJ154)))","v":0},{"$f":"IF(SUM($I$154:AK154)<=(100-$E$154)/100*$E$151*(100-$E$152)/100,$E$154/100*$E$151*(100-$E$152)/100,MAX(0,$E$151*(100-$E$152)/100-SUM($I$154:AK154)))","v":0},null,{"$f":"SUM(I154:AL154)/$AN$170","v":0.16395104508689978},null,{"$f":"SUMPRODUCT(I154:AL154,I$180:AL$180)","v":1680.8722946139983},{"$f":"AP154/$AP$170","v":0.36481957197353548}]
[]
["Elektrizitätsbedarf","Verdichterstationen",2,null,0,"MWh/a",105,"€/MWh",{"$f":"E156*G156/1000000","v":0},{"$f":"I156*(1+$C156/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I156:AL156)/$AN$170","v":0},null,{"$f":"SUMPRODUCT(I156:AL156,I$180:AL$180)","v":0},{"$f":"AP156/$AP$170","v":0}]
[null,"oder: H2-Verbrauch:",null,null,null,null,0,"%"]
[]
[null,"Druckbeaufschlagung zu Beginn",2,null,{"$f":"L97/1000/H5","v":1.3314556986136952},"MWh/a",105,"€/MWh",{"$f":"E159*G159/1000000","v":1.3980284835443801E-4},{"$f":"I159*(1+$C159/100)","v":1.4259890532152678E-4},1.4545088342795732E-4,1.4835990109651648E-4,1.513270991184468E-4,1.5435364110081575E-4,1.5744071392283208E-4,1.6058952820128871E-4,1.638013187653145E-4,1.6707734514062079E-4,1.7041889204343321E-4,1.7382726988430188E-4,1.7730381528198791E-4,1.8084989158762766E-4,1.8446688941938023E-4,1.8815622720776785E-4,1.9191935175192322E-4,1.9575773878696169E-4,1.9967289356270093E-4,2.0366635143395496E-4,2.0773967846263405E-4,2.1189447203188674E-4,2.1613236147252448E-4,2.2045500870197497E-4,2.2486410887601448E-4,2.2936139105353477E-4,2.3394861887460547E-4,2.3862759125209759E-4,2.4340014307713955E-4,2.4826814593868236E-4,null,{"$f":"SUM(I159:AL159)/$AN$170","v":5.9313258301514234E-6},null,{"$f":"SUMPRODUCT(I159:AL159,I$180:AL$180)","v":2.7328032880190766E-2},{"$f":"AP159/$AP$170","v":5.9313258301514217E-6}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I148:I160)","v":31.354133609478136},29.786436715203614,28.218739876850233,26.651043095536416,25.083346372402943,23.515649708613438,21.947953105354774,20.380256563837563,18.812560085296635,17.244863670991524,1.7041889204343321E-4,1.7382726988430188E-4,1.7730381528198791E-4,1.8084989158762766E-4,1.8446688941938023E-4,1.8815622720776785E-4,1.9191935175192322E-4,1.9575773878696169E-4,1.9967289356270093E-4,2.0366635143395496E-4,2.0773967846263405E-4,2.1189447203188674E-4,2.1613236147252448E-4,2.2045500870197497E-4,2.2486410887601448E-4,2.2936139105353477E-4,2.3394861887460547E-4,2.3862759125209759E-4,2.4340014307713955E-4,2.4826814593868236E-4,null,{"$f":"SUM(I161:AL161)","v":242.99912353440601},null,{"$f":"SUMPRODUCT(I161:AL161,I$180:AL$180)","v":2735.5695813731659},{"$f":"AP161/$AP$170","v":0.59373298434284916}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,767.32433291608345,"€/t",{"$f":"D1*(100-G157)/100","v":30717.457582053241},"t/a",{"$f":"E165*G165/1000000","v":23.570252648027093},{"$f":"I165*(1+$C165/100)","v":24.041657700987635},24.522490855007387,25.012940672107536,25.513199485549688,26.023463475260684,26.543932744765897,27.074811399661215,27.616307627654439,28.168633780207529,28.732006455811678,29.306646584927911,29.892779516626469,30.490635106958997,31.100447809098178,31.722456765280143,32.356905900585744,33.004044018597462,33.664124898969412,34.337407396948798,35.024155544887776,35.724638655785533,36.439131428901241,37.167914057479265,37.911272338628848,38.669497785401425,39.442887741109452,40.231745495931641,41.036380405850274,41.857108013967277,null,{"$f":"SUM(I165:AL165)/$AN$170*($AN$170-$AN$161)/$AN$170","v":0.7458699487894751},null,{"$f":"SUMPRODUCT(I165:AL165,I$180:AL$180)","v":4607.4071232557972},{"$f":"AP165/$AP$170*($AP$170-$AP$161)/$AP$170","v":0.40626701565715084}]
[null,null,null,null,{"$f":"E165/1000","v":0.76732433291608348},"€/kg",{"$f":"G165/D1","v":1.0000000000000002},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"E166/G167*32","v":0.2046675778791274},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E167*G165/D1","v":0.20466757787912743},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I165:I169)","v":23.570252648027093},24.041657700987635,24.522490855007387,25.012940672107536,25.513199485549688,26.023463475260684,26.543932744765897,27.074811399661215,27.616307627654439,28.168633780207529,28.732006455811678,29.306646584927911,29.892779516626469,30.490635106958997,31.100447809098178,31.722456765280143,32.356905900585744,33.004044018597462,33.664124898969412,34.337407396948798,35.024155544887776,35.724638655785533,36.439131428901241,37.167914057479265,37.911272338628848,38.669497785401425,39.442887741109452,40.231745495931641,41.036380405850274,41.857108013967277,null,{"$f":"SUM(I170:AL170)","v":956.19987631097649},null,{"$f":"SUMPRODUCT(I170:AL170,I$180:AL$180)","v":4607.4071232557972},{"$f":"AP170/$AP$170*($AP$170-$AP$161)/$AP$170","v":0.40626701565715084}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I170-I161","v":-7.7838809614510431},-5.7447790142159789,-3.6962490218428457,-1.6381024234288795,0.4298531131467449,2.5078137666472458,4.595979639411123,6.6945548358236522,8.8037475423578044,10.923770109216004,28.731836036919635,29.306472757658028,29.892602212811187,30.490454257067409,31.100263342208759,31.722268609052936,32.356713981233995,33.003848260858675,33.663925226075847,34.337203730597366,35.023947805209311,35.724426761313502,36.438915296539768,37.167693602470564,37.911047474519975,38.669268424010369,39.442653792490574,40.231506868340389,41.036137005707197,41.856859745821339]
["Barwert",null,10,null,null,null,null,null,{"$f":"I173*(1+$C$174/100)^-(I146)","v":-7.0762554195009484},-4.7477512514181637,-2.7770465979285084,-1.1188459964680548,0.26690496373617345,1.4155954927023371,2.3584642631868524,3.1230592381304922,3.7336483654665598,4.2115862608791304,10.070333251839953,9.3379453789788656,8.6588220786894929,8.0290895638757096,7.4451557774120216,6.9036899026911476,6.4016033643136092,5.9360322105453465,5.504320777051138,5.1040065387201468,4.7328060631768629,4.3886019858549092,4.0694309323381876,3.773472319077229,3.4990379685988842,3.2445624799735104,3.0085942996117998,2.7897874414582144,2.5868938093521625,2.398756077762914]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$174/100)^-(I146)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E152/100*$E$151","v":104.51331268876594},{"$f":"$H$177*(1+$C$177/100)^I146","v":114.96464395764254},126.4611083534068,139.10721918874751,153.01794110762225,168.31973521838449,185.15170874022294,203.66687961424529,224.03356757566979,246.43692433323679,271.08061676656052,298.18867844321659,328.00754628753822,360.80830091629207,396.88913100792138,436.57804410871347,480.23584851958486,528.25943337154331,581.08537670869771,639.19391437956767,703.11330581752441,773.42463639927689,850.76710003920471,935.84381004312525,1029.4281910474376,1132.3710101521817,1245.6081111673998,1370.1689222841401,1507.1858145125541,1657.9043959638095,1823.6948355601908,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":328.00754628753822}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I173*I180","v":-123.47642737225982},-82.845421458604562,-48.457803206697101,-19.523193869304187,4.6573320797950393,24.701295202185577,41.153791665140268,54.495516955700985,65.149932259596355,73.489662856195267,175.7212958930987,162.94156528269147,151.09126962576846,140.10281365298528,129.91351811458634,120.46526225170734,111.70415226976498,103.58021392287297,96.04710745575494,89.061863277154572,82.584636856997861,76.578481449216198,71.009137343818665,65.84483644608639,61.056121068189185,56.615675899593597,52.498172197804969,48.680123310691876,45.139750706277923,41.856859745821339]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$178:I178)","v":-123.47642737225982},{"$f":"SUM($I$178:J178)","v":-206.32184883086438},{"$f":"SUM($I$178:K178)","v":-254.77965203756148},{"$f":"SUM($I$178:L178)","v":-274.30284590686568},{"$f":"SUM($I$178:M178)","v":-269.64551382707066},{"$f":"SUM($I$178:N178)","v":-244.94421862488508},{"$f":"SUM($I$178:O178)","v":-203.79042695974482},{"$f":"SUM($I$178:P178)","v":-149.29491000404383},{"$f":"SUM($I$178:Q178)","v":-84.144977744447473},{"$f":"SUM($I$178:R178)","v":-10.655314888252207},{"$f":"SUM($I$178:S178)","v":165.06598100484649},{"$f":"SUM($I$178:T178)","v":328.00754628753793},{"$f":"SUM($I$178:U178)","v":479.0988159133064},{"$f":"SUM($I$178:V178)","v":619.20162956629167},{"$f":"SUM($I$178:W178)","v":749.11514768087795},{"$f":"SUM($I$178:X178)","v":869.58040993258533},{"$f":"SUM($I$178:Y178)","v":981.28456220235034},{"$f":"SUM($I$178:Z178)","v":1084.8647761252232},{"$f":"SUM($I$178:AA178)","v":1180.9118835809782},{"$f":"SUM($I$178:AB178)","v":1269.9737468581327},{"$f":"SUM($I$178:AC178)","v":1352.5583837151305},{"$f":"SUM($I$178:AD178)","v":1429.1368651643468},{"$f":"SUM($I$178:AE178)","v":1500.1460025081653},{"$f":"SUM($I$178:AF178)","v":1565.9908389542518},{"$f":"SUM($I$178:AG178)","v":1627.046960022441},{"$f":"SUM($I$178:AH178)","v":1683.6626359220345},{"$f":"SUM($I$178:AI178)","v":1736.1608081198394},{"$f":"SUM($I$178:AJ178)","v":1784.8409314305313},{"$f":"SUM($I$178:AK178)","v":1829.9806821368093},{"$f":"SUM($I$178:AL178)","v":1871.8375418826306},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":328.00754628753793}]
[null,null,{"$f":"C177","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$180/100)^($H$1-I146)>=1,(1+$C$180/100)^($H$1-I146),0)","v":15.863092971714947},14.420993610649951,13.109994191499956,11.918176537727231,10.834705943388391,9.8497326758076262,8.9543024325523888,8.140274938683989,7.4002499442581708,6.7274999493256091,6.1159090448414632,5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1]

{"sheet":"LIQ-SHIP","index":11,"n_rows":73,"n_cols":43,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",100000,"t/a","Betriebsdauer:",null,30,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:",3000,"km",null,null,null,null,null,null,null,null,null,"Heizwert","Dichte"]
["H2-SHIP-LIQ","Basisdaten",null,null,"Rohdaten:","Kapazität/Schiff",{"$f":"J3*C17/1000","v":113440.59513808347},"t","=",152237.27867530801,"m³",null,null,"Stofftabelle","MJ/kg","kg/m³"]
[null,null,null,null,"[IEA2019]","CAPEX/Schiff",76,"M$(2019)","=",{"$f":"G4/1.12","v":67.857142857142847},"M€(2019)",null,null,"Diesel",42.705360000000006,{"$f":"1/1.195*1000","v":836.82008368200832}]
["Transport von flüssigem Produkt per Schiff",null,null,null,null,"Geschwindigkeit",30,"km/h","=",{"$f":"G5*24","v":720},"km/d",null,null,"Benzin",43.124039999999994,{"$f":"1/1.342*1000","v":745.15648286140095}]
[null,null,null,null,null,"OPEX",4,"%/CAPEX/a",null,null,null,null,null,"Methanol",19.899999999999999,790]
[null,null,null,null,null,"Kraftstoffnutzung",3300,"MJ/km","leer:",1381,"MJ/km",null,null,"OME",19.158992563146043,1057.9433097719154]
[null,null,null,null,null,"Verdampfungsrate",0,"%/d",null,null,null,null,null,"Ethanol",26.8,789.4]
[null,null,null,null,null,"Flashrate",0,"%/Befüllung",null,"Heizwert:",40,"MJ/kg Schweröl"]
[null,null,null,null,"Tanks:","Exportterminal(Flash)",0,"%",null,null,null,null,"Importterminal(Flash)",null,0,"%"]
[null,null,null,null,null,"Boil-off",0,"%","Terminalgr. zu Anlagengröße:",null,10,null,"Boil-off",null,0,"%","Terminalgr. zu Anlagengröße:",null,null,{"$f":"K11","v":10}]
[null,null,null,null,null,"Verlust Exportterminal",{"$f":"IFERROR(G10+(100-G10)/100*(100-(1/G13*(((1-G11/100)^G13/LN((1-G11/100)))-(1/LN(1-G11/100)))*100)),0)","v":0},"%",null,null,null,null,"Verlust Exportterminal",null,{"$f":"IFERROR(O10+(100-O10)/100*(100-(1/O13*(((1-O11/100)^O13/LN((1-O11/100)))-(1/LN(1-O11/100)))*100)),0)","v":0},"%"]
[null,null,null,null,null,"Tage im Tank:",{"$f":"G3/D1*365/K11","v":41.405817225400469},"bei",7,"Tage Vorhaltezeit:",null,{"$f":"G13+I13","v":48.405817225400469},"Tage im Tank:",null,20,"typische Vorhaltezeit"]
[null,null,null,null,null,"Tankkapazität",{"$f":"J14*C17/1000","v":53368.643621780087},"t","=",71620.719740428875,"m³",null,"Tankkapazität",null,{"$f":"R14*C17/1000","v":63526.733277326632},"t","=",85252.876058172333,"m³"]
[null,"Auswahl Stoff:",null,null,null,"Tankanzahl",{"$f":"G3/G14*L13/G13","v":2.4849549909816662},null,null,null,null,null,"Tankanzahl",null,{"$f":"G15*I26/G3*O13/L13*G14/O14","v":0.86254270794531729}]
[null,"Benzin",null,null,null,"CAPEX/Tanks",35,"M$(2019)","=",{"$f":"G16/1.12","v":31.249999999999996},"M€(2019)",null,"CAPEX/Tanks",null,35,"M$(2019)","=",{"$f":"O16/1.12","v":31.249999999999996},"M€(2019)"]
[null,"Dichte:",{"$f":"VLOOKUP(B16,N4:P8,3,FALSE)","v":745.15648286140095},"kg/m³",null,"OPEX/Tanks",4,"%/CAPEX",null,null,null,null,"OPEX/Tanks",null,{"$f":"G17","v":4},"%/CAPEX"]
[null,"Heizwert:",{"$f":"VLOOKUP(B16,N4:P8,2,FALSE)","v":43.124039999999994},"MJ/kg","Tanks:","Menge nach Flash/BO:",{"$f":"G3*(100-G12)/100","v":113440.59513808347},"t",null,null,null,null,"Menge nach Flash/BO:",null,{"$f":"(100-O12)/100*I26","v":113440.59513808347}]
[null,null,null,null,null,"Elektrizitätsbedarf",0.01,"kWh/kg",null,null,null,null,"Elektrizitätsbedarf",null,0.01,"kWh/kg"]
[null,null,null,null,"Transport:","Menge nach Flash:",{"$f":"G18*(1-G9/100)","v":113440.59513808347},"t"]
[null,null,null,null,null,"Transportdauer",{"$f":"D2/G5/24","v":4.166666666666667},"Tage","[+Rückreise]",{"$f":"G21*2","v":8.3333333333333339},"Tage"]
[null,null,null,null,null,"Anzahl notw. Schiffe",{"$f":"D1/G3*K22/365","v":2.7371355265464681E-2},"Schiffe","[+Liegezeit, 3 Tage]",null,{"$f":"J21+3","v":11.333333333333334}]
[null,null,null,null,null,"Verdampfte Menge nach [Transportdauer] Tagen:",null,null,{"$f":"(1-(1-G8/100)^G21)*100","v":0},"%","=",{"$f":"I23*G20/100","v":0},"t"]
[null,null,null,null,null,"Heizwert (verdampft --> Antrieb)",null,null,{"$f":"L23*1000*C18/D2","v":0},"MJ/km"]
[null,null,null,null,null,"notwendiger Zusatzkraftstoff (Hinreise)",null,null,{"$f":"MAX(0,G7-I24)","v":3300},"MJ/km"]
[null,null,null,null,null,"ankommende Menge:",null,null,{"$f":"G20*(1-I23/100)","v":113440.59513808347},"t"]
[null,null,null,null,null,"Preis Schweröl:",300,"€/t","=",{"$f":"G27/K9/1000","v":7.4999999999999997E-3},"€/MJ"]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,{"$f":"G6","v":4},"% der Investkosten",null,null,{"$f":"E34/100*$E$36","v":7.4293678577689842E-2},{"$f":"I34*(1+$C34/100)","v":7.5779552149243645E-2},7.7295143192228521E-2,7.8841046056073089E-2,8.0417866977194552E-2,8.202622431673845E-2,8.3666748803073218E-2,8.5340083779134684E-2,8.7046885454717379E-2,8.878782316381173E-2,9.056357962708797E-2,9.2374851219629725E-2,9.4222348244022328E-2,9.6106795208902779E-2,9.8028931113080836E-2,9.9989509735342458E-2,0.10198929993004931,0.10402908592865029,0.10610966764722329,0.10823186100016777,0.11039649822017113,0.11260442818457456,0.11485651674826605,0.11715364708323138,0.119496720024896,0.12188665442539393,0.1243243875139018,0.12681087526417983,0.12934709276946343,0.1319340346248527,null,{"$f":"SUM(I34:AL34)/$AN$63","v":4.9802961507092923E-2},null,{"$f":"SUMPRODUCT(I34:AL34,I$73:AL$73)","v":14.52259460275139},{"$f":"AP34/$AP$63","v":4.9802961507092937E-2}]
[]
["CAPEX",null,null,null,{"$f":"G22*J4","v":1.857341964442246},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$38/100*(E36*(1-$E$37/100))","v":0.11144051786653475},{"$f":"MAX(0,$E$38/100*($E$36*(1-$E$37/100)-(J31-1)*$E$39/100*$E$36*(1-$E$37/100)))","v":0.10029646607988128},8.9152414293227802E-2,7.8008362506574336E-2,6.6864310719920855E-2,5.5720258933267375E-2,4.4576207146613901E-2,3.3432155359960435E-2,2.228810357330694E-2,1.1144051786653475E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I38:AL38)/$AN$63","v":1.0128022831832225E-2},null,{"$f":"SUMPRODUCT(I38:AL38,I$73:AL$73)","v":7.497160782999325},{"$f":"AP38/$AP$63","v":2.5710337587848315E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$39/100*(E36*(1-$E$37/100))","v":0.11144051786653475},{"$f":"IF(SUM($I$39:I39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:I39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:J39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:J39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:K39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:K39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:L39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:L39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:M39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:M39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:N39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:N39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:O39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:O39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:P39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:P39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:Q39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:Q39)))","v":0.11144051786653478},{"$f":"IF(SUM($I$39:R39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:R39)))","v":0},{"$f":"IF(SUM($I$39:S39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:S39)))","v":0},{"$f":"IF(SUM($I$39:T39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:T39)))","v":0},{"$f":"IF(SUM($I$39:U39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:U39)))","v":0},{"$f":"IF(SUM($I$39:V39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:V39)))","v":0},{"$f":"IF(SUM($I$39:W39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:W39)))","v":0},{"$f":"IF(SUM($I$39:X39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:X39)))","v":0},{"$f":"IF(SUM($I$39:Y39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:Y39)))","v":0},{"$f":"IF(SUM($I$39:Z39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:Z39)))","v":0},{"$f":"IF(SUM($I$39:AA39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AA39)))","v":0},{"$f":"IF(SUM($I$39:AB39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AB39)))","v":0},{"$f":"IF(SUM($I$39:AC39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AC39)))","v":0},{"$f":"IF(SUM($I$39:AD39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AD39)))","v":0},{"$f":"IF(SUM($I$39:AE39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AE39)))","v":0},{"$f":"IF(SUM($I$39:AF39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AF39)))","v":0},{"$f":"IF(SUM($I$39:AG39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AG39)))","v":0},{"$f":"IF(SUM($I$39:AH39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AH39)))","v":0},{"$f":"IF(SUM($I$39:AI39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AI39)))","v":0},{"$f":"IF(SUM($I$39:AJ39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AJ39)))","v":0},{"$f":"IF(SUM($I$39:AK39)<=(100-$E$39)/100*$E$36*(100-$E$37)/100,$E$39/100*$E$36*(100-$E$37)/100,MAX(0,$E$36*(100-$E$37)/100-SUM($I$39:AK39)))","v":0},null,{"$f":"SUM(I39:AL39)/$AN$63","v":1.8414586966967687E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$73:AL$73)","v":11.948543470062587},{"$f":"AP39/$AP$63","v":4.0975656677258873E-2}]
[]
["Kraftstoffbedarf",null,2,"Hin:",{"$f":"I25*D2*D1/G3","v":8727034.6104491148},"MJ",{"$f":"J27","v":7.4999999999999997E-3},"€/MJ",{"$f":"E41*G41/1000000","v":6.5452759578368352E-2},{"$f":"I41*(1+$C41/100)","v":6.6761814769935715E-2},6.8097051065334424E-2,6.9458992086641108E-2,7.0848171928373935E-2,7.2265135366941416E-2,7.3710438074280252E-2,7.5184646835765853E-2,7.6688339772481171E-2,7.8222106567930799E-2,7.9786548699289417E-2,8.1382279673275201E-2,8.3009925266740711E-2,8.4670123772075528E-2,8.6363526247517045E-2,8.8090796772467381E-2,8.9852612707916724E-2,9.1649664962075064E-2,9.3482658261316562E-2,9.5352311426542893E-2,9.725935765507375E-2,9.9204544808175227E-2,0.10118863570433874,0.10321240841842552,0.10527665658679404,0.10738218971852992,0.10952983351290052,0.11172043018315854,0.11395483878682171,0.11623393556255815,null,{"$f":"SUM(I41:AL41)/$AN$63","v":4.3876428361340786E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$73:AL$73)","v":12.794411465223117},{"$f":"AP41/$AP$63","v":4.3876428361340772E-2}]
[null,null,2,"Rück:",{"$f":"J7*D2*D1/G3","v":3652131.7566758264},"MJ",{"$f":"G41","v":7.4999999999999997E-3},"€/MJ",{"$f":"E42*G41/1000000","v":2.7390988175068697E-2},{"$f":"I42*(1+$C42/100)","v":2.7938807938570072E-2},2.8497584097341475E-2,2.9067535779288306E-2,2.9648886494874072E-2,3.0241864224771552E-2,3.0846701509266983E-2,3.1463635539452327E-2,3.2092908250241373E-2,3.2734766415246204E-2,3.3389461743551126E-2,3.4057250978422146E-2,3.4738395997990591E-2,3.5433163917950407E-2,3.6141827196309415E-2,3.6864663740235601E-2,3.7601957015040315E-2,3.8353996155341123E-2,3.9121076078447947E-2,3.9903497600016907E-2,4.0701567552017245E-2,4.1515598903057588E-2,4.2345910881118741E-2,4.3192829098741115E-2,4.405668568071594E-2,4.493781939433026E-2,4.5836575782216865E-2,4.6753307297861202E-2,4.7688373443818426E-2,4.8642140912694795E-2,null,{"$f":"SUM(I42:AL42)/$AN$63","v":1.8361620474852007E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$73:AL$73)","v":5.3542673434767076},{"$f":"AP42/$AP$63","v":1.8361620474852011E-2}]
["[Export Terminal]"]
["OPEX",null,2,null,{"$f":"G17","v":4},"% der Investkosten",null,null,{"$f":"E44/100*$E$46","v":0.31061937387270827},{"$f":"I44*(1+$C44/100)","v":0.31683176135016244},0.32316839657716567,0.32963176450870901,0.33622439979888319,0.34294888779486088,0.3498078655507581,0.35680402286177326,0.36394010331900872,0.37121890538538893,0.37864328349309673,0.38621614916295866,0.39394047214621786,0.40181928158914221,0.40985566722092504,0.41805278056534356,0.42641383617665046,0.43494211290018348,0.44364095515818713,0.45251377426135087,0.46156404974657789,0.47079533074150948,0.48021123735633969,0.48981546210346649,0.4996117713455358,0.50960400677244655,0.51979608690789547,0.53019200864605343,0.54079584881897447,0.55161176579535398,null,{"$f":"SUM(I44:AL44)/$AN$63","v":0.20822450868633285},null,{"$f":"SUMPRODUCT(I44:AL44,I$73:AL$73)","v":60.718480076290724},{"$f":"AP44/$AP$63","v":0.2082245086863328}]
[]
["CAPEX",null,null,null,{"$f":"G15*J16/K11","v":7.7654843468177059},"M€"]
["Eigenkapitalquote",null,null,null,{"$f":"E37","v":40},"%"]
["Zinsen",null,null,null,{"$f":"E38","v":10},"%",null,null,{"$f":"$E$48/100*(E46*(1-$E$47/100))","v":0.46592906080906238},{"$f":"MAX(0,$E$48/100*($E$46*(1-$E$47/100)-(J31-1)*$E$49/100*$E$46*(1-$E$47/100)))","v":0.41933615472815611},0.37274324864724995,0.32615034256634368,0.27955743648543746,0.23296453040453119,0.18637162432362497,0.13977871824271873,9.3185812161812501E-2,4.6592906080906271E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I48:AL48)/$AN$63","v":4.2344923159275925E-2},null,{"$f":"SUMPRODUCT(I48:AL48,I$73:AL$73)","v":31.345377329822977},{"$f":"AP48/$AP$63","v":0.10749405758986891}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$49/100*(E46*(1-$E$47/100))","v":0.46592906080906238},{"$f":"IF(SUM($I$49:I49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:I49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:J49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:J49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:K49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:K49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:L49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:L49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:M49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:M49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:N49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:N49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:O49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:O49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:P49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:P49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:Q49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:Q49)))","v":0.46592906080906232},{"$f":"IF(SUM($I$49:R49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:R49)))","v":0},{"$f":"IF(SUM($I$49:S49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:S49)))","v":0},{"$f":"IF(SUM($I$49:T49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:T49)))","v":0},{"$f":"IF(SUM($I$49:U49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:U49)))","v":0},{"$f":"IF(SUM($I$49:V49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:V49)))","v":0},{"$f":"IF(SUM($I$49:W49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:W49)))","v":0},{"$f":"IF(SUM($I$49:X49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:X49)))","v":0},{"$f":"IF(SUM($I$49:Y49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:Y49)))","v":0},{"$f":"IF(SUM($I$49:Z49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:Z49)))","v":0},{"$f":"IF(SUM($I$49:AA49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AA49)))","v":0},{"$f":"IF(SUM($I$49:AB49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AB49)))","v":0},{"$f":"IF(SUM($I$49:AC49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AC49)))","v":0},{"$f":"IF(SUM($I$49:AD49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AD49)))","v":0},{"$f":"IF(SUM($I$49:AE49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AE49)))","v":0},{"$f":"IF(SUM($I$49:AF49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AF49)))","v":0},{"$f":"IF(SUM($I$49:AG49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AG49)))","v":0},{"$f":"IF(SUM($I$49:AH49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AH49)))","v":0},{"$f":"IF(SUM($I$49:AI49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AI49)))","v":0},{"$f":"IF(SUM($I$49:AJ49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AJ49)))","v":0},{"$f":"IF(SUM($I$49:AK49)<=(100-$E$49)/100*$E$46*(100-$E$47)/100,$E$49/100*$E$46*(100-$E$47)/100,MAX(0,$E$46*(100-$E$47)/100-SUM($I$49:AK49)))","v":0},null,{"$f":"SUM(I49:AL49)/$AN$63","v":7.6990769380501659E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$73:AL$73)","v":49.956458778394826},{"$f":"AP49/$AP$63","v":0.1713178437894087}]
[]
["Elektrizitätsbedarf:","Exportterminal",2,null,{"$f":"G19*D1","v":1000},"MWh/a",50,"€/MWh",{"$f":"E51*G51/1000000","v":0.05},{"$f":"I51*(1+$C51/100)","v":5.1000000000000004E-2},5.2020000000000004E-2,5.3060400000000008E-2,5.4121608000000009E-2,5.5204040160000009E-2,5.6308120963200009E-2,5.7434283382464008E-2,5.8582969050113287E-2,5.9754628431115557E-2,6.0949720999737868E-2,6.2168715419732623E-2,6.3412089728127272E-2,6.4680331522689816E-2,6.5973938153143619E-2,6.7293416916206494E-2,6.8639285254530627E-2,7.0012070959621239E-2,7.1412312378813667E-2,7.284055862638994E-2,7.429736979891774E-2,7.5783317194896102E-2,7.7298983538794025E-2,7.8844963209569907E-2,8.0421862473761305E-2,8.2030299723236527E-2,8.3670905717701263E-2,8.5344323832055285E-2,8.7051210308696392E-2,8.8792234514870325E-2,null,{"$f":"SUM(I51:AL51)/$AN$63","v":3.3517630611743988E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$73:AL$73)","v":9.7737754279894187},{"$f":"AP51/$AP$63","v":3.3517630611743975E-2}]
[null,"Importterminal",2,null,{"$f":"O19*I26/G3*D1","v":1000},"MWh/a",105,"€/MWh",{"$f":"E52*G52/1000000","v":0.105},{"$f":"I52*(1+$C52/100)","v":0.1071},0.10924200000000001,0.11142684000000001,0.11365537680000001,0.11592848433600002,0.11824705402272002,0.12061199510317443,0.12302423500523792,0.12548471970534267,0.12799441409944953,0.13055430238143853,0.13316538842906731,0.13582869619764865,0.13854527012160162,0.14131617552403364,0.14414249903451432,0.14702534901520461,0.14996585599550871,0.15296517311541888,0.15602447657772725,0.1591449661092818,0.16232786543146743,0.16557442274009679,0.16888591119489874,0.17226362941879672,0.17570890200717265,0.1792230800473161,0.18280754164826243,0.18646369248122768,null,{"$f":"SUM(I52:AL52)/$AN$63","v":7.0387024284662383E-2},null,{"$f":"SUMPRODUCT(I52:AL52,I$73:AL$73)","v":20.524928398777792},{"$f":"AP52/$AP$63","v":7.0387024284662397E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I33:I53)","v":1.7874959575550295},1.7424141356915464,1.697585416548145,1.6530148621792269,1.608707635880281,1.5646690042127078,1.5209043390691346,1.4774191197800406,1.4342189352625163,1.3913094862119926,0.7713270086622126,0.78675354883545678,0.80248861981216613,0.81853839220840929,0.83490916005257776,0.85160734325362919,0.86863949011870178,0.88601227992107578,0.90373252551949723,0.92180717602988727,0.94024331955048501,0.95904818594149477,0.97822914966032481,0.99779373265353122,1.0177496073066019,1.0381045994527338,1.0588666914417886,1.0800440252706243,1.1016449057760369,1.1236778038915576,null,{"$f":"SUM(I54:AL54)","v":34.61895645774942},null,{"$f":"SUMPRODUCT(I54:AL54,I$73:AL$73)","v":224.43599767578877},{"$f":"AP54/$AP$63","v":0.76966806957040934}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,14.917522237529781,"€/t",{"$f":"D1*I26/G3","v":100000},"t/a",{"$f":"E58*G58/1000000","v":1.4917522237529781},{"$f":"I58*(1+$C58/100)","v":1.5215872682280378},1.5520190135925986,1.5830593938644506,1.6147205817417396,1.6470149933765745,1.679955293244106,1.7135543991089881,1.7478254870911678,1.7827819968329912,1.8184376367696511,1.8548063895050442,1.8919025172951451,1.9297405676410482,1.9683353789938691,2.0077020865737465,2.0478561283052215,2.088813250871326,2.1305895158887527,2.1732013062065278,2.2166653323306584,2.2609986389772718,2.3062186117568171,2.3523429839919534,2.3993898436717926,2.4473776405452283,2.496325193356133,2.5462516972232558,2.5971767311677212,2.6491202657910757,null,{"$f":"SUM(I58:AL58)/$AN$63*($AN$63-$AN$54)/$AN$63","v":0.42795152373539752},null,{"$f":"SUMPRODUCT(I58:AL58,I$73:AL$73)","v":291.6010245833088},{"$f":"AP58/$AP$63*($AP$63-$AP$54)/$AP$63","v":0.23033193042959063}]
[null,null,null,null,{"$f":"E58/1000","v":1.4917522237529781E-2},"€/kg",{"$f":"G58/D1","v":1},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"E59/G60*32","v":1.1069480308453315E-2},"€/l BÄ",{"$f":"C18","v":43.124039999999994},"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E60*G58/D1","v":1.1069480308453315E-2},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I58:I62)","v":1.4917522237529781},1.5215872682280378,1.5520190135925986,1.5830593938644506,1.6147205817417396,1.6470149933765745,1.679955293244106,1.7135543991089881,1.7478254870911678,1.7827819968329912,1.8184376367696511,1.8548063895050442,1.8919025172951451,1.9297405676410482,1.9683353789938691,2.0077020865737465,2.0478561283052215,2.088813250871326,2.1305895158887527,2.1732013062065278,2.2166653323306584,2.2609986389772718,2.3062186117568171,2.3523429839919534,2.3993898436717926,2.4473776405452283,2.496325193356133,2.5462516972232558,2.5971767311677212,2.6491202657910757,null,{"$f":"SUM(I63:AL63)","v":60.517522367695868},null,{"$f":"SUMPRODUCT(I63:AL63,I$73:AL$73)","v":291.6010245833088},{"$f":"AP63/$AP$63*($AP$63-$AP$54)/$AP$63","v":0.23033193042959063}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I63-I54","v":-0.29574373380205143},-0.22082686746350855,-0.14556640295554635,-6.9955468314776281E-2,6.0129458614586184E-3,8.2345989163866706E-2,0.15905095417497139,0.23613527932894751,0.31360655182865149,0.39147251062099864,1.0471106281074385,1.0680528406695875,1.089413897482979,1.1112021754326389,1.1334262189412914,1.1560947433201174,1.1792166381865197,1.2028009709502503,1.2268569903692554,1.2513941301766405,1.2764220127801735,1.3019504530357771,1.3279894620964923,1.3545492513384221,1.3816402363651907,1.4092730410924945,1.4374585019143444,1.4662076719526316,1.4955318253916843,1.5254424618995182]
["Barwert",null,10,null,null,null,null,null,{"$f":"I66*(1+$C$67/100)^-(I31)","v":-0.26885793982004674},-0.18250154335827151,-0.10936619305450511,-4.7780526135357056E-2,3.7335662997799554E-3,4.6482164127493591E-2,8.1618288347226647E-2,0.11015885053484085,0.13299979173653828,0.15092959946605702,0.36700588723378602,0.34031454998041982,0.31556440089093468,0.29261426264432128,0.27133322536109783,0.25159989988029074,0.23330172534354229,0.21633432713673925,0.20060092152679454,0.18601176359757315,0.17248363533593147,0.1599393709478637,0.14830741669710995,0.13752142275550197,0.12751986473691998,0.11824569275605307,0.1096460060101583,0.10167175102760134,9.4277441861957606E-2,8.7420900635633417E-2]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$67/100)^-(I31)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E37/100*$E$36+E47/100*E46","v":3.8491305245039809},{"$f":"$H$70*(1+$C$70/100)^I31","v":4.2340435769543792},4.6574479346498174,5.1231927281148,5.6355120009262798,6.199063201018908,6.8189695211207999,7.5008664732328807,8.2509531205561686,9.0760484326117865,9.9836532758729657,10.982018603460263,12.08022046380629,13.288242510186919,14.617066761205614,16.078773437326177,17.686650781058795,19.455315859164674,21.400847445081141,23.540932189589263,25.895025408548186,28.484527949403009,31.332980744343313,34.466278818777646,37.912906700655405,41.704197370720955,45.874617107793057,50.462078818572365,55.508286700429601,61.059115370472568,67.165026907519831,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre))","v":67.165026907519831}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I66*I73","v":-4.6914103451040585},-3.1845428447511002,-1.9083746972247546,-0.83374162115488737,6.5148500262418321E-2,0.81108598018903866,1.4241903458687248,1.9222060964605747,2.3207668676889752,2.6336312953651375,6.4040333613919085,5.9382854805634064,5.5064101728860662,5.105943978494353,4.7346025982402171,4.3902678638227473,4.0709756555447285,3.7749046987778399,3.500366175230361,3.2457940897590616,3.0097363377765847,2.7908464223019238,2.5878757734072377,2.3996666262503474,2.2251454170685041,2.0633166594635219,1.913257266047993,1.7741112830626844,1.6450850079308528,1.5254424618995182]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$71:I71)","v":-4.6914103451040585},{"$f":"SUM($I$71:J71)","v":-7.8759531898551582},{"$f":"SUM($I$71:K71)","v":-9.7843278870799129},{"$f":"SUM($I$71:L71)","v":-10.6180695082348},{"$f":"SUM($I$71:M71)","v":-10.552921007972381},{"$f":"SUM($I$71:N71)","v":-9.7418350277833419},{"$f":"SUM($I$71:O71)","v":-8.3176446819146168},{"$f":"SUM($I$71:P71)","v":-6.3954385854540421},{"$f":"SUM($I$71:Q71)","v":-4.0746717177650673},{"$f":"SUM($I$71:R71)","v":-1.4410404223999298},{"$f":"SUM($I$71:S71)","v":4.9629929389919791},{"$f":"SUM($I$71:T71)","v":10.901278419555386},{"$f":"SUM($I$71:U71)","v":16.407688592441453},{"$f":"SUM($I$71:V71)","v":21.513632570935805},{"$f":"SUM($I$71:W71)","v":26.24823516917602},{"$f":"SUM($I$71:X71)","v":30.638503032998766},{"$f":"SUM($I$71:Y71)","v":34.709478688543498},{"$f":"SUM($I$71:Z71)","v":38.484383387321337},{"$f":"SUM($I$71:AA71)","v":41.984749562551698},{"$f":"SUM($I$71:AB71)","v":45.230543652310757},{"$f":"SUM($I$71:AC71)","v":48.240279990087345},{"$f":"SUM($I$71:AD71)","v":51.03112641238927},{"$f":"SUM($I$71:AE71)","v":53.619002185796511},{"$f":"SUM($I$71:AF71)","v":56.018668812046855},{"$f":"SUM($I$71:AG71)","v":58.243814229115358},{"$f":"SUM($I$71:AH71)","v":60.307130888578882},{"$f":"SUM($I$71:AI71)","v":62.220388154626875},{"$f":"SUM($I$71:AJ71)","v":63.994499437689562},{"$f":"SUM($I$71:AK71)","v":65.639584445620414},{"$f":"SUM($I$71:AL71)","v":67.16502690751993},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre))","v":67.16502690751993}]
[null,null,{"$f":"C70","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$73/100)^($H$1-I31)>=1,(1+$C$73/100)^($H$1-I31),0)","v":15.863092971714947},14.420993610649951,13.109994191499956,11.918176537727231,10.834705943388391,9.8497326758076262,8.9543024325523888,8.140274938683989,7.4002499442581708,6.7274999493256091,6.1159090448414632,5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1]

{"sheet":"LIQ-TRUCK","index":12,"n_rows":68,"n_cols":43,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
["OPEX-Transport",null,"für",100000,"t/a","Betriebsdauer:",null,12,"Jahre","(<= 30 Jahre)"]
[null,null,"Strecke:",500,"km",null,null,null,null,null,null,null,null,null,"Heizwert","Dichte"]
["LIQ-TRUCK","Basisdaten",null,null,"Rohdaten:",null,null,null,null,null,null,null,null,"Stofftabelle","MJ/kg","kg/m³"]
[null,null,null,null,"[IEA2019]","Kapazität",35,"m³","[Defossilisierung]",null,null,null,null,"Diesel",42.705360000000006,{"$f":"1/1.195*1000","v":836.82008368200832}]
["Transport flüssiges H2 in LKW",null,null,null,"[Defossilisierung]",null,null,null,null,null,null,null,null,"Benzin",43.124039999999994,{"$f":"1/1.342*1000","v":745.15648286140095}]
[null,null,null,null,"[Bossel]",null,{"$f":"35*C17","v":26080.476900149035},"kg/Fahrt",null,null,null,null,null,"Methanol",19.899999999999999,790]
[null,null,null,null,null,"CAPEX/LKW",0.185,"M$(2019)","=",{"$f":"G7/1.12","v":0.16517857142857142},"M€(2019)","[IEA2019]",null,"OME",19.158992563146043,1057.9433097719154]
[null,null,null,null,null,"OPEX/LKW",12,"%/CAPEX/a",null,null,null,"[IEA2019]",null,"Ethanol",26.8,789.4]
[null,null,null,null,null,"Fahrer:",23,"$/h","=",{"$f":"G9/1.12","v":20.535714285714285},"€/h","[IEA2019]"]
[null,null,null,null,null,"mittl. Geschwindigkeit",50,"km/h","[IEA2019]"]
[null,null,null,null,null,"Anzahl Fahrten(mit Rückfahrten)",{"$f":"G28/G6*1000*2","v":7668.5714285714275},"Fahrten inkl. Rückfahrten"]
[null,null,null,null,null,"LKW-Kilometer",{"$f":"G11*D2","v":3834285.7142857136},"km/a"]
[]
[null,null,null,null,null,"Verbrauch pro Kilometer:",1220.0999999999999,"MJ/100 km","[Defossilisierung -Verbrenner:Diesel]"]
[null,"Auswahl Stoff:",null,null,null,"Jahresverbrauch(Diesel):",{"$f":"G14*G12/100","v":46782119.999999993},"MJ/a",null,null,null,null,null,null,null,"[Defossilisierung]"]
[null,"Benzin",null,null,null,"in t Flüssigkeit:",{"$f":"G15/C18/1000*P16/P17","v":1084.8269317995253},"t/a",null,null,null,null,"Wirkungsgrade:",null,"WG-Diesel",0.42]
[null,"Dichte H2-LIQ",{"$f":"VLOOKUP(B16,N4:P8,3,FALSE)","v":745.15648286140095},"kg/m³",null,"Fahrerkosten:",{"$f":"G12/G10*J9/1000000","v":1.5747959183673468},"M€/a",null,null,null,null,null,null,"WG-Diesel",0.42]
[null,"Heizwert:",{"$f":"VLOOKUP(B16,N4:P8,2,FALSE)","v":43.124039999999994},"MJ/kg H2",null,null,null,null,null,null,null,null,"Diesel HW:"]
[null,null,null,null,null,"Dieselpreis [Stand 2019]",1.05,"€/l","=",{"$f":"G19/M19","v":2.9577464788732397E-2},"€/MJ",null,35.5,"MJ/l"]
[null,null,null,null,null,null,null,null,null,null,null,"Liste:","Diesel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"transp. Pr.","(mit transportierter Flüssigkeit)"]
[null,null,null,null,null,"Fahrtzeit pro Woche",45,"h/Woche","[90 h pro 2 Wochen - gesetzliche Bestimmung]"]
[null,null,null,null,null,"Fahrtzeit pro Jahr/LKW",{"$f":"G22*M23","v":2250},"h/a","Annahme: effektive Wochenfahrtzeit:",null,null,null,50,"Wochen/a"]
[null,null,null,null,null,"Strecke pro LKW/a",{"$f":"G23*G10","v":112500},"km/LKW/a"]
[null,null,null,null,null,"Anzahl LKWs:",{"$f":"G12/G24","v":34.082539682539675},"LKWs zum Transport der Menge"]
[]
[null,null,null,null,null,"Flash",0,"%","[Annahme]"]
[null,null,null,null,null,"Menge nach Flash:",{"$f":"D1*(100-G27)/100","v":100000},"t/a"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:"]
["[Transport]"]
["OPEX",null,2,null,{"$f":"G8","v":12},"% der Investkosten",null,null,{"$f":"E36/100*$E$38","v":0.67556462585033994},{"$f":"I36*(1+$C36/100)","v":0.68907591836734672},0.7028574367346937,0.71691458546938758,0.7312528771787753,0.74587793472235087,0.76079549341679786,0.77601140328513385,0.7915316313508366,0.80736226397785338,0.82350950925741051,0.83997969944255868,0.85677929343140991,0.87391487930003808,0.89139317688603881,0.90922104042375962,0.92740546123223477,0.94595357045687944,0.96487264186601707,0.98417009470333738,1.0038534965974042,1.0239305665293523,1.0444091778599394,1.0652973614171382,1.0866033086454809,1.1083353748183906,1.1305020823147585,1.1531121239610536,1.1761743664402746,1.1996978537690801,null,{"$f":"SUM(I36:AL36)/$AN$58","v":0.1538924112345757},null,{"$f":"SUMPRODUCT(I36:AL36,I$68:AL$68)","v":15.792898733077539},{"$f":"AP36/$AP$58","v":0.15389241123457567}]
[]
["CAPEX",null,null,null,{"$f":"G25*J7","v":5.6297052154194995},"M€"]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$40/100*(E38*(1-$E$39/100))","v":0.33778231292517003},{"$f":"MAX(0,$E$40/100*($E$38*(1-$E$39/100)-(J33-1)*$E$41/100*$E$38*(1-$E$39/100)))","v":0.30400408163265302},0.27022585034013596,0.23644761904761902,0.20266938775510202,0.16889115646258501,0.13511292517006801,0.10133469387755101,6.7556462585034005E-2,3.3778231292517003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I40:AL40)/$AN$58","v":1.0431948940810931E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$68:AL$68)","v":4.0871659863945595},{"$f":"AP40/$AP$58","v":3.9827003224229024E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$41/100*(E38*(1-$E$39/100))","v":0.33778231292517003},{"$f":"IF(SUM($I$41:I41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:I41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:J41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:J41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:K41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:K41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:L41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:L41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:M41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:M41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:N41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:N41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:O41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:O41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:P41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:P41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:Q41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:Q41)))","v":0.33778231292516997},{"$f":"IF(SUM($I$41:R41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:R41)))","v":0},{"$f":"IF(SUM($I$41:S41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:S41)))","v":0},{"$f":"IF(SUM($I$41:T41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:T41)))","v":0},{"$f":"IF(SUM($I$41:U41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:U41)))","v":0},{"$f":"IF(SUM($I$41:V41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:V41)))","v":0},{"$f":"IF(SUM($I$41:W41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:W41)))","v":0},{"$f":"IF(SUM($I$41:X41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:X41)))","v":0},{"$f":"IF(SUM($I$41:Y41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:Y41)))","v":0},{"$f":"IF(SUM($I$41:Z41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:Z41)))","v":0},{"$f":"IF(SUM($I$41:AA41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AA41)))","v":0},{"$f":"IF(SUM($I$41:AB41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AB41)))","v":0},{"$f":"IF(SUM($I$41:AC41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AC41)))","v":0},{"$f":"IF(SUM($I$41:AD41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AD41)))","v":0},{"$f":"IF(SUM($I$41:AE41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AE41)))","v":0},{"$f":"IF(SUM($I$41:AF41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AF41)))","v":0},{"$f":"IF(SUM($I$41:AG41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AG41)))","v":0},{"$f":"IF(SUM($I$41:AH41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AH41)))","v":0},{"$f":"IF(SUM($I$41:AI41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AI41)))","v":0},{"$f":"IF(SUM($I$41:AJ41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AJ41)))","v":0},{"$f":"IF(SUM($I$41:AK41)<=(100-$E$41)/100*$E$38*(100-$E$39)/100,$E$41/100*$E$38*(100-$E$39)/100,MAX(0,$E$38*(100-$E$39)/100-SUM($I$41:AK41)))","v":0},null,{"$f":"SUM(I41:AL41)/$AN$58","v":1.8967179892383512E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$68:AL$68)","v":6.5138899739935079},{"$f":"AP41/$AP$58","v":6.3473986096993396E-2}]
[]
["Fahrerkosten",null,2,null,{"$f":"G17","v":1.5747959183673468},"M€/a",null,null,{"$f":"E43","v":1.5747959183673468},{"$f":"I43*(1+$C43/100)","v":1.6062918367346937},1.6384176734693876,1.6711860269387755,1.704609747477551,1.738701942427102,1.773475981275644,1.8089455009011568,1.84512441091918,1.8820268991375637,1.9196674371203151,1.9580607858627215,1.997222001579976,2.0371664416115753,2.077909770443807,2.1194679658526834,2.1618573251697373,2.205094471673132,2.2491963611065948,2.2941802883287266,2.3400638940953011,2.3868651719772074,2.4346024754167517,2.4832945249250868,2.5329604154235885,2.5836196237320603,2.6352920162067015,2.6879978565308358,2.7417578136614527,2.7965929699346819,null,{"$f":"SUM(I43:AL43)/$AN$58","v":0.358735688350869},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":36.814527452106432},{"$f":"AP43/$AP$58","v":0.358735688350869}]
[]
["Elektrizitätsbedarf",null,2,null,{"$f":"K3*D1*1000/3600*C17","v":0},"MWh/a",20,"€/MWh",{"$f":"E45*G45/1000000","v":0},{"$f":"I45*(1+$C45/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I45:AL45)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":0},{"$f":"AP45/$AP$58","v":0}]
[]
["Kraftstoffbedarf",null,2,"Diesel",{"$f":"IF(D47=\"Diesel\",G15,0)","v":46782119.999999993},"MJ/a",{"$f":"J19","v":2.9577464788732397E-2},"€/MJ",{"$f":"E47*G47/1000000","v":1.3836965070422533},{"$f":"I47*(1+$C47/100)","v":1.4113704371830984},1.4395978459267604,1.4683898028452957,1.4977575989022016,1.5277127508802457,1.5582670058978507,1.5894323460158077,1.6212209929361239,1.6536454127948463,1.6867183210507433,1.7204526874717581,1.7548617412211933,1.7899589760456172,1.8257581555665294,1.8622733186778599,1.8995187850514172,1.9375091607524457,1.9762593439674947,2.0157845308468447,2.0561002214637818,2.0972222258930575,2.1391666704109187,2.1819500038191371,2.2255890038955197,2.27010078397343,2.3155027996528985,2.3618128556459563,2.4090491127588756,2.4572300950140531,null,{"$f":"SUM(I47:AL47)/$AN$58","v":0.31520358487918487},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":32.347133015624316},{"$f":"AP47/$AP$58","v":0.31520358487918482}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I35:I48)","v":4.3096216771102798},4.3485245868429621,4.3888811193961477,4.4307203472262477,4.4740719242387996,4.5189660974174535,4.5654337186855303,4.6135062570048193,4.6632158107163439,4.7145951201279503,4.4298952674284688,4.5184931727770383,4.6088630362325791,4.7010402969572311,4.7950611028963745,4.8909623249543026,4.988781571453389,5.0885572028824573,5.190328346940106,5.2941349138789082,5.4000176121564873,5.5080179643996168,5.6181783236876104,5.7305418901613621,5.8451527279645887,5.9620557825238816,6.081296898174358,6.2029228361378461,6.3269812928606033,6.4535209187178157,null,{"$f":"SUM(I49:AL49)","v":152.66234014195155},null,{"$f":"SUMPRODUCT(I49:AL49,I$68:AL$68)","v":95.555615161196357},{"$f":"AP49/$AP$58","v":0.93113267378585196}]
[]
[]
["Einzahlungen",null,null,null,null,null,"ankommende Menge"]
["Transportkosten",null,2,null,43.898501585018899,"€/t",{"$f":"IF(D47=\"transp. Pr.\",D1-G16-G27/100*D1,D1-G27/100*D1)","v":100000},"t/a",{"$f":"E53*G53/1000000","v":4.3898501585018899},{"$f":"I53*(1+$C53/100)","v":4.4776471616719276},4.5672001049053659,4.6585441070034737,4.7517149891435428,4.8467492889264134,4.9436842747049417,5.0425579601990407,5.1434091194030218,5.246277301791082,5.3512028478269036,5.4582269047834417,5.5673914428791109,5.6787392717366929,5.7923140571714269,5.9081603383148558,6.0263235450811532,6.1468500159827766,6.2697870163024323,6.3951827566284809,6.5230864117610503,6.6535481399962713,6.7866191027961964,6.9223514848521202,7.0607985145491625,7.2020144848401459,7.3460547745369489,7.4929758700276876,7.6428353874282413,7.7956920951768058,null,{"$f":"SUM(I53:AL53)/$AN$58*($AN$58-$AN$49)/$AN$58","v":0.14276918670217612},null,{"$f":"SUMPRODUCT(I53:AL53,I$68:AL$68)","v":102.62298580145504},{"$f":"AP53/$AP$58*($AP$58-$AP$49)/$AP$58","v":6.8867326214148039E-2}]
[null,null,null,null,{"$f":"E53/1000","v":4.3898501585018901E-2},"€/kg",{"$f":"G53/D1","v":1},"Anteil"]
[null,"bezogen auf ankommende Menge",null,null,{"$f":"E54/G55*32","v":3.2574685737250149E-2},"€/l BÄ",{"$f":"C18","v":43.124039999999994},"MJ/kg (Heizwert)"]
[null,"bezogen auf eingehende Menge",null,null,{"$f":"E55*G53/D1","v":3.2574685737250149E-2},"€/l BÄ"]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I57)","v":4.3898501585018899},4.4776471616719276,4.5672001049053659,4.6585441070034737,4.7517149891435428,4.8467492889264134,4.9436842747049417,5.0425579601990407,5.1434091194030218,5.246277301791082,5.3512028478269036,5.4582269047834417,5.5673914428791109,5.6787392717366929,5.7923140571714269,5.9081603383148558,6.0263235450811532,6.1468500159827766,6.2697870163024323,6.3951827566284809,6.5230864117610503,6.6535481399962713,6.7866191027961964,6.9223514848521202,7.0607985145491625,7.2020144848401459,7.3460547745369489,7.4929758700276876,7.6428353874282413,7.7956920951768058,null,{"$f":"SUM(I58:AL58)","v":178.08778892892263},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":102.62298580145504},{"$f":"AP58/$AP$58*($AP$58-$AP$49)/$AP$58","v":6.8867326214148039E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I49","v":8.0228481391610096E-2},0.1291225748289655,0.17831898550921821,0.22782375977722591,0.27764306490474322,0.32778319150895996,0.37825055601941138,0.42905170319422137,0.48019330868667787,0.53168218166313164,0.92130758039843474,0.93973373200640342,0.95852840664653183,0.97769897477946177,0.99725295427505234,1.0171980133605532,1.0375419736277642,1.0582928131003193,1.0794586693623263,1.1010478427495727,1.123068799604563,1.1455301755966545,1.168440779108586,1.1918095946907581,1.2156457865845738,1.2399587023162644,1.2647578763625908,1.2900530338898415,1.315854094567638,1.3421711764589901]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I33)","v":7.2934983083281904E-2},0.10671287175947561,0.13397369309482957,0.15560669337970484,0.172394499198852,0.18502506631663251,0.19410234354663955,0.2001557860316602,0.20364883857242344,0.20498649724947349,0.32291268647561366,0.29942812745920538,0.27765153637126327,0.25745869736244387,0.23873442846335738,0.22137192457511315,0.20527214824237763,0.19034326473384103,0.17650011820774356,0.16366374597445313,0.15176092808540181,0.14072376967919079,0.13048931370252217,0.12099918179688425,0.11219924130256541,0.10403929648056058,9.647280219106534E-2,8.9456598395351417E-2,8.2950663966598559E-2,7.6917888405391349E-2]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I33)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E39/100*$E$38","v":2.2518820861677997},{"$f":"$H$65*(1+$C$65/100)^I33","v":2.4770702947845797},2.7247773242630382,2.9972550566893426,3.2969805623582764,3.6266786185941045,3.9893464804535155,4.3882811284988676,4.8271092413487535,5.3098201654836297,5.8408021820319931,6.4248824002351936,7.0673706402587122,7.7741077042845843,8.5515184747130437,9.4066703221843486,10.347337354402784,11.382071089843063,12.52027819882737,13.772306018710109,15.14953662058112,16.664490282639232,18.330939310903158,20.164033241993476,22.180436566192821,24.398480222812108,26.838328245093322,29.522161069602657,32.474377176562925,35.721814894219214,39.293996383641144,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":7.0673706402587122}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":0.22890122056423823},0.33491070489132757,0.42046684014292379,0.48836046211058981,0.5410477882762833,0.58068791853280488,0.60917630297482239,0.6281745986466597,0.63913729386196838,0.64333543981238939,1.0134383384382784,0.93973373200640342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":0.22890122056423823},{"$f":"SUM($I$66:J66)","v":0.5638119254555658},{"$f":"SUM($I$66:K66)","v":0.98427876559848959},{"$f":"SUM($I$66:L66)","v":1.4726392277090794},{"$f":"SUM($I$66:M66)","v":2.0136870159853628},{"$f":"SUM($I$66:N66)","v":2.5943749345181679},{"$f":"SUM($I$66:O66)","v":3.2035512374929902},{"$f":"SUM($I$66:P66)","v":3.83172583613965},{"$f":"SUM($I$66:Q66)","v":4.4708631300016179},{"$f":"SUM($I$66:R66)","v":5.1141985698140076},{"$f":"SUM($I$66:S66)","v":6.1276369082522857},{"$f":"SUM($I$66:T66)","v":7.0673706402586891},{"$f":"SUM($I$66:U66)","v":7.0673706402586891},{"$f":"SUM($I$66:V66)","v":7.0673706402586891},{"$f":"SUM($I$66:W66)","v":7.0673706402586891},{"$f":"SUM($I$66:X66)","v":7.0673706402586891},{"$f":"SUM($I$66:Y66)","v":7.0673706402586891},{"$f":"SUM($I$66:Z66)","v":7.0673706402586891},{"$f":"SUM($I$66:AA66)","v":7.0673706402586891},{"$f":"SUM($I$66:AB66)","v":7.0673706402586891},{"$f":"SUM($I$66:AC66)","v":7.0673706402586891},{"$f":"SUM($I$66:AD66)","v":7.0673706402586891},{"$f":"SUM($I$66:AE66)","v":7.0673706402586891},{"$f":"SUM($I$66:AF66)","v":7.0673706402586891},{"$f":"SUM($I$66:AG66)","v":7.0673706402586891},{"$f":"SUM($I$66:AH66)","v":7.0673706402586891},{"$f":"SUM($I$66:AI66)","v":7.0673706402586891},{"$f":"SUM($I$66:AJ66)","v":7.0673706402586891},{"$f":"SUM($I$66:AK66)","v":7.0673706402586891},{"$f":"SUM($I$66:AL66)","v":7.0673706402586891},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+Jahre3))","v":7.0673706402586891}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I33)>=1,(1+$C$68/100)^($H$1-I33),0)","v":2.8531167061100025},2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"010CAPEX","index":13,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'010OPEX'!D1","v":34841.463008035207},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,null,null,null,null,null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtH: Alkali-Elektrolyse > grüner Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'010STREAMS'!E3*8000/$G$3","v":2.6666666666666665},{"$f":"J9*$D$1","v":92910.568021427214},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":174.75716739411382},{"$f":"(K9/C9)^H9*E9*G9","v":174.75716739411382},"TPI","P.R. Schmidt, W. Zittel, W. Weindorf, T. Raksha, Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity, 2016."]
[]
[]
[]
[]
[]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":174.75716739411382},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"010OPEX","index":14,"n_rows":192,"n_cols":43,"rows_kept":192,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.463008035207},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035206]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'010CAPEX'!M9*E9*1000000/D9/100","v":5242715.0218234146},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":6.390840357225434},{"$f":"S9*(1+$C9/100)","v":6.5186571643699427},6.649030307657342,6.7820109138104891,6.9176511320866991,7.0560041547284333,7.1971242378230018,7.3410667225794617,7.4878880570310509,7.6376458181716718,7.7903987345351053,7.946206709225808,8.1051308434103237,8.2672334602785309,8.4325781294841011,8.6012296920737832,8.7732542859152591,8.9487193716335653,9.1276937590662364,9.3102476342475615,null,{"$f":"SUM(I9:AL9)/$AN$56","v":2.8443490606934265E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$66:AL$66)","v":109.82244069651451},{"$f":"AP9/$AP$56","v":1.2455788889372422E-2}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'010STREAMS'!E5*'010OPEX'!D1","v":311343.72821912414},"t/a",{"$f":"E10*G10/1000000","v":0.6226874564382483},{"$f":"I10*(1+$C10/100)","v":0.63514120556701326},0.64784402967835353,0.66080091027192056,0.67401692847735895,0.68749726704690617,0.70124721238784427,0.71527215663560118,0.72957759976831316,0.74416915176367948,0.75905253479895307,{"$f":"S10*(1+$C10/100)","v":0.77423358549493215},0.7897182572048308,0.8055126223489274,0.82162287479590601,0.83805533229182416,0.85481643893766068,0.87191276771641391,0.88935102307074221,0.9071380435321571,0.92528080440280025,0.94378642049085626,0.96266214890067336,0.98191539187868682,1.0015536997162606,1.0215847737105859,1.0420164691847975,1.0628567985684936,1.0841139345398634,1.1057962132306607,null,{"$f":"SUM(I10:AL10)/$AN$56","v":4.6272207884086947E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$66:AL$66)","v":40.798112840390054},{"$f":"AP10/$AP$56","v":4.627220788408693E-3}]
[]
[]
[]
["CO2-Emissionen",null,2,null,0,"€/t CO2",{"$f":"E188*E185/1000000","v":44455.895042176518},"t CO2/a",{"$f":"E14*G14/1000000","v":0},{"$f":"I14*(1+$C14/100)","v":0},{"$f":"J14*(1+$C14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I14:AL14)/$AN$56","v":0},null,{"$f":"SUMPRODUCT(I14:AL14,I$66:AL$66)","v":0},{"$f":"AP14/$AP$56","v":0}]
[]
[]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('010STREAMS'!E7)/3600","v":1843113.393125063},"MWh/a",{"$f":"G18*E18/1000000","v":92.155669656253153},{"$f":"I18*(1+$C18/100)","v":93.998783049378218},95.878758710365787,97.796333884573102,99.752260562264567,101.74730577350986,103.78225188898007,105.85789692675968,107.97505486529488,110.13455596260079,112.33724708185281,114.58399202348987,116.87567186395967,119.21318530123887,121.59744900726365,124.02939798740893,126.50998594715711,129.04018566610026,131.62098937942227,134.25340916701072,136.93847735035092,139.67724689735795,142.47079183530511,145.32020767201121,148.22661182545144,151.19114406196047,154.21496694319967,157.29926628206366,160.44525160770493,163.65415663985902,null,{"$f":"SUM(I18:AL18)/$AN$56","v":0.68481326545788146},null,{"$f":"SUMPRODUCT(I18:AL18,I$66:AL$66)","v":6037.9848199019953},{"$f":"AP18/$AP$56","v":0.68481326545788135}]
["Elektrizität - Summe:",{"$f":"G18+G22","v":1843113.393125063},"MWh/a"]
["Verkauf - Wärme/Elektrizität:",0,"MWh/a"]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('010PINCH'!AP6)/3600>0, D1*1000*('010PINCH'!AP6)/3600,0)","v":0},"MWh/a",{"$f":"G22*E22/1000000","v":0},{"$f":"I22*(1+$C22/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I22:AL22)/$AN$56","v":0},null,{"$f":"SUMPRODUCT(I22:AL22,I$66:AL$66)","v":0},{"$f":"AP22/$AP$56","v":0}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D24=\"Kurve B\", (E24*3.1589*('010CAPEX'!K8/8)^0.2386)*365,IF(D24=\"Kurve C\",(E24*2.0596*('010CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G24*$E$29/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$56","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$66:AL$66)","v":0},{"$f":"AP24/$AP$56","v":0}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D25=\"Kurve B\", (E25*3.1589*('010CAPEX'!K9/8)^0.2386)*365,IF(D25=\"Kurve C\",(E25*2.0596*('010CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":21516.013274525678},"h/a",{"$f":"G25*$E$29/1000000","v":0.86494373363593235},{"$f":"I25*(1+$C25/100)","v":0.89089204564501034},0.91761880701436072,0.94514737122479153,0.97350179236153533,1.0027068461323814,1.0327880515163528,1.0637716930618435,1.0956848438536988,1.1285553891693099,1.1624120508443891,1.1972844123697208,1.2332029447408124,1.2701990330830368,1.308305004075528,1.3475541541977938,1.3879807788237277,1.4296202021884397,1.4725088082540929,1.5166840725017157,1.5621845946767672,1.6090501325170703,1.6573216364925825,1.70704128558736,1.7582525241549809,1.8110000998796303,1.8653301028760192,1.9212900059622997,1.9789287061411687,2.0382965673254039,null,{"$f":"SUM(I25:AL25)/$AN$56","v":7.5376524357612393E-3},null,{"$f":"SUMPRODUCT(I25:AL25,I$66:AL$66)","v":60.810347564692393},{"$f":"AP25/$AP$56","v":6.8969588250938421E-3}]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('010CAPEX'!K10/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('010CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$29/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$56","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$66:AL$66)","v":0},{"$f":"AP26/$AP$56","v":0}]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('010CAPEX'!K11/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('010CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G27*$E$29/1000000","v":0},{"$f":"I27*(1+$C27/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I27:AL27)/$AN$56","v":0},null,{"$f":"SUMPRODUCT(I27:AL27,I$66:AL$66)","v":0},{"$f":"AP27/$AP$56","v":0}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G29/100*SUM(I24:I28)","v":0.17298874672718648},{"$f":"I29*(1+$C29/100)","v":0.17817840912900207},0.18352376140287213,0.18902947424495831,0.19470035847230707,0.20054136922647628,0.20655761030327058,0.2127543386123687,0.21913696877073977,0.22571107783386196,0.23248241016887783,0.23945688247394417,0.24664058894816251,0.25403980661660741,0.26166100081510563,0.26951083083955879,0.27759615576474556,0.28592404043768793,0.29450176165081859,0.30333681450034317,0.31243691893535347,0.32181002650341406,0.33146432729851649,0.34140825711747197,0.35165050483099614,0.36220001997592605,0.37306602057520383,0.38425800119245995,0.39578574122823373,0.40765931346508077,null,{"$f":"SUM(I29:AL29)/$AN$56","v":1.5075304871522478E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$66:AL$66)","v":12.16206951293848},{"$f":"AP29/$AP$56","v":1.3793917650187686E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*0","v":0},"t/a",{"$f":"G31*E31/1000000","v":0},{"$f":"I31*(1+$C31/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I31:AL31)/$AN$56","v":0},null,{"$f":"SUMPRODUCT(I31:AL31,I$66:AL$66)","v":0},{"$f":"AP31/$AP$56","v":0}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E33/100*'010CAPEX'!$L$18","v":12.233001717587969},{"$f":"I33*(1+$C33/100)","v":12.477661751939729},12.727214986978524,12.981759286718095,13.241394472452457,13.506222361901507,13.776346809139538,14.051873745322329,14.332911220228775,14.619569444633351,14.911960833526019,15.210200050196539,15.51440405120047,15.824692132224481,16.141185974868971,16.46400969436635,16.793289888253678,17.129155686018752,17.471738799739128,17.821173575733912,18.177597047248589,18.541148988193562,18.911971967957435,19.290211407316583,19.676015635462914,20.069535948172174,20.470926667135618,20.880345200478331,21.297952104487898,21.723911146577656,null,{"$f":"SUM(I33:AL33)/$AN$56","v":9.0904031014274675E-2},null,{"$f":"SUMPRODUCT(I33:AL33,I$66:AL$66)","v":801.49901734905677},{"$f":"AP33/$AP$56","v":9.0904031014274675E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E35/100*I33","v":1.8349502576381953},{"$f":"I35*(1+$C35/100)","v":1.8716492627909593},1.9090822480467786,1.9472638930077142,1.9862091708678684,2.0259333542852258,2.0664520213709303,2.1077810617983488,2.1499366830343156,2.1929354166950019,2.2367941250289021,2.2815300075294802,2.3271606076800699,2.3737038198336715,2.4211778962303452,2.4696014541549522,2.5189934832380514,2.5693733529028124,2.6207608199608687,2.6731760363600863,2.7266395570872879,2.7811723482290338,2.8367957951936145,2.893531711097487,2.9514023453194369,3.0104303922258255,3.0706390000703423,3.1320517800717491,3.194692815673184,3.2585866719866479,null,{"$f":"SUM(I35:AL35)/$AN$56","v":1.3635604652141198E-2},null,{"$f":"SUMPRODUCT(I35:AL35,I$66:AL$66)","v":120.22485260235847},{"$f":"AP35/$AP$56","v":1.3635604652141194E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E37/100*'010CAPEX'!$L$18","v":1.7475716739411382},{"$f":"I37*(1+$C37/100)","v":1.782523107419961},1.8181735695683603,1.8545370409597275,1.891627781778922,1.9294603374145005,1.9680495441627905,2.0074105350460463,2.0475587457469673,2.0885099206619069,2.1302801190751453,2.1728857214566482,2.216343435885781,2.2606703046034968,2.305883710695567,2.3520013849094785,2.399041412607668,2.4470222408598215,2.4959626856770178,2.5458819393905583,2.5967995781783695,2.648735569741937,2.7017102811367759,2.7557444867595113,2.8108593764947014,2.8670765640245954,2.9244180953050876,2.9829064572111892,3.0425645863554132,3.1034158780825214,null,{"$f":"SUM(I37:AL37)/$AN$56","v":1.2986290144896379E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$66:AL$66)","v":114.49985962129377},{"$f":"AP37/$AP$56","v":1.2986290144896375E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100))","v":10.485430043646829},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(J5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":9.436887039282146},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(K5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":8.3883440349174645},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(L5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":7.3398010305527812},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(M5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":6.2912580261880979},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(N5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":5.2427150218234146},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(O5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":4.1941720174587322},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(P5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":3.1456290130940503},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(Q5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":2.0970860087293661},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(R5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":1.0485430043646831},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(S5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(T5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(U5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(V5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(W5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(X5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(Y5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(Z5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AA5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AB5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AC5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AD5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AE5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AF5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AG5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AH5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AI5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AJ5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AK5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},{"$f":"MAX(0,$E$40/100*('010CAPEX'!$L$18*(1-$E$39/100)-(AL5-1)*$E$41/100*'010CAPEX'!$L$18*(1-$E$39/100)))","v":0},null,{"$f":"SUM(I40:AL40)/$AN$56","v":1.056366441739225E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$66:AL$66)","v":271.96505116615009},{"$f":"AP40/$AP$56","v":3.0845601692409359E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$41/100*('010CAPEX'!$L$18*(1-$E$39/100))","v":10.485430043646829},{"$f":"IF(SUM($I$41:I41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:I41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:J41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:J41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:K41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:K41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:L41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:L41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:M41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:M41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:N41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:N41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:O41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:O41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:P41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:P41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:Q41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:Q41)))","v":10.485430043646829},{"$f":"IF(SUM($I$41:R41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:R41)))","v":0},{"$f":"IF(SUM($I$41:S41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:S41)))","v":0},{"$f":"IF(SUM($I$41:T41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:T41)))","v":0},{"$f":"IF(SUM($I$41:U41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:U41)))","v":0},{"$f":"IF(SUM($I$41:V41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:V41)))","v":0},{"$f":"IF(SUM($I$41:W41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:W41)))","v":0},{"$f":"IF(SUM($I$41:X41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:X41)))","v":0},{"$f":"IF(SUM($I$41:Y41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:Y41)))","v":0},{"$f":"IF(SUM($I$41:Z41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:Z41)))","v":0},{"$f":"IF(SUM($I$41:AA41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AA41)))","v":0},{"$f":"IF(SUM($I$41:AB41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AB41)))","v":0},{"$f":"IF(SUM($I$41:AC41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AC41)))","v":0},{"$f":"IF(SUM($I$41:AD41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AD41)))","v":0},{"$f":"IF(SUM($I$41:AE41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AE41)))","v":0},{"$f":"IF(SUM($I$41:AF41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AF41)))","v":0},{"$f":"IF(SUM($I$41:AG41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AG41)))","v":0},{"$f":"IF(SUM($I$41:AH41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AH41)))","v":0},{"$f":"IF(SUM($I$41:AI41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AI41)))","v":0},{"$f":"IF(SUM($I$41:AJ41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AJ41)))","v":0},{"$f":"IF(SUM($I$41:AK41)<=(100-$E$41)/100*'010CAPEX'!$L$18*(100-$E$39)/100,$E$41/100*'010CAPEX'!$L$18*(100-$E$39)/100,MAX(0,'010CAPEX'!$L$18*(100-$E$39)/100-SUM($I$41:AK41)))","v":0},null,{"$f":"SUM(I41:AL41)/$AN$56","v":1.9206662577076816E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$66:AL$66)","v":433.44224970676237},{"$f":"AP41/$AP$56","v":4.9159945124525213E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'010CAPEX'!L18*$E$43/100","v":5.2427150218234146},{"$f":"I43*(1+$C43/100)","v":5.3475693222598828},5.4545207087050809,5.5636111228791822,5.6748833453367657,5.7883810122435015,5.9041486324883721,6.0222316051381393,6.1426762372409023,6.2655297619857206,6.3908403572254349,6.5186571643699436,6.6490303076573429,6.78201091381049,6.9176511320867,7.0560041547284342,7.1971242378230027,7.3410667225794626,7.4878880570310518,7.6376458181716727,7.7903987345351062,7.9462067092258089,8.1051308434103255,8.2672334602785327,8.4325781294841029,8.601229692073785,8.7732542859152609,8.9487193716335671,9.1276937590662381,9.3102476342475633,null,{"$f":"SUM(I43:AL43)/$AN$56","v":3.8958870434689138E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$66:AL$66)","v":343.49957886388131},{"$f":"AP43/$AP$56","v":3.8958870434689125E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I43)","v":135.8453883513389},137.10471523705874,138.4105109003244,139.7637140580791,141.1652824818467,142.6161933872306,144.11744383145475,145.67005111911521,147.2750532163148,148.93350917335516,146.55190986974597,149.49689701175106,152.50120236493447,155.56602484757008,158.69258773291844,161.88213914762574,165.13595258042864,168.45532740138307,171.84158939183706,175.29609128537282,178.82021331995031,182.41536380148543,186.08297967910534,189.82452713232539,193.64150217039895,197.53543124409677,201.50787187017727,205.5604132688153,209.69467701426316,213.91231769902211,null,{"$f":"SUM(I45:AL45)","v":4985.3168805893247},null,{"$f":"SUMPRODUCT(I45:AL45,I$66:AL$66)","v":8346.7083998260314},{"$f":"AP45/$AP$56","v":0.9466629687887107}]
[]
[]
["Einzahlungen"]
["Verkauf","Wasserstoff",2,null,3674.2832876239299,"€/t",{"$f":"D1","v":34841.463008035207},"t/a",{"$f":"E49*G49/1000000","v":128.01740524679113},{"$f":"I49*(1+$C49/100)","v":130.57775335172695},133.1893084187615,135.85309458713672,138.57015647887945,141.34155960845703,144.16839080062618,147.05175861663872,149.99279378897151,152.99264966475096,156.05250265804597,159.1735527112069,162.35702376543102,165.60416424073964,168.91624752555444,172.29457247606553,175.74046392558685,179.25527320409859,182.84037866818056,186.49718624154417,190.22712996637506,194.03167256570256,197.91230601701662,201.87055213735695,205.9079631801041,210.02612244370619,214.22664489258031,218.51117779043193,222.88140134624058,227.3390293731654,null,{"$f":"SUM(I49:AL49)/$AN$56*(AN56-AN45)/AN56","v":8.2588101293763622E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$66:AL$66)","v":8387.6244668025975},{"$f":"AP49/$AP$56*($AP$56-$AP$45)/$AP$56","v":5.0739708078771935E-2}]
[null,null,null,null,{"$f":"E49/1000","v":3.67428328762393},"€/kg"]
[null,null,null,null,{"$f":"E50/G51*32","v":0.98003755212854471},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[]
[]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'010STREAMS'!E4","v":276502.26521108893},"t/a",{"$f":"G54*E54/1000000","v":6.5531036855028075},{"$f":"I54*(1+$C54/100)","v":6.6841657592128634},6.8178490743971212,6.9542060558850638,7.093290177002765,7.2351559805428201,7.3798591001536762,7.5274562821567494,7.6780054077998843,7.8315655159558819,7.9881968262749998,8.1479607628004995,8.3109199780565088,8.4771383776176386,8.6466811451699908,8.8196147680733912,8.9960070634348597,9.1759272047035569,9.3594457487976275,9.5466346637735811,9.737567357049052,9.9323187041900329,10.130965078273833,10.33358437983931,10.540256067436097,10.751061188784819,10.966082412560516,11.185404060811726,11.40911214202796,11.637294384868518,null,{"$f":"SUM(I54:AL54)/$AN$56*(AN56-AN45)/AN56","v":4.2276156896283237E-3},null,{"$f":"SUMPRODUCT(I54:AL54,I$66:AL$66)","v":429.35546693870646},{"$f":"AP54/$AP$56*($AP$56-$AP$45)/$AP$56","v":2.5973231325173373E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I49:I54)","v":134.57050893229393},137.26191911093983,140.00715749315862,142.80730064302179,145.66344665588221,148.57671558899986,151.54824990077987,154.57921489879547,157.67079919677138,160.82421518070683,164.04069948432095,167.32151347400739,170.66794374348754,174.08130261835728,177.56292867072443,181.11418724413892,184.73647098902171,188.43120040880214,192.1998244169782,196.04382090531774,199.9646973234241,203.9639912698926,208.04327109529046,212.20413651719628,216.44821924754021,220.77718363249102,225.19272730514083,229.69658185124365,234.29051348826854,238.97632375803391,null,{"$f":"SUM(I56:AL56)","v":5459.2670650450264},null,{"$f":"SUMPRODUCT(I56:AL56,I$66:AL$66)","v":8816.9799337413024},{"$f":"AP56/$AP$56*($AP$56-$AP$45)/$AP$56","v":5.3337031211289264E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I56-I45","v":-1.2748794190449644},0.15720387388108747,1.5966465928342188,3.0435865849426875,4.4981641740355087,5.9605222017692654,7.430806069325115,8.9091637796802559,10.395745980456581,11.890706007351667,17.488789614574983,17.82461646225633,18.16674137855307,18.515277770787208,18.870340937805992,19.232048096513182,19.600518408593075,19.975873007419068,20.358235025141141,20.74772961994492,21.144484003473792,21.548627468407176,21.960291416185129,22.379609384870889,22.806717077141258,23.241752388394247,23.684855434963566,24.136168582428354,24.595836474005381,25.064006059011803]
["Barwert",null,10,null,null,null,null,null,{"$f":"I59*(1+$C$60/100)^-(I5)","v":-1.1589812900408767},0.12992055692651855,1.1995842170054232,2.0788105900844798,2.793006050279419,3.3645593924054906,3.8131784594721885,4.1561906547180802,4.4088111115169664,4.584381907713853,6.12971406922206,5.6794721187422175,5.2622578732553951,4.8756513192068711,4.5174095893961965,4.1854540067187349,3.8778580748190983,3.5928363464945177,3.3287341057356858,3.0840178039725967,2.8572661954316461,2.6471621205328564,2.4524848899843819,2.2721032256883946,2.1049687177766452,1.9501097600645538,1.806625928966465,1.673682773467406,1.5505069861130836,1.4363819271736746]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$60/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E39/100*'010CAPEX'!L18","v":69.902866957645529},{"$f":"$H$63*(1+$C$63/100)^I5","v":76.893153653410081},84.582469018751098,93.040715920626226,102.34478751268885,112.57926626395773,123.83719289035353,136.2209121793889,149.84300339732778,164.82730373706056,181.31003411076665,199.44103752184333,219.38514127402766,241.32365540143044,265.45602094157351,292.00162303573086,321.20178533930397,353.32196387323438,388.65416026055783,427.51957628661376,470.27153391527509,517.29868730680266,569.02855603748299,625.93141164123131,688.52455280535435,757.37700808589,833.11470889447901,916.42617978392707,1008.0687977623197,1108.8756775385518,1219.7632452924072,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":470.27153391527509}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I59*I66","v":-7.7970465700193277},0.87404054013950849,8.0702027591157854,13.985198139450876,18.789948061720914,22.63507314191094,25.653157892868656,27.960772419003458,29.66027652931658,30.841429051834186,41.237651090071886,38.20864839103448,35.401839575663963,32.800944002893573,30.390872783745937,28.157641618104957,26.08829000183739,24.170806338977076,22.394058527655258,20.74772961994492,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$64:I64)","v":-7.7970465700193277},{"$f":"SUM($I$64:J64)","v":-6.9230060298798195},{"$f":"SUM($I$64:K64)","v":1.1471967292359659},{"$f":"SUM($I$64:L64)","v":15.132394868686841},{"$f":"SUM($I$64:M64)","v":33.922342930407751},{"$f":"SUM($I$64:N64)","v":56.557416072318688},{"$f":"SUM($I$64:O64)","v":82.210573965187336},{"$f":"SUM($I$64:P64)","v":110.1713463841908},{"$f":"SUM($I$64:Q64)","v":139.83162291350737},{"$f":"SUM($I$64:R64)","v":170.67305196534156},{"$f":"SUM($I$64:S64)","v":211.91070305541345},{"$f":"SUM($I$64:T64)","v":250.11935144644792},{"$f":"SUM($I$64:U64)","v":285.52119102211191},{"$f":"SUM($I$64:V64)","v":318.32213502500548},{"$f":"SUM($I$64:W64)","v":348.7130078087514},{"$f":"SUM($I$64:X64)","v":376.87064942685635},{"$f":"SUM($I$64:Y64)","v":402.95893942869372},{"$f":"SUM($I$64:Z64)","v":427.12974576767078},{"$f":"SUM($I$64:AA64)","v":449.52380429532604},{"$f":"SUM($I$64:AB64)","v":470.27153391527099},{"$f":"SUM($I$64:AC64)","v":470.27153391527099},{"$f":"SUM($I$64:AD64)","v":470.27153391527099},{"$f":"SUM($I$64:AE64)","v":470.27153391527099},{"$f":"SUM($I$64:AF64)","v":470.27153391527099},{"$f":"SUM($I$64:AG64)","v":470.27153391527099},{"$f":"SUM($I$64:AH64)","v":470.27153391527099},{"$f":"SUM($I$64:AI64)","v":470.27153391527099},{"$f":"SUM($I$64:AJ64)","v":470.27153391527099},{"$f":"SUM($I$64:AK64)","v":470.27153391527099},{"$f":"SUM($I$64:AL64)","v":470.27153391527099},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":470.27153391527099}]
[null,null,{"$f":"C63","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$66/100)^($H$1-I5)>=1,(1+$C$66/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.68481326545788135},{"$f":"K72*$L$85","v":0.67114271634449729},{"$f":"K72+K73+K74+K75","v":0.68481326545788135},{"$f":"L72+L73+L74+L75","v":0.67114271634449729},null,{"$f":"N84","v":0.18158894178463111},{"$f":"P72*$E$50/$E$51","v":0.68079964136830506}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AQ19","v":0},0,null,null,null,{"$f":"N72","v":0.67114271634449729},{"$f":"P73*$E$50/$E$51","v":2.5161979364150633}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AQ22","v":0},0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AQ20","v":0},0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":4.627220788408693E-3},4.5348501346303702E-3,null,null,null,{"$f":"N78","v":1.7898254739707423E-2},6.7102794301005589E-2]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ31","v":0},0,null,null,null,{"$f":"N79","v":0.10129650488681753},0.37977325888378977]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ35","v":1.3635604652141194E-2},1.3363404605077053E-2,{"$f":"K76+K77+K78","v":1.8262825440549888E-2},{"$f":"L76+L77+L78","v":1.7898254739707423E-2},null,{"$f":"N80","v":8.1111343728915986E-3},3.0409656655767215E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ33+AQ9","v":0.10335981990364709},0.10129650488681753,{"$f":"K79","v":0.10335981990364709},{"$f":"L79","v":0.10129650488681753},null,{"$f":"SUM(L155:L159)","v":0},{"$f":"P79*$E$50/$E$51","v":0}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ24+AQ25+AQ26+AQ27+AQ29+AQ28","v":8.2763505901126098E-3},8.1111343728915986E-3,{"$f":"K80","v":8.2763505901126098E-3},{"$f":"L80","v":8.1111343728915986E-3},null,{"$f":"L140","v":0},{"$f":"P80*$E$50/$E$51","v":0}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ37+AQ43","v":5.1945160579585502E-2},5.090820801934115E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ40+AQ41","v":8.0005546816934572E-2},7.8408440259174234E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ49","v":5.0739708078771935E-2},4.972681930123659E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ54","v":2.5973231325173373E-3},2.5454742048791352E-3,{"$f":"K81+K82+K83+K84","v":0.18528773860780934},{"$f":"L81+L82+L83+L84","v":0.18158894178463111}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E51","v":0.98003755212854471},"pro Kilogramm",{"$f":"SUM(N72:N84)","v":0.98003755212854493}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
["mit Transport:",null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.463008035207},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N99*R99","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N100*R100","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N101*R101","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N102*R102","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N103*R103","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T99:T104)","v":0},{"$f":"SUM(U99:U104)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E51","v":0.98003755212854471},{"$f":"N99","v":34841.463008035207}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L99","v":"n. H2-LIQ"},null,{"$f":"N109+Q99*N99/N99","v":0.98003755212854471},{"$f":"N100","v":34841.463008035207},{"$f":"N110-N109","v":0},{"$f":"IF(SUM(M120:M125)=0,0,M120/SUM(M120:M125)*P119)","v":0},{"$f":"P110+Q110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N110+Q100*N100/N99","v":0.98003755212854471},{"$f":"N101","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M121/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N111+Q101*N101/N99","v":0.98003755212854471},{"$f":"N102","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M122/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N112+Q102*N102/N99","v":0.98003755212854471},{"$f":"O112*R102","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M123/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N113+Q103*N103/N100","v":0.98003755212854471},{"$f":"O113*R103","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M124/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N114+Q104*N104/N101","v":0.98003755212854471},{"$f":"O114*R104","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M125/SUM(M120:M125)*P119)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N115/O115*N99","v":0.98003755212854471},"ct/l BÄ",{"$f":"N119-N115","v":0},null,"Massebezogen:",null,{"$f":"E49/E51*N119","v":3674.2832876239299},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L99","v":"H2-LIQ"},{"$f":"O109-O110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L72","v":0.67114271634449729}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"E51*AQ14","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L76","v":4.5348501346303702E-3}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,0]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,0]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L78","v":1.3363404605077053E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.10129650488681753]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,8.1111343728915986E-3]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,5.090820801934115E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,7.8408440259174234E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,4.972681930123659E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,2.5454742048791352E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R110","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R112","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R111+R113","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R114","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G22+G36+G36","v":1843113.393125063},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E177*3600*G177","v":44455895042.176521},"g",{"$f":"I177/SUM(I177:I182)","v":1}]
[null,null,"Reinwasser",null,{"$f":"G33","v":0},"t/a",0,"g CO2e/t",{"$f":"G178*E178","v":0},null,{"$f":"I178/SUM(I177:I182)","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T105","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E179*G179","v":0},"g",{"$f":"I179/SUM(I177:I182)","v":0}]
[null,null,"Schweröl",null,{"$f":"U105","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E180*G180","v":0},"g",{"$f":"I180/SUM(I177:I182)","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V105","v":0},"MWh/a",{"$f":"G177","v":6.7},"g CO2e/MJ",{"$f":"E181*G181*3600","v":0},"g",{"$f":"I181/SUM(I177:I182)","v":0}]
[null,null,"Strom(Dtl.)",null,{"$f":"W105","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E182*G182*3600","v":0},"g",{"$f":"I182/SUM(I177:I182)","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G49*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I177:I182)/E185","v":10.635381589037447},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E188*O109/O115","v":10.635381589037447},"g CO2/MJ"]
[]
[null,null,null,null,"davon:","Strom",{"$f":"E188*K177","v":10.635381589037447},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E188*(K179+K180+K181+K182)+(E189-E188)","v":0},"g CO2/MJ"]

{"sheet":"010STREAMS","index":15,"n_rows":7,"n_cols":16,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F3*$F$3/$F$3","v":1},1]
[null,null,null,"O2",{"$f":"F4*$F$3/$F$3","v":7.9360119047619051},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F5*$F$3/$F$3","v":8.9360119047619051},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F6*$F$3/$F$3","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F7*$F$3/$F$3","v":190.44000000000008},{"$f":"'010OPEX'!G51/'010STREAMS'!O7*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"010PINCH","index":16,"n_rows":7,"n_cols":42,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":0},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK2:AK3)","v":0}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",null,null,null,null,null,"HOT",null,null,null,null,null,"COLDCURVE",null,null,null,"HOTCURVE",null,null,null,"COMPARISON",null,null,null,null,null,null,null,null,null,null,null,"RESULT","LOW",0]
["deltaT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH"]
[5,"K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COOL"]

{"sheet":"010EC","index":17,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'010OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,0,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},0,0,0,null,"Leistung-Gasturbine",{"$f":"I9*'010OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,0,0]
["Luftkühlung",{"$f":"C5","v":60},100,0,0,0,3.4722222222222222E-5,0,0,0,0,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":0},{"$f":"SUM(K4:K9)","v":0},{"$f":"SUM(L4:L9)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"020CAPEX","index":18,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'020OPEX'!D1","v":34841.463008035207},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtH: Biomasse > Wirbelschichtvergasung zu Syngas > Wassergas-Shift > Bio-Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'020STREAMS'!E22*8000/$G$2","v":20.154902654103704},{"$f":"J9*$D$1","v":702226.29525350488},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":263.71698350124888},{"$f":"(K9/C9)^H9*E9*G9","v":164.82311468828055},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'020STREAMS'!E7*8000/$G$2+'020STREAMS'!E8*8000/$G$2+'020STREAMS'!E9*8000/$G$2","v":14.850066070822523},{"$f":"J10*$D$1","v":517398.02767344168},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":3.6976092513182253},{"$f":"(K10/C10)^H10*E10*G10","v":0.77033526069129687},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":2.4112539529565207},{"$f":"'020EC'!O3","v":2.4112539529565207},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":4.6013456773390358},{"$f":"(K13/C13)^H13*E13*G13","v":2.8758410483368975},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":7.7836104348954791},{"$f":"'020EC'!O4","v":7.7836104348954791},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":21.773175781929481},{"$f":"(K14/C14)^H14*E14*G14","v":13.608234863705926},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":293.78911421183562},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"020OPEX","index":19,"n_rows":197,"n_cols":43,"rows_kept":197,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.463008035207},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035206]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'020STREAMS'!E22*'020OPEX'!D1","v":702226.29525350488},"t/a",{"$f":"G7*F7/1000000","v":29.986975485949863},{"$f":"I7*(1+$C7/100)","v":30.58671499566886},31.198449295582236,31.822418281493881,32.458866647123763,33.108043980066242,33.770204859667565,34.445608956860916,35.134521135998135,35.837211558718096,36.553955789892456,37.285034905690303,38.030735603804111,38.791350315880194,39.5671773221978,40.358520868641754,41.165691286014592,41.989005111734883,42.828785213969581,43.685360918248975,44.559068136613952,45.450249499346235,46.359254489333161,47.286439579119822,48.232168370702219,49.196811738116267,50.180747972878592,51.184362932336164,52.208050190982888,53.252211194802548,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.28925732722519198},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":1964.7288490692736},{"$f":"AP7/$AP$58","v":0.28925732722519204}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'020STREAMS'!E21","v":948.00929062939406},"t/a",{"$f":"G8*E8/1000000","v":0.16586370548851878},{"$f":"I8*(1+$C8/100)","v":0.16918097959828915},0.17256459919025494,0.17601589117406002,0.17953620899754122,0.18312693317749204,0.18678947184104189,0.19052526127786273,0.19433576650341999,0.1982224818334884,0.20218693147015818,0.20623067009956134,0.21035528350155255,0.2145623891715836,0.21885363695501528,0.2232307096941156,0.2276953238879979,0.23224923036575787,0.23689421497307303,0.24163209927253448,0.24646474125798518,0.25139403608314487,0.25642191680480775,0.26155035514090391,0.26678136224372201,0.27211698948859647,0.27755932927836841,0.28311051586393576,0.28877272618121447,0.29454818070483874,null,{"$f":"SUM(I8:AL8)/$AN$58","v":1.5999376848043472E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$68:AL$68)","v":10.867291612637272},{"$f":"AP8/$AP$58","v":1.5999376848043476E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'020CAPEX'!K9","v":11023.710615113969},"€/a",{"$f":"G9/1000000","v":1.1023710615113969E-2},{"$f":"I9*(1+$C9/100)","v":1.1244184827416249E-2},1.1469068523964574E-2,1.1698449894443866E-2,1.1932418892332743E-2,1.2171067270179397E-2,1.2414488615582985E-2,1.2662778387894645E-2,1.2916033955652538E-2,1.317435463476559E-2,1.3437841727460901E-2,1.3706598562010119E-2,1.3980730533250323E-2,1.426034514391533E-2,1.4545552046793636E-2,1.4836463087729509E-2,1.51331923494841E-2,1.5435856196473781E-2,1.5744573320403257E-2,1.6059464786811323E-2,1.638065408254755E-2,1.6708267164198501E-2,1.7042432507482472E-2,1.7383281157632123E-2,1.7730946780784764E-2,1.8085565716400461E-2,1.844727703072847E-2,1.8816222571343039E-2,1.9192547022769901E-2,1.95763979632253E-2,null,{"$f":"SUM(I9:AL9)/$AN$58","v":1.0633580135902256E-4},null,{"$f":"SUMPRODUCT(I9:AL9,I$68:AL$68)","v":0.72226698152514768},{"$f":"AP9/$AP$58","v":1.063358013590226E-4}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('020CAPEX'!K10/'020CAPEX'!C10)^'020CAPEX'!I10*'020CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
[]
["CO2-Emissionskosten",null,2,null,0,null,{"$f":"E187*E191/1000000","v":4851.0514567194405},"t/a",{"$f":"G14*E14/1000000","v":0},{"$f":"I14*(1+$C14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I14:AL14)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I14:AL14,I$68:AL$68)","v":0},{"$f":"AP14/$AP$58","v":0}]
[]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('020STREAMS'!E28-'020EC'!I10)/3600>0,D1*1000*('020STREAMS'!E28-'020EC'!I10)/3600,0)","v":27067.781454662498},"MWh/a",{"$f":"G17*E17/1000000","v":1.353389072733125},{"$f":"I17*(1+$C17/100)","v":1.3804568541877875},1.4080659912715432,1.4362273110969741,1.4649518573189135,1.4942508944652919,1.5241359123545977,1.5546186306016896,1.5857110032137234,1.617425223277998,1.649773727743558,1.6827692022984293,1.7164245863443979,1.7507530780712859,1.7857681396327116,1.8214835024253659,1.8579131724738733,1.8950714359233509,1.9329728646418181,1.9716323219346545,2.0110649683733475,2.0512862677408146,2.0923119930956311,2.1341582329575437,2.1768413976166947,2.2203782255690285,2.2647857900804089,2.310081505882017,2.3562831359996572,2.4034087987196502,null,{"$f":"SUM(I17:AL17)/$AN$58","v":1.3054924664142546E-2},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":88.673249373207213},{"$f":"AP17/$AP$58","v":1.3054924664142544E-2}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('020PINCH'!AP4)/3600>0, D1*1000*('020PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('020EC'!J10)/3600<0, D1*1000*(-'020EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'020EC'!K10","v":1.0958295875808702E-3},"€/kg",{"$f":"G22*D1*1000/1000000","v":3.818030603880937E-2},{"$f":"I22*(1+$C22/100)","v":3.8943912159585557E-2},3.9722790402777271E-2,4.0517246210832816E-2,4.1327591135049475E-2,4.2154142957750468E-2,4.2997225816905481E-2,4.3857170333243593E-2,4.4734313739908466E-2,4.5629000014706635E-2,4.6541580015000771E-2,4.7472411615300789E-2,4.8421859847606802E-2,4.939029704455894E-2,5.0378102985450118E-2,5.1385665045159123E-2,5.2413378346062307E-2,5.3461645912983552E-2,5.4530878831243225E-2,5.5621496407868093E-2,5.6733926336025454E-2,5.7868604862745962E-2,5.9025976960000885E-2,6.0206496499200901E-2,6.141062642918492E-2,6.2638838957768617E-2,6.3891615736923993E-2,6.5169448051662471E-2,6.6472837012695726E-2,6.7802293752949647E-2,null,{"$f":"SUM(I22:AL22)/$AN$58","v":3.6829100295894773E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":2.5015510075662584},{"$f":"AP22/$AP$58","v":3.6829100295894784E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'020EC'!L10*D1*1000","v":10416334.89313033},"m³/a",{"$f":"E23*G23/1000000","v":0.93747014038172971},{"$f":"I23*(1+$C23/100)","v":0.95621954318936431},0.97534393405315156,0.99485081273421461,1.0147478289888989,1.035042785568677,1.0557436412800505,1.0768585141056515,1.0983956843877645,1.1203635980755198,1.1427708700370303,1.165626287437771,1.1889388131865264,1.2127175894502569,1.2369719412392621,1.2617113800640474,1.2869456076653283,1.3126845198186348,1.3389382102150076,1.3657169744193078,1.393031313907694,1.420891940185848,1.449309778989565,1.4782959745693565,1.5078618940607436,1.5380191319419585,1.5687795145807977,1.6001551048724136,1.6321582069698619,1.6648013711092591,null,{"$f":"SUM(I23:AL23)/$AN$58","v":9.0429295641135596E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":61.422487600058247},{"$f":"AP23/$AP$58","v":9.0429295641135631E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('020CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('020CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('020CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('020CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":72595.180483504228},"h/a",{"$f":"G27*$E$31/1000000","v":2.9183262554368703},{"$f":"I27*(1+$C27/100)","v":3.0058760430999767},3.0960523243929763,3.1889338941247658,3.284601910948509,3.3831399682769643,3.4846341673252734,3.5891731923450316,3.6968483881153826,3.8077538397588442,3.9219864549516097,4.039646048600158,4.1608354300581629,4.2856604929599076,4.4142303077487046,4.5466572169811661,4.6830569334906009,4.8235486414953188,4.9682551007401781,5.1173027537623836,5.270821836375255,5.4289464914665126,5.5918148862105079,5.7595693327968229,5.9323564127807273,6.1103271051641492,6.2936369183190735,6.4824460258686463,6.6769194066447062,6.8772269888440478,null,{"$f":"SUM(I27:AL27)/$AN$58","v":3.3012901266812965E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":205.1745414170268},{"$f":"AP27/$AP$58","v":3.0206834644413115E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('020CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('020CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":22459.811319989614},"h/a",{"$f":"G28*$E$31/1000000","v":0.90288441506358263},{"$f":"I28*(1+$C28/100)","v":0.92997094751549014},0.95787007594095486,0.98660617821918351,1.0162043635657589,1.0466904944727318,1.0780912093069137,1.1104339455861212,1.1437469639537048,1.1780593728723159,1.2134011540584855,1.2498031886802401,1.2872972843406474,1.3259162028708669,1.3656936889569928,1.4066644996257027,1.4488644346144739,1.4923303676529081,1.5371002786824954,1.5832132870429703,1.6307096856542593,1.6796309762238872,1.7300199055106038,1.7819205026759219,1.8353781177561996,1.8904394612888857,1.9471526451275523,2.0055672244813789,2.0657342412158202,2.1277062684522949,null,{"$f":"SUM(I28:AL28)/$AN$58","v":1.0213674360194581E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":63.477788156183891},{"$f":"AP28/$AP$58","v":9.3455213165535931E-3}]
[]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":0.76424213410009068},{"$f":"I31*(1+$C31/100)","v":0.78716939812309339},0.81078448006678616,0.83510801446878979,0.86016125490285356,0.88596609254993919,0.91254507532643736,0.93992142758623054,0.96811907041381751,0.9971626425262321,1.0270775218020192,1.0578898474560798,1.0896265428797622,1.1223153391661551,1.1559847993411398,1.1906643433213742,1.2263842736210153,1.2631758018296457,1.3010710758845352,1.3401032081610713,1.3803063044059034,1.4217154935380805,1.4643669583442229,1.5082979670945496,1.5535469061073861,1.6001533132906078,1.6481579126893262,1.6976026500700061,1.7485307295721064,1.8009866514592696,null,{"$f":"SUM(I31:AL31)/$AN$58","v":8.645315125401511E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":53.730465914642132},{"$f":"AP31/$AP$58","v":7.9104711921933399E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'020STREAMS'!E5+D1*'020STREAMS'!E19","v":275130.63123149518},"t/a",{"$f":"G33*E33/1000000","v":0.68782657807873793},{"$f":"I33*(1+$C33/100)","v":0.70158310964031267},0.71561477183311895,0.72992706726978129,0.74452560861517691,0.75941612078748044,0.77460444320323008,0.79009653206729469,0.80589846270864063,0.82201643196281349,0.83845676060206975,0.85522589581411113,0.87233041373039333,0.88977702200500119,0.90757256244510121,0.92572401369400326,0.94423849396788329,0.96312326384724101,0.98238572912418587,1.0020334437066696,1.0220741125808031,1.0425155948324192,1.0633659067290675,1.0846332248636488,1.1063258893609218,1.1284524071481403,1.1510214552911031,1.1740418843969251,1.1975227220848637,1.221473176526561,null,{"$f":"SUM(I33:AL33)/$AN$58","v":6.6348431058919563E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":45.065989457358874},{"$f":"AP33/$AP$58","v":6.6348431058919572E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'020CAPEX'!$L$18","v":20.565237994828497},{"$f":"I35*(1+$C35/100)","v":20.976542754725067},21.396073609819567,21.823995082015959,22.260474983656277,22.705684483329403,23.159798172995991,23.622994136455912,24.095454019185031,24.577363099568732,25.068910361560107,25.570288568791309,26.081694340167136,26.603328226970479,27.135394791509889,27.678102687340086,28.231664741086888,28.796298035908627,29.372223996626801,29.959668476559337,30.558861846090522,31.170039083012334,31.793439864672582,32.429308661966033,33.077894835205356,33.739452731909466,34.414241786547656,35.10252662227861,35.804577154724186,36.520668697818671,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.19837431684036433},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":1347.4221965248398},{"$f":"AP35/$AP$58","v":0.19837431684036441}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":3.0847856992242746},{"$f":"I37*(1+$C37/100)","v":3.1464814132087602},3.2094110414729355,3.2735992623023944,3.3390712475484423,3.4058526724994111,3.4739697259493996,3.5434491204683876,3.6143181028777556,3.6866044649353107,3.760336554234017,3.8355432853186975,3.9122541510250715,3.9904992340455729,4.0703092187264849,4.1517154031010151,4.234749711163035,4.3194447053862959,4.4058335994940219,4.4939502714839028,4.5838292769135807,4.6755058624518524,4.7690159797008898,4.8643962992949072,4.9616842252808055,5.0609179097864221,5.1621362679821505,5.2653789933417938,5.37068657320863,5.478100304672803,null,{"$f":"SUM(I37:AL37)/$AN$58","v":2.9756147526054665E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":202.11332947872606},{"$f":"AP37/$AP$58","v":2.9756147526054676E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'020CAPEX'!$L$18","v":2.9378911421183562},{"$f":"I39*(1+$C39/100)","v":2.9966489649607233},3.0565819442599378,3.1177135831451368,3.1800678548080397,3.2436692119042005,3.3085425961422845,3.3747134480651302,3.4422077170264327,3.5110518713669614,3.5812729087943005,3.6528983669701867,3.7259563343095903,3.800475460995782,3.8764849702156976,3.9540146696200118,4.0330949630124122,4.1137568622726608,4.1960319995181141,4.2799526395084762,4.3655516922986459,4.4528627261446188,4.5419199806675108,4.632758380280861,4.725413547886478,4.8199218188442075,4.9163202552210921,5.0146466603255142,5.114939593532025,5.2172383854026654,null,{"$f":"SUM(I39:AL39)/$AN$58","v":2.8339188120052049E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":192.48888521783428},{"$f":"AP39/$AP$58","v":2.8339188120052063E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100))","v":17.627346852710136},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":15.864612167439123},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":14.10187748216811},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":12.339142796897097},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":10.576408111626082},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":8.8136734263550682},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":7.0509387410840549},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":5.2882040558130399},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":3.5254693705420266},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":1.7627346852710106},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('020CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'020CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.3052439905574564E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":457.20797990784433},{"$f":"AP42/$AP$58","v":6.731247333026226E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('020CAPEX'!$L$18*(1-$E$41/100))","v":17.627346852710136},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":17.62734685271014},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'020CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'020CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'020CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.1913527101044665E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":728.67177067567923},{"$f":"AP43/$AP$58","v":0.10727874684078782}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'020CAPEX'!L18*$E$45/100","v":8.81367342635507},{"$f":"I45*(1+$C45/100)","v":8.9899468948821717},9.1697458327798156,9.3531407494354113,9.5402035644241199,9.7310076357126025,9.9256277884268549,10.124140344195393,10.326623151079302,10.533155614100888,10.743818726382907,10.958695100910566,11.177869002928777,11.401426382987353,11.6294549106471,11.862044008860043,12.099284889037243,12.341270586817988,12.588095998554348,12.839857918525436,13.096655076895944,13.358588178433862,13.62575994200254,13.898275140842591,14.176240643659442,14.459765456532631,14.748960765663284,15.04393998097655,15.34481878059608,15.651715156208002,null,{"$f":"SUM(I45:AL45)/$AN$58","v":8.50175643601562E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":577.46665565350304},{"$f":"AP45/$AP$58","v":8.5017564360156214E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":108.42246377183289},108.16893901593613,107.94697409446825,107.75724147319305,107.6004283052619,107.47723676210357,107.38838437204632,107.33460436685995,107.31664603641084,107.33527509162785,89.763927183271193,91.620830378244733,93.516720376656963,95.452432376762914,97.42881994464814,99.446755431501558,101.50713040073089,103.61085606516276,105.75886373457581,107.95210527382039,110.19155357178646,112.47820302148656,114.81307001152858,117.1971934292598,119.63163517587067,122.11748069375453,124.65583950642706,127.24784577131697,129.8946588457475,132.59746386643678,null,{"$f":"SUM(I47:AL47)","v":3273.6315783487307},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":6001.7352980479045},{"$f":"AP47/$AP$58","v":0.88360585321929963}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,2941.1739956507604,"€/t",{"$f":"D1","v":34841.463008035207},"t/a",{"$f":"E51*G51/1000000","v":102.47480496966107},{"$f":"I51*(1+$C51/100)","v":104.52430106905429},106.61478709043537,108.74708283224408,110.92202448888897,113.14046497866674,115.40327427824008,117.71133976380489,120.06556655908099,122.46687789026261,124.91621544806786,127.41453975702922,129.96283055216981,132.56208716321319,135.21332890647747,137.91759548460703,140.67594739429919,143.48946634218518,146.3592556690289,149.28644078240947,152.27216959805767,155.31761299001883,158.42396524981922,161.59244455481561,164.82429344591193,168.12077931483017,171.48319490112678,174.91285879914932,178.4111159751323,181.97933829463494,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.21905784837999784},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":6714.0884455311043},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11505352944373}]
[null,null,null,null,{"$f":"E51/1000","v":2.9411739956507605},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":0.78449611460027624},"€/l BÄ",119.97199999999999,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('020STREAMS'!E28-'020EC'!I10)/3600<0,-D1*1000*('020STREAMS'!E28-'020EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G55*E55/1000000","v":0},{"$f":"I55*(1+$C55/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":0},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('020EC'!J10>0,'020EC'!J10,0)*D1*1000/3600","v":59702.427560976976},"MWh/a",{"$f":"G56*E56/1000000","v":1.1940485512195396},{"$f":"I56*(1+$C56/100)","v":1.2179295222439304},1.242288112688809,1.2671338749425851,1.2924765524414368,1.3183260834902655,1.3446926051600707,1.3715864572632721,1.3990181864085376,1.4269985501367084,1.4555385211394425,1.4846492915622314,1.514342277393476,1.5446291229413456,1.5755217054001724,1.6070321395081759,1.6391727822983395,1.6719562379443063,1.7053953627031924,1.7395032699572563,1.7742933353564014,1.8097792020635295,1.8459747861048001,1.8828942818268961,1.920552167463434,1.9589632108127029,1.9981424750289569,2.038105324529536,2.0788674310201269,2.1204447796405295,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":2.5524879658843525E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":78.233352905817},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":1.3406173369703248E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":103.6688535208806},105.74223059129822,107.85707520312418,110.01421670718666,112.21450104133041,114.458791062157,116.74796688340015,119.08292622106816,121.46458474548953,123.89387644039931,126.3717539692073,128.89918904859144,131.47717282956327,134.10671628615455,136.78885061187765,139.5246276241152,142.31512017659753,145.16142258012948,148.0646510317321,151.02594405236673,154.04646293341406,157.12739219208237,160.26994003592401,163.47533883664252,166.74484561337536,170.07974252564287,173.48133737615575,176.95096412367886,180.48998340615242,184.09978307427548,null,{"$f":"SUM(I58:AL58)","v":4205.6462607440135},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":6792.3217984369221},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11639414678070034}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-4.7536102509522919},-2.4267084246379085,-8.9898891344063259E-2,2.2569752339936144,4.6140727360685077,6.9815543000534319,9.3595825113538353,11.748321854208214,14.147938709078687,16.558601348771461,36.607826785936112,37.278358670346705,37.96045245290631,38.654283909391637,39.360030667229509,40.07787219261364,40.807989775866645,41.550566514966718,42.305787297156286,43.073838778546332,43.854909361627605,44.649189170595804,45.456870024395428,46.278145407382723,47.113210437504691,47.962261831888341,48.825497869728693,49.703118352361884,50.595324560404919,51.502319207838696]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-4.3214638645020838},-2.0055441525933126,-6.7542367651437438E-2,1.5415444532433671,2.8649761479708329,3.9409053936350085,4.8029457489513634,5.4806788500674282,6.0001071114001565,6.3840576323576252,12.830819961742108,11.878033906032531,10.995790914295135,10.178881066163415,9.4224784046611916,8.7221126895865311,8.0736432256864319,7.4732346134242063,6.9173342812937362,6.4026516689701678,5.9261389401657283,5.4849731129369061,5.0765395034170329,4.6984163865734727,4.3483607846555676,4.0242953005489408,3.7242959193212593,3.4465807068700149,3.189499339795844,2.9515234054561903]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'020CAPEX'!L18","v":117.51564568473425},{"$f":"$H$65*(1+$C$65/100)^I5","v":129.26721025320768},142.19393127852848,156.41332440638135,172.05465684701946,189.26012253172144,208.1861347848936,229.00474826338299,251.90522308972126,277.0957453986934,304.80531993856277,335.28585193241912,368.81443712566102,405.69588083822714,446.26546892204993,490.89201581425493,539.98121739568046,593.97933913524844,653.37727304877342,718.71500035365091,790.5865003890159,869.64515042791766,956.6096654707095,1052.2706320177806,1157.4976952195584,1273.2474647415145,1400.5722112156661,1540.6294323372329,1694.6923755709561,1864.1616131280518,2050.5777744408574,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":790.5865003890159}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-29.07264792945022},-13.492298184941781,-0.45439127495237708,10.370740231077926,19.274126890292859,26.512440835976541,32.311817282683954,36.871266686098565,40.365720287892785,42.948747398177701,86.319340642426056,79.909472500921723,73.974182818715519,68.478421856805795,63.389722989879822,58.678012677205643,54.315434391678522,50.276185483109735,46.536366026871917,43.073838778546332,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-29.07264792945022},{"$f":"SUM($I$66:J66)","v":-42.564946114392001},{"$f":"SUM($I$66:K66)","v":-43.019337389344379},{"$f":"SUM($I$66:L66)","v":-32.648597158266455},{"$f":"SUM($I$66:M66)","v":-13.374470267973596},{"$f":"SUM($I$66:N66)","v":13.137970568002945},{"$f":"SUM($I$66:O66)","v":45.449787850686903},{"$f":"SUM($I$66:P66)","v":82.321054536785468},{"$f":"SUM($I$66:Q66)","v":122.68677482467825},{"$f":"SUM($I$66:R66)","v":165.63552222285597},{"$f":"SUM($I$66:S66)","v":251.95486286528202},{"$f":"SUM($I$66:T66)","v":331.86433536620376},{"$f":"SUM($I$66:U66)","v":405.83851818491928},{"$f":"SUM($I$66:V66)","v":474.31694004172505},{"$f":"SUM($I$66:W66)","v":537.70666303160488},{"$f":"SUM($I$66:X66)","v":596.38467570881051},{"$f":"SUM($I$66:Y66)","v":650.70011010048904},{"$f":"SUM($I$66:Z66)","v":700.97629558359881},{"$f":"SUM($I$66:AA66)","v":747.51266161047079},{"$f":"SUM($I$66:AB66)","v":790.58650038901715},{"$f":"SUM($I$66:AC66)","v":790.58650038901715},{"$f":"SUM($I$66:AD66)","v":790.58650038901715},{"$f":"SUM($I$66:AE66)","v":790.58650038901715},{"$f":"SUM($I$66:AF66)","v":790.58650038901715},{"$f":"SUM($I$66:AG66)","v":790.58650038901715},{"$f":"SUM($I$66:AH66)","v":790.58650038901715},{"$f":"SUM($I$66:AI66)","v":790.58650038901715},{"$f":"SUM($I$66:AJ66)","v":790.58650038901715},{"$f":"SUM($I$66:AK66)","v":790.58650038901715},{"$f":"SUM($I$66:AL66)","v":790.58650038901715},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":790.58650038901715}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":1.3054924664142544E-2},{"$f":"K74*$L$88","v":1.0241537675419141E-2},{"$f":"K74","v":1.3054924664142544E-2},{"$f":"L74","v":1.0241537675419141E-2},null,{"$f":"N85","v":0.31720482166361247}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":1.0241537675419141E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.28925732722519204},{"$f":"K76*$L$88","v":0.22692124932782387},{"$f":"K76","v":0.28925732722519204},{"$f":"L76","v":0.22692124932782387},null,{"$f":"N76","v":0.22692124932782387}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ14","v":0},0]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":9.4112205670725101E-3},7.3830659685145926E-3,null,null,null,{"$f":"N80","v":3.7186801623063349E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":6.6348431058919572E-3},5.2050086375546693E-3,null,null,null,{"$f":"N81","v":0.15570730082075909}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ15+AQ8","v":3.1356085210859024E-2},2.4598727016994087E-2,{"$f":"K78+K79+K80","v":4.7402148883823492E-2},{"$f":"L78+L79+L80","v":3.7186801623063349E-2},null,{"$f":"N82","v":3.7234403489598548E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.19848065264172343},0.15570730082075909,{"$f":"K81","v":0.19848065264172343},{"$f":"L81","v":0.15570730082075909}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.7462827153160046E-2},3.7234403489598548E-2,{"$f":"K82","v":4.7462827153160046E-2},{"$f":"L82","v":3.7234403489598548E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.11335675248020828},8.8927931884428629E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.17459122017105008},0.13696613386751016]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ51","v":0.11505352944373},9.0259046819654659E-2,{"$f":"K83+K84+K85+K87","v":0.40300150209498836},{"$f":"L83+L84+L85+L87+L86","v":0.31720482166361247}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":1.3406173369703248E-3},1.0517090920189891E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":0.78449611460027624},"pro Liter",{"$f":"SUM(N74:N85)","v":0.78449611460027646}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.463008035207},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N99*R99","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N100*R100","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N101*R101","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N102*R102","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N103*R103","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T99:T104)","v":0},{"$f":"SUM(U99:U104)","v":0},{"$f":"SUM(V99:V104)","v":0},{"$f":"SUM(W99:W104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":0.78449611460027624},{"$f":"N99","v":34841.463008035207}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L99","v":"n. H2-LIQ"},null,{"$f":"N109+Q99*N99/N99","v":0.78449611460027624},{"$f":"N100","v":34841.463008035207},{"$f":"N110-N109","v":0},{"$f":"IF(SUM(M120:M125)=0,0,M120/SUM(M120:M125)*P119)","v":0},{"$f":"P110+Q110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N110+Q100*N100/N99","v":0.78449611460027624},{"$f":"N101","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M121/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N111+Q101*N101/N99","v":0.78449611460027624},{"$f":"N102","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M122/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N112+Q102*N102/N99","v":0.78449611460027624},{"$f":"O112*R102","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M123/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N113+Q103*N103/N100","v":0.78449611460027624},{"$f":"O113*R103","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M124/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N114+Q104*N104/N101","v":0.78449611460027624},{"$f":"O114*R104","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M125/SUM(M120:M125)*P119)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N115/O115*N99","v":0.78449611460027624},"ct/l BÄ",{"$f":"N119-N115","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N119","v":2941.1739956507604},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L99","v":"H2-LIQ"},{"$f":"O109-O110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":1.0241537675419141E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.22692124932782387}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L79","v":5.2050086375546693E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L78","v":7.3830659685145926E-3}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L80","v":2.4598727016994087E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.15570730082075909]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,3.7234403489598548E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,8.8927931884428629E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.13696613386751016]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,9.0259046819654659E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86","v":1.0517090920189891E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R110","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R112","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R111+R113","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R114","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19+G21","v":27067.781454662498},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E177*3600*G177","v":652874888.68645942},"g",{"$f":"IF(SUM(I177:I184)=0,0,I177/SUM(I177:I184))","v":0.1345842019016576}]
[null,null,"Biomasse",null,{"$f":"I7*1000000/E7","v":1665943.0825527702},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E178*3600*G178","v":4198176568.0329809},"g",{"$f":"IF(SUM(I177:I184)=0,0,I178/SUM(I177:I184))","v":0.86541579809834235}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a",0,"g CO2e/MJ",{"$f":"E179*3600*G179","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I179/SUM(I177:I184))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G180*E180*1000","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I180/SUM(I177:I184))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T105","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E181*G181","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I181/SUM(I177:I184))","v":0}]
[null,null,"Schweröl",null,{"$f":"U105","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E182*G182","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I182/SUM(I177:I184))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V105","v":0},"MWh/a",{"$f":"G177","v":6.7},"g CO2e/MJ",{"$f":"E183*G183*3600","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I183/SUM(I177:I184))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W105","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E184*G184*3600","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I184/SUM(I177:I184))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G53*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I177:I184)/E187","v":1.1605386260094357},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E190*O109/O115","v":1.1605386260094357},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C177","v":"Strom"},{"$f":"E190*K177","v":0.1561901647575262},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C178","v":"Biomasse"},{"$f":"E190*K178","v":1.0043484612519094},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C179","v":"Erdgas/Biogas"},{"$f":"E190*K179","v":0}]
[null,null,null,null,null,{"$f":"C180","v":"Platzhalter"},{"$f":"E190*K180","v":0}]
[null,null,null,null,null,"Transport",{"$f":"E190*(K181+K182+K183+K184)+(E191-E190)","v":0},"g CO2/MJ"]

{"sheet":"020STREAMS","index":20,"n_rows":28,"n_cols":11,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["WGS",null,"OUT","CO",{"$f":"F3/$F$4","v":5.9296112148217568E-2},0.245167292467241]
[null,null,null,"H2",1,4.1346267670031498]
[null,null,null,"H2O",{"$f":"F5/$F$4","v":4.5679034371082112},18.8865758201533]
[null,null,null,"CO2",9.2228665215658996,38.133110788563599]
[null,null,"IN","CO",5.9292655374959322,24.5153]
[null,null,null,"H2",0.57754427051484836,2.3879299999999999]
[null,null,null,"H2O",8.3432562628117424,34.496250668188097]
[null,null,"THERMAL",null,7.4667059407581302,30.872042243999999,210,210]
[null,null,null,null,7.295216158498067,30.162996,30,210]
[null,null,null,null,-1.5281572814321178,-6.3183600000000002,210,163.04400000000001]
[null,null,null,null,-5.8951729801882342,-24.374340000000004,163.04400000000001,140.649]
[null,null,null,null,-4.4539981569722098,-18.415619999999997,140.649,108.714]
[null,null,null,null,-4.4539546222083386,-18.415439999999997,108.714,40]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F17*($E$8)/$F$17","v":0.57754427051484836},2.3879299999999999]
[null,null,null,"CO",5.9292655374959322,24.5153]
[null,null,null,"H2O",3.3287406035867506,13.7631]
[null,null,"IN","H2O",4.0308354149411683,16.666]
[null,null,null,"OLIVIN",2.7209227419949682E-2,0.1125]
[null,null,null,"BIOMW",20.154902654103704,83.332999999999998]
[null,null,"THERMAL",null,-2.3032415104549986,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-13.209326760970585,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-12.927125714600034,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-10.999406370351434,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-10.265149042887641,-42.44256,899.4,230]
[null,null,"WORK",null,11.223871612875051,46.40652]

{"sheet":"020PINCH","index":21,"n_rows":14,"n_cols":44,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-51.273610340809398},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",38.053327202068147,null,"MIN-DT",{"$f":"MIN(AF3:AF5,AK3:AK14)","v":5.0000000000000853}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",7.295216158498067,4.0528978658322598E-2,30,210,null,"HOT",12.927125714600034,0.55009981934160723,40,63.499600000000001,null,"COOL-CURVE",30,0,null,null,40,0,null,null,{"$f":"V3+AC1","v":38.053327202068147},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),35))-AD3,AG3-AD3))","v":113.32978874642615},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),35)))","v":143.32978874642615},{"$f":"Z3","v":0},{"$f":"Y3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-38.053327202068147,40,143.32978874642615]
["deltaT",null,{"$f":"'020STREAMS'!E10","v":7.4667059407581302},{"$f":"'020STREAMS'!F10","v":30.872042243999999},{"$f":"'020STREAMS'!G10","v":210},{"$f":"'020STREAMS'!H10","v":210},null,null,7.4667059407581302,-1,210,210,null,null,4.4539546222083386,6.4818735952037992E-2,40,108.714,null,null,210,7.295216158498067,null,null,40,0,null,null,{"$f":"V4+AC1","v":45.348543360566211},{"$f":"U4","v":210},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),35))-AD4,AG4-AD4))","v":38.801348264738124},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),35)))","v":248.80134826473812},0,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-13.220283138741252,491.8628471467913,944.96400000000006]
[5,"k",{"$f":"'020STREAMS'!E11","v":7.295216158498067},{"$f":"'020STREAMS'!F11","v":30.162996},{"$f":"'020STREAMS'!G11","v":30},{"$f":"'020STREAMS'!H11","v":210},null,null,null,null,null,null,null,null,13.209326760970585,1.3335076532673704,63.499600000000001,73.405299999999997,null,null,210,14.761922099256196,"*",null,63.499600000000001,14.450340081978547,null,null,{"$f":"V5+AC1","v":52.815249301324343},{"$f":"U5","v":210},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),35))-AD5,AG5-AD5))","v":281.8628471467913},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),35)))","v":491.8628471467913},14.450340081978547,63.499600000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'020STREAMS'!E12","v":-1.5281572814321178},{"$f":"'020STREAMS'!F12","v":-6.3183600000000002},{"$f":"'020STREAMS'!G12","v":210},{"$f":"'020STREAMS'!H12","v":163.04400000000001},null,null,null,null,null,null,null,null,2.3032415104549986,5.7692528572841975E-2,73.405299999999997,113.328,null,null,null,null,null,null,73.405299999999997,28.301741795669237,null,null,null,null,null,null,null,28.301741795669237,73.405299999999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'020STREAMS'!E13","v":-5.8951729801882342},{"$f":"'020STREAMS'!F13","v":-24.374340000000004},{"$f":"'020STREAMS'!G13","v":163.04400000000001},{"$f":"'020STREAMS'!H13","v":140.649},null,null,null,null,null,null,null,null,4.4539981569722098,0.13947074235078158,108.714,140.649,null,null,null,null,null,null,108.714,32.627455281398866,null,null,null,null,null,null,null,32.627455281398866,108.714,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,51.273610340809398,40,944.96400000000006]
[null,null,{"$f":"'020STREAMS'!E14","v":-4.4539981569722098},{"$f":"'020STREAMS'!F14","v":-18.415619999999997},{"$f":"'020STREAMS'!G14","v":140.649},{"$f":"'020STREAMS'!H14","v":108.714},null,null,null,null,null,null,null,null,5.8951729801882342,0.26323612325020013,140.649,163.04400000000001,null,null,null,null,null,null,113.328,33.537166613440462,null,null,null,null,null,null,null,33.537166613440462,113.328,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'020STREAMS'!E15","v":-4.4539546222083386},{"$f":"'020STREAMS'!F15","v":-18.415439999999997},{"$f":"'020STREAMS'!G15","v":108.714},{"$f":"'020STREAMS'!H15","v":40},null,null,null,null,null,null,null,null,1.5281572814321178,3.2544451857741678E-2,163.04400000000001,210,null,null,null,null,null,null,140.649,37.347646765206164,null,null,null,null,null,null,null,37.347646765206164,140.649,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'020STREAMS'!E23","v":-2.3032415104549986},{"$f":"'020STREAMS'!F23","v":-9.5230440000000005},{"$f":"'020STREAMS'!G23","v":113.328},{"$f":"'020STREAMS'!H23","v":73.405299999999997},null,null,null,null,null,null,null,null,10.265149042887641,1.5334850676557576E-2,230,899.4,null,null,null,null,null,null,163.04400000000001,43.242819745394399,null,null,null,null,null,null,null,43.242819745394399,163.04400000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)),AI10-AL10))","v":5.0000000000000853},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)))","v":158.04399999999993}]
[null,null,{"$f":"'020STREAMS'!E24","v":-13.209326760970585},{"$f":"'020STREAMS'!F24","v":-54.615635999999995},{"$f":"'020STREAMS'!G24","v":73.405299999999997},{"$f":"'020STREAMS'!H24","v":63.499600000000001},null,null,null,null,null,null,null,null,10.999406370351434,1.5384559740562367E-2,230,944.96400000000006,null,null,null,null,null,null,210,44.770977026826515,null,null,null,null,null,null,null,44.770977026826515,210,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30)),AI11-AL11))","v":14.250700433604294},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30)))","v":195.74929956639571}]
[null,null,{"$f":"'020STREAMS'!E25","v":-12.927125714600034},{"$f":"'020STREAMS'!F25","v":-53.448840000000018},{"$f":"'020STREAMS'!G25","v":63.499600000000001},{"$f":"'020STREAMS'!H25","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,44.770977026826515,null,null,null,null,null,null,null,44.770977026826515,230,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30)),AI12-AL12))","v":34.250700433604294},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30)))","v":195.74929956639571}]
[null,null,{"$f":"'020STREAMS'!E26","v":-10.999406370351434},{"$f":"'020STREAMS'!F26","v":-45.478439999999999},{"$f":"'020STREAMS'!G26","v":944.96400000000006},{"$f":"'020STREAMS'!H26","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,65.334550360046606,null,null,null,null,null,null,null,65.334550360046606,899.4,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30)))","v":259.77829806941293}]
[null,null,{"$f":"'020STREAMS'!E27","v":-10.265149042887641},{"$f":"'020STREAMS'!F27","v":-42.44256},{"$f":"'020STREAMS'!G27","v":899.4},{"$f":"'020STREAMS'!H27","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,66.035532440065595,null,null,null,null,null,null,null,66.035532440065595,944.96400000000006,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE5,3,TRUE),30)))","v":262.56549000263919}]

{"sheet":"020EC","index":22,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'020OPEX'!D1*1000 /8000/3600","v":2.4112539529565207},"MW_el"]
["NH3-Ads-Kühlung",null,40,0,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},0,0,0,null,"Leistung-Gasturbine",{"$f":"I9*'020OPEX'!D1*1000 /8000/3600","v":7.7836104348954791},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,12.298371105872905,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,4.2702677450947587E-4,0.29896376310972056]
["Luftkühlung",{"$f":"C5","v":60},100,19.261521016456157,0,0,3.4722222222222222E-5,0,0,0,6.6880281307139431E-4,0]
["Wärme",{"$f":"C6","v":100},250,6.4934350797390845,0,0.95,0,0,0,6.1687633257521304,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,3.3219095798365514,0.6,0,0,0,1.9931457479019308,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,9.8983735589047015,0.65,0,0,0,6.4339428132880565,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":8.4270885611899864},{"$f":"SUM(J4:J9)","v":6.1687633257521304},{"$f":"SUM(K4:K9)","v":1.0958295875808702E-3},{"$f":"SUM(L4:L9)","v":0.29896376310972056}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"025CAPEX","index":23,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'025OPEX'!D1","v":34841.463008035207},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu Syngas > Wassergas-Shift > Bio-Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'025STREAMS'!E21*8000/$G$2","v":21.249872612235471},{"$f":"J9*$D$1","v":740376.65054466261},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":325.74560160297187},{"$f":"(K9/C9)^H9*E9*G9","v":203.59100100185739},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'025STREAMS'!E7*8000/$G$2+'025STREAMS'!E8*8000/$G$2+'025STREAMS'!E9*8000/$G$2","v":19.836360435854651},{"$f":"J10*$D$1","v":691127.818339883},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":4.4891335961181404},{"$f":"(K10/C10)^H10*E10*G10","v":0.93523616585794589},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":3.2010785191391271},{"$f":"'025EC'!O3","v":3.2010785191391271},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":5.6107668590507878},{"$f":"(K13/C13)^H13*E13*G13","v":3.5067292869067419},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'025EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":335.84550205814082},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"025OPEX","index":24,"n_rows":197,"n_cols":43,"rows_kept":197,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.463008035207},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035206]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSynEn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'025STREAMS'!E21*'025OPEX'!D1","v":740376.65054466261},"t/a",{"$f":"G7*F7/1000000","v":31.616099568355853},{"$f":"I7*(1+$C7/100)","v":32.248421559722971},32.893389990917427,33.551257790735775,34.222282946550493,34.906728605481504,35.604863177591135,36.31696044114296,37.043299649965817,37.784165642965135,38.539848955824439,39.310645934940929,40.096858853639752,40.898796030712546,41.716771951326798,42.551107390353337,43.402129538160402,44.270172128923612,45.155575571502084,46.058687082932124,46.979860824590766,47.919458041082585,48.877847201904238,49.855404145942323,50.852512228861173,51.8695624734384,52.906953722907168,53.965092797365315,55.044394653312622,56.145282546378873,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.27532353631214052},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2071.468092742457},{"$f":"AP7/$AP$58","v":0.27532353631214063}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('025CAPEX'!K10/'025CAPEX'!C10)^'025CAPEX'!I10*'025CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
[]
["CO2-Emissionskosten",null,2,null,0,"€/t CO2",{"$f":"E187*E191/1000000","v":5727.2698138992328},"t/a",{"$f":"G14*E14/1000000","v":0},{"$f":"I14*(1+$C14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I14:AL14)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I14:AL14,I$68:AL$68)","v":0},{"$f":"AP14/$AP$58","v":0}]
[]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('025STREAMS'!E24-'025EC'!I10)/3600>0,D1*1000*('025STREAMS'!E24-'025EC'!I10)/3600,0)","v":53939.298272363725},"MWh/a",{"$f":"G17*E17/1000000","v":2.6969649136181864},{"$f":"I17*(1+$C17/100)","v":2.7509042118905502},2.8059222961283612,2.8620407420509286,2.9192815568919475,2.9776671880297862,3.037220531790382,3.0979649424261897,3.1599242412747137,3.223122726100208,3.2875851806222123,3.3533368842346567,3.4204036219193501,3.4888116943577372,3.5585879282448918,3.6297596868097899,3.7023548805459856,3.7764019781569056,3.851930017720044,3.9289686180744448,4.0075479904359339,4.0876989502446524,4.1694529292495455,4.252841987834536,4.3378988275912267,4.4246568041430514,4.5131499402259125,4.6034129390304308,4.6954811978110396,4.7893908217672605,null,{"$f":"SUM(I17:AL17)/$AN$58","v":2.3486069675410635E-2},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":176.70354161579192},{"$f":"AP17/$AP$58","v":2.3486069675410642E-2}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('025PINCH'!AP4)/3600>0, D1*1000*('025PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('025EC'!J10)/3600<0, D1*1000*(-'025EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'025EC'!K10","v":1.4775008736323244E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":5.1478292033000335E-3},{"$f":"I22*(1+$C22/100)","v":5.2507857873660344E-3},5.3558015031133551E-3,5.462917533175622E-3,5.5721758838391342E-3,5.6836194015159169E-3,5.7972917895462352E-3,5.9132376253371597E-3,6.0315023778439031E-3,6.1521324254007808E-3,6.2751750739087966E-3,6.4006785753869724E-3,6.5286921468947117E-3,6.6592659898326058E-3,6.7924513096292577E-3,6.9283003358218426E-3,7.0668663425382796E-3,7.2082036693890458E-3,7.3523677427768264E-3,7.4994150976323629E-3,7.64940339958501E-3,7.8023914675767105E-3,7.9584392969282453E-3,8.1176080828668108E-3,8.2799602445241469E-3,8.4455594494146306E-3,8.6144706384029233E-3,8.7867600511709817E-3,8.9624952521944017E-3,9.1417451572382898E-3,null,{"$f":"SUM(I22:AL22)/$AN$58","v":4.4829013064029229E-5},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":0.33728271630941037},{"$f":"AP22/$AP$58","v":4.4829013064029256E-5}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'025EC'!L10*D1*1000","v":1201291.0035946912},"m³/a",{"$f":"E23*G23/1000000","v":0.1081161903235222},{"$f":"I23*(1+$C23/100)","v":0.11027851412999264},0.11248408441259249,0.11473376610084433,0.11702844142286123,0.11936901025131845,0.12175639045634482,0.12419151826547171,0.12667534863078114,0.12920885560339676,0.13179303271546469,0.13442889336977398,0.13711747123716947,0.13985982066191285,0.1426570170751511,0.14551015741665413,0.14842036056498722,0.15138876777628696,0.15441654313181269,0.15750487399444896,0.16065497147433794,0.16386807090382469,0.16714543232190118,0.1704883409683392,0.17389810778770598,0.17737606994346011,0.18092359134232933,0.18454206316917593,0.18823290443255944,0.19199756252121064,null,{"$f":"SUM(I23:AL23)/$AN$58","v":9.4151183285941687E-4},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":7.0837086681054373},{"$f":"AP23/$AP$58","v":9.4151183285941763E-4}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('025CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('025CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSynEn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('025CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('025CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":73538.732405188028},"h/a",{"$f":"G27*$E$31/1000000","v":2.9562570426885588},{"$f":"I27*(1+$C27/100)","v":3.0449447539692156},3.1362930965882923,3.2303818894859413,3.3272933461705194,3.4271121465556349,3.529925510952304,3.6358232762808731,3.7448979745692994,3.8572449138063787,3.9729622612205699,4.0921511290571875,4.2149156629289033,4.3413631328167703,4.4716040268012733,4.6057521476053118,4.7439247120334711,4.886242453394475,5.0328297269963098,5.1838146188061991,5.3393290573703851,5.4995089290914967,5.6644941969642417,5.8344290228731692,6.0094618935593642,6.1897457503661455,6.3754381228771297,6.5667012665634434,6.763702304560347,6.9666133736971574,null,{"$f":"SUM(I27:AL27)/$AN$58","v":3.0190853270819086E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":207.84128639300508},{"$f":"AP27/$AP$58","v":2.7624658164841498E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('025CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('025CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":24104.474979266073},"h/a",{"$f":"G28*$E$31/1000000","v":0.96899989416649623},{"$f":"I28*(1+$C28/100)","v":0.99806989099149113},1.0280119877212359,1.058852347352873,1.0906179177734592,1.1233364553066629,1.1570365489658629,1.1917476454348388,1.2275000747978839,1.2643250770418204,1.3022548293530751,1.3413224742336674,1.3815621484606775,1.4230090129144979,1.4656992833019329,1.509670261800991,1.5549603696550207,1.6016091807446713,1.6496574561670114,1.6991471798520219,1.7501215952475826,1.80262524310501,1.8567040003981603,1.9124051204101051,1.9697772740224084,2.0288705922430808,2.0897367100103734,2.1524288113106849,2.2170016756500055,2.2835117259195057,null,{"$f":"SUM(I28:AL28)/$AN$58","v":9.8959370588472574E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":68.126073480771964},{"$f":"AP28/$AP$58","v":9.0547913972232642E-3}]
[]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":0.78505138737101099},{"$f":"I31*(1+$C31/100)","v":0.80860292899214137},0.83286101686190561,0.85784684736776284,0.88358225278879576,0.91008972037245961,0.93739241198363343,0.96551418434314251,0.99447960987343687,1.0243139981696401,1.0550434181147292,1.0866947206581712,1.1192955622779164,1.1528744291462538,1.1874606620206414,1.2230844818812607,1.2597770163376987,1.2975703268278296,1.3364974366326645,1.3765923597316445,1.4178901305235938,1.4604268344393017,1.5042396394724808,1.5493668286566553,1.5958478335163551,1.6437232685218457,1.6930349665775011,1.7438260155748262,1.796140796042071,1.8500250199233332,null,{"$f":"SUM(I31:AL31)/$AN$58","v":8.0173580659332732E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":55.19347197475544},{"$f":"AP31/$AP$58","v":7.3358899124129559E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'025STREAMS'!E5","v":159192.81893922589},"t/a",{"$f":"G33*E33/1000000","v":0.39798204734806469},{"$f":"I33*(1+$C33/100)","v":0.40594168829502597},0.41406052206092647,0.42234173250214502,0.43078856715218794,0.43940433849523169,0.44819242526513636,0.4571562737704391,0.4662993992458479,0.47562538723076486,0.48513789497538018,0.49484065287488777,0.50473746593238555,0.51483221525103329,0.52512885955605393,0.53563143674717506,0.54634406548211856,0.55727094679176092,0.56841636572759613,0.57978469304214808,0.59138038690299111,0.6032079946410509,0.61527215453387196,0.62757759762454945,0.64012914957704048,0.65293173256858128,0.66599036721995297,0.67931017456435205,0.69289637805563908,0.7067543056167519,null,{"$f":"SUM(I33:AL33)/$AN$58","v":3.4657603613535539E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":26.075547705795181},{"$f":"AP33/$AP$58","v":3.4657603613535539E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'025CAPEX'!$L$18","v":23.50918514406986},{"$f":"I35*(1+$C35/100)","v":23.979368846951257},24.458956223890283,24.948135348368091,25.447098055335452,25.956040016442163,26.475160816771005,27.004664033106426,27.544757313768557,28.095652460043929,28.657565509244808,29.230716819429706,29.815331155818299,30.411637778934665,31.019870534513359,31.640267945203625,32.273073304107697,32.918534770189851,33.576905465593647,34.248443574905522,34.933412446403636,35.632080695331709,36.344722309238342,37.071616755423108,37.813049090531571,38.569310072342205,39.34069627378905,40.127510199264833,40.930060403250131,41.748661611315136,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.20472582254139043},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":1540.3078677376577},{"$f":"AP35/$AP$58","v":0.20472582254139052}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":3.5263777716104792},{"$f":"I37*(1+$C37/100)","v":3.5969053270426889},3.6688434335835427,3.7422203022552134,3.8170647083003177,3.8934060024663242,3.9712741225156507,4.0506996049659634,4.131713597065283,4.2143478690065885,4.2986348263867207,4.3846075229144548,4.4722996733727438,4.5617456668401983,4.6529805801770028,4.7460401917805433,4.8409609956161539,4.9377802155284769,5.0365358198390462,5.1372665362358276,5.2400118669605442,5.3448121042997556,5.4517083463857512,5.5607425133134667,5.671957363579736,5.7853965108513306,5.9011044410683571,6.0191265298897241,6.1395090604875184,6.2622992416972689,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.0708873381208566E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":231.0461801606487},{"$f":"AP37/$AP$58","v":3.0708873381208583E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'025CAPEX'!$L$18","v":3.3584550205814083},{"$f":"I39*(1+$C39/100)","v":3.4256241209930365},3.4941366034128971,3.5640193354811549,3.6352997221907781,3.7080057166345939,3.7821658309672856,3.8578091475866314,3.9349653305383643,4.013664637149132,4.0939379298921148,4.1758166884899568,4.2593330222597556,4.3445196827049513,4.4314100763590503,4.5200382778862309,4.6104390434439555,4.7026478243128347,4.7967007807990916,4.8926347964150736,4.9904874923433749,5.0902972421902426,5.1921031870340473,5.2959452507747287,5.4018641557902232,5.5099014389060281,5.6200994676841489,5.7325014570378316,5.8471514861785883,5.9640945159021603,null,{"$f":"SUM(I39:AL39)/$AN$58","v":2.9246546077341493E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":220.04398110537971},{"$f":"AP39/$AP$58","v":2.924654607734151E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100))","v":20.150730123488451},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":18.135657111139604},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":16.120584098790761},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":14.105511086441915},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":12.090438074093072},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":10.075365061744225},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":8.0602920493953807},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":6.045219037046536},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":4.0301460246976921},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":2.0150730123488443},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('025CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'025CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.3790527909177593E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":522.65804323308168},{"$f":"AP42/$AP$58","v":6.9467669450994848E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('025CAPEX'!$L$18*(1-$E$41/100))","v":20.150730123488451},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":20.150730123488451},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":2.8421709430404007E-14},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'025CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'025CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'025CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.3255505289413798E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":832.98231561334399},{"$f":"AP43/$AP$58","v":0.11071357440824217}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'025CAPEX'!L18*$E$45/100","v":10.075365061744225},{"$f":"I45*(1+$C45/100)","v":10.276872362979111},10.482409810238693,10.692058006443467,10.905899166572336,11.124017149903784,11.346497492901859,11.573427442759897,11.804895991615094,12.040993911447396,12.281813789676344,12.527450065469871,12.77799906677927,13.033559048114855,13.294230229077153,13.560114833658696,13.83131713033187,14.107943472938508,14.390102342397279,14.677904389245224,14.97146247703013,15.270891726570733,15.576309561102148,15.887835752324191,16.205592467370675,16.529704316718089,16.86029840305245,17.197504371113499,17.541454458535771,17.892283547706487,null,{"$f":"SUM(I45:AL45)/$AN$58","v":8.7739638232024478E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":660.13194331613909},{"$f":"AP45/$AP$58","v":8.7739638232024519E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":120.30546211805786},119.93757222637291,119.60403908959847,119.30559223560772,119.04297705461451,118.81695515457363,118.628304724834,118.47782090824315,118.36631618190907,118.29462074682709,98.112852803099813,100.13841246424863,102.20638239677312,104.31766777844526,106.47319359976294,108.67390511147943,110.92076828262191,113.21477026925459,115.55691989424936,117.94824813833232,120.38980864268285,122.88267822336795,125.42795739790166,128.02677092422803,130.68026835243197,133.3896245894916,136.15604047739276,138.98074338493529,141.86498781356846,144.81005601760239,null,{"$f":"SUM(I47:AL47)","v":3590.9517170025083},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":6619.999336463241},{"$f":"AP47/$AP$58","v":0.87987917076050803}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,3258.7056413109685,"€/t",{"$f":"D1","v":34841.463008035207},"t/a",{"$f":"E51*G51/1000000","v":113.53807205581177},{"$f":"I51*(1+$C51/100)","v":115.808833496928},118.12501016686656,120.48751037020389,122.89726057760797,125.35520578916012,127.86230990494333,130.4195561030422,133.02794722510305,135.68850616960512,138.40227629299721,141.17032181885716,143.99372825523432,146.87360282033902,149.81107487674581,152.80729637428072,155.86344230176636,158.98071114780169,162.16032537075773,165.40353187817288,168.71160251573636,172.08583456605109,175.52755125737212,179.03810228251956,182.61886432816996,186.27124161473336,189.99666644702802,193.79659977596859,197.67253177148797,201.62598240691773,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22658391740751582},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":7438.9471435783034},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11876675358448423}]
[null,null,null,null,{"$f":"E51/1000","v":3.2587056413109687},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":0.869190982245449},"€/l BÄ",119.97199999999999,"MJ/l (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('025STREAMS'!E24-'025EC'!I10)/3600<0,-D1*1000*('025STREAMS'!E24-'025EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G55*E55/1000000","v":0},{"$f":"I55*(1+$C55/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":0},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('025EC'!J10>0,'025EC'!J10,0)*D1*1000/3600","v":64723.137851003819},"MWh/a",{"$f":"G56*E56/1000000","v":1.2944627570200762},{"$f":"I56*(1+$C56/100)","v":1.3203520121604777},1.3467590524036872,1.373694233451761,1.4011681181207962,1.4291914804832122,1.4577753100928765,1.4869308162947341,1.5166694326206289,1.5470028212730416,1.5779428776985025,1.6095017352524725,1.641691769957522,1.6745256053566724,1.7080161174638058,1.7421764398130819,1.7770199686093435,1.8125603679815305,1.8488115753411611,1.8857878068479843,1.923503562984944,1.9619736342446428,2.0012131069295358,2.0412373690681265,2.0820621164494892,2.1237033587784793,2.1661774259540487,2.2095009744731295,2.253690993962592,2.2987648138418439,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":2.5833135715001639E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":84.81243211589377},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":1.3540756550077943E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":114.83253481283184},117.12918550908849,119.47176921927024,121.86120460365565,124.29842869572876,126.78439726964334,129.32008521503622,131.90648691933694,134.54461665772368,137.23550899087817,139.9802191706957,142.77982355410964,145.63542002519185,148.54812842569569,151.51909099420962,154.5494728140938,157.64046227037571,160.7932715157832,164.00913694609889,167.28931968502087,170.63510607872129,174.04780820029572,177.52876436430165,181.07933965158767,184.70092644461945,188.39494497351183,192.16284387298208,196.0061007504417,199.92622276545055,203.92474722075957,null,{"$f":"SUM(I58:AL58)","v":4658.5353676171408},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":7523.7595756941964},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12012082923949201}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-5.4729273052260226},-2.8083867172844208,-0.1322698703282299,2.5556123680479317,5.2554516411142487,7.9674421150697015,10.69178049020222,13.428666011093796,16.178300475814609,18.940888244051081,41.867366367595892,42.641411089861009,43.429037628418726,44.230460647250439,45.045897394446683,45.875567702614376,46.7196939877538,47.578501246528617,48.45221705184953,49.341071546688553,50.245297436038442,51.165129976927773,52.100806966399986,53.052568727359642,54.020658092187489,55.005320384020223,56.006803395589316,57.025357365506409,58.061234951882085,59.114691203157179]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-4.9753884592963837},-2.3209807580862978,-9.9376311290931524E-2,1.7455176340741281,3.2632219862740666,4.4974133631693736,5.486573956887951,6.2645718005468538,6.861178701107411,7.3025323583285964,14.674256499194776,13.586867683885879,12.579845247197184,11.647262680776157,10.783629692929649,9.983860153002416,9.2432423881227788,8.5574116598946492,7.922324661240201,7.3342358852986234,6.7896757291317709,6.2854302050391766,5.8185221416012478,5.3861937652038474,4.9858905608003363,4.6152463180839582,4.2720692761177652,3.9543292858401236,3.6601459157687284,3.3877774316982183]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'025CAPEX'!L18","v":134.33820082325633},{"$f":"$H$65*(1+$C$65/100)^I5","v":147.77202090558197},162.54922299614017,178.80414529575424,196.68455982532964,216.35301580786262,237.98831738864891,261.78714912751383,287.96586404026522,316.76245044429174,348.43869548872095,383.28256503759314,421.61082154135244,463.77190369548765,510.14909406503654,561.16400347154024,617.28040381869425,679.00844420056364,746.90928862062003,821.6002174826823,903.76023923095045,994.13626315404565,1093.5498894694504,1202.9048784163954,1323.1953662580347,1455.5149028838387,1601.0663931722224,1761.1730324894449,1937.2903357383896,2131.0193693122287,2344.1213062434517,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":903.76023923095045}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-33.471925607791647},-15.614397932411283,-0.66855412917390777,11.742969794780654,21.953325747296997,30.256348172818278,36.910926016934901,42.144906470725601,46.158579364014066,49.127786070604252,98.721059854723848,91.405651654836007,84.630908263043068,78.356959094703669,72.546868212730359,67.166418673397729,62.183912697700329,57.569986508299635,53.297438757034485,49.341071546688553,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-33.471925607791647},{"$f":"SUM($I$66:J66)","v":-49.086323540202926},{"$f":"SUM($I$66:K66)","v":-49.754877669376832},{"$f":"SUM($I$66:L66)","v":-38.011907874596176},{"$f":"SUM($I$66:M66)","v":-16.058582127299179},{"$f":"SUM($I$66:N66)","v":14.197766045519099},{"$f":"SUM($I$66:O66)","v":51.108692062453997},{"$f":"SUM($I$66:P66)","v":93.253598533179598},{"$f":"SUM($I$66:Q66)","v":139.41217789719366},{"$f":"SUM($I$66:R66)","v":188.53996396779792},{"$f":"SUM($I$66:S66)","v":287.26102382252179},{"$f":"SUM($I$66:T66)","v":378.66667547735778},{"$f":"SUM($I$66:U66)","v":463.29758374040085},{"$f":"SUM($I$66:V66)","v":541.65454283510451},{"$f":"SUM($I$66:W66)","v":614.20141104783488},{"$f":"SUM($I$66:X66)","v":681.36782972123262},{"$f":"SUM($I$66:Y66)","v":743.55174241893292},{"$f":"SUM($I$66:Z66)","v":801.12172892723254},{"$f":"SUM($I$66:AA66)","v":854.41916768426699},{"$f":"SUM($I$66:AB66)","v":903.76023923095556},{"$f":"SUM($I$66:AC66)","v":903.76023923095556},{"$f":"SUM($I$66:AD66)","v":903.76023923095556},{"$f":"SUM($I$66:AE66)","v":903.76023923095556},{"$f":"SUM($I$66:AF66)","v":903.76023923095556},{"$f":"SUM($I$66:AG66)","v":903.76023923095556},{"$f":"SUM($I$66:AH66)","v":903.76023923095556},{"$f":"SUM($I$66:AI66)","v":903.76023923095556},{"$f":"SUM($I$66:AJ66)","v":903.76023923095556},{"$f":"SUM($I$66:AK66)","v":903.76023923095556},{"$f":"SUM($I$66:AL66)","v":903.76023923095556},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":903.76023923095556}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":2.3486069675410642E-2},{"$f":"K74*$L$88","v":2.041387997025523E-2},{"$f":"K74","v":2.3486069675410642E-2},{"$f":"L74","v":2.041387997025523E-2},null,{"$f":"N85","v":0.36270319033603393},{"$f":"P74/PreisD*PreisS","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":2.041387997025523E-2},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.27532353631214063},{"$f":"K76*$L$88","v":0.23930873496244007},{"$f":"K76","v":0.27532353631214063},{"$f":"L76","v":0.23930873496244007},null,{"$f":"N76","v":0.23930873496244007},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ14","v":0},0,null,null,null,null,{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":9.8634084592344679E-4},8.5731856869700781E-4,null,null,null,{"$f":"N80","v":3.0561602039273057E-2},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":3.4657603613535539E-3},3.0124076527122379E-3,null,null,null,{"$f":"N81","v":0.1779458387857587},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ15+AQ8","v":3.0708873381208583E-2},2.6691875817863812E-2,{"$f":"K78+K79+K80","v":3.5160974588485584E-2},{"$f":"L78+L79+L80","v":3.0561602039273057E-2},null,{"$f":"N82","v":3.8257736151688169E-2},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.20472582254139052},0.1779458387857587,{"$f":"K81","v":0.20472582254139052},{"$f":"L81","v":0.1779458387857587}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.4015339474477715E-2},3.8257736151688169E-2,{"$f":"K82","v":4.4015339474477715E-2},{"$f":"L82","v":3.8257736151688169E-2},null,null,{"$f":"L77/PreisD*PreisS","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.11698618430936603},0.10168333644900499]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18018124385923701},0.156611912332217]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ51","v":0.11876675358448423},0.10323099120620105,{"$f":"K83+K84+K85+K87","v":0.41593418175308727},{"$f":"L83+L84+L85+L87+L86","v":0.36270319033603393}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":1.3540756550077943E-3},1.1769503486108745E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":0.869190982245449},"pro Liter",{"$f":"SUM(N74:N85)","v":0.86919098224544911}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.463008035207},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N99*R99","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N100*R100","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N101*R101","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N102*R102","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N103*R103","v":34841.463008035207},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T99:T104)","v":0},{"$f":"SUM(U99:U104)","v":0},{"$f":"SUM(V99:V104)","v":0},{"$f":"SUM(W99:W104)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":0.869190982245449},{"$f":"N99","v":34841.463008035207}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L99","v":"n. H2-LIQ"},null,{"$f":"N109+Q99*N99/N99","v":0.869190982245449},{"$f":"N100","v":34841.463008035207},{"$f":"N110-N109","v":0},{"$f":"IF(SUM(M120:M125)=0,0,M120/SUM(M120:M125)*P119)","v":0},{"$f":"P110+Q110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N110+Q100*N100/N99","v":0.869190982245449},{"$f":"N101","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M121/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N111+Q101*N101/N99","v":0.869190982245449},{"$f":"N102","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M122/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N112+Q102*N102/N99","v":0.869190982245449},{"$f":"O112*R102","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M123/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N113+Q103*N103/N100","v":0.869190982245449},{"$f":"O113*R103","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M124/SUM(M120:M125)*P119)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N114+Q104*N104/N101","v":0.869190982245449},{"$f":"O114*R104","v":34841.463008035207},0,{"$f":"IF(SUM(M120:M125)=0,0,M125/SUM(M120:M125)*P119)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N115/O115*N99","v":0.869190982245449},"ct/l BÄ",{"$f":"N119-N115","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N119","v":3258.7056413109685},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L99","v":"H2-LIQ"},{"$f":"O109-O110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":2.041387997025523E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.23930873496244007}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L79","v":3.0124076527122379E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L78","v":8.5731856869700781E-4}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L80","v":2.6691875817863812E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.1779458387857587]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,3.8257736151688169E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.10168333644900499]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.156611912332217]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.10323099120620105]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L87+L86","v":1.1769503486108745E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R110","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R112","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R111+R113","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R114","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R115","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19+G21","v":53939.298272363725},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E177*3600*G177","v":1301015874.3294132},"g",{"$f":"IF(SUM(I177:I184)=0,0,I177/SUM(I177:I184))","v":0.22716161742057986}]
[null,null,"Biomasse",null,{"$f":"I7*1000000/E7","v":1756449.9760197697},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E178*3600*G178","v":4426253939.5698195},"g",{"$f":"IF(SUM(I177:I184)=0,0,I178/SUM(I177:I184))","v":0.77283838257942006}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a",0,"g CO2e/MJ",{"$f":"E179*3600*G179","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I179/SUM(I177:I184))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G180*E180*1000","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I180/SUM(I177:I184))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T116","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E181*G181","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I181/SUM(I177:I184))","v":0}]
[null,null,"Schweröl",null,{"$f":"U116","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E182*G182","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I182/SUM(I177:I184))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V116","v":0},"MWh/a",{"$f":"G177","v":6.7},"g CO2e/MJ",{"$f":"E183*G183*3600","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I183/SUM(I177:I184))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W116","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E184*G184*3600","v":0},"g",{"$f":"IF(SUM(I177:I184)=0,0,I184/SUM(I177:I184))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G53*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I177:I184)/E187","v":1.3701602425596253},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E190*O109/O115","v":1.3701602425596253},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C177","v":"Strom"},{"$f":"E190*K177","v":0.31124781682521852},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C178","v":"Biomasse"},{"$f":"E190*K178","v":1.0589124257344067},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C179","v":"Erdgas/Biogas"},{"$f":"E190*K179","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C180","v":"Platzhalter"},{"$f":"E190*K180","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E190*(K181+K182+K183+K184)+(E191-E190)","v":0},"g CO2/MJ"]

{"sheet":"025STREAMS","index":25,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["WGS",null,"OUT","CO",{"$f":"F3/$F$4","v":9.0761477338044474E-2},0.35592807208906801]
["(Für H2)",null,null,"H2",1,3.9215764499226999]
[null,null,null,"H2O",{"$f":"F5/$F$4","v":4.5690624099944523},17.9179275452613]
[null,null,null,"CO2",14.120544255852648,55.374793813842999]
[null,null,"IN","CO",9.1317935914886199,35.811026693936803]
[null,null,null,"H2",0.35530187672400337,1.39334347237419]
[null,null,null,"H2O",10.34926496764203,40.585433771115]
[null,null,"THERMAL",null,9.049243449200004,35.487299999999998,30,210]
[null,null,null,null,6.8306381859590948,26.786869847999899,210,210]
[null,null,null,null,-1.9130877839058529,-7.5023200000000001,210,158.857]
[null,null,null,null,-10.537925379681067,-41.325279999999999,158.857,105.839]
[null,null,null,null,-4.6691171863705287,-18.310300000000005,105.839,39.999899999999997]
[null,null,"WORK",null,0,0]
["BtSYNEN",null,"OUT","H2",{"$f":"F16*($E$8)/$F$16","v":0.35530187672400337},1.39334347237419]
[null,null,null,"CO",9.1317935914886199,35.811026693936803]
[null,null,null,"H2O",7.0162654500779551,27.514821355432002]
[null,null,"IN","H2O",5.5548002331058175,21.783573778172901]
[null,null,null,"O2",5.0088717509367653,19.6426734991567]
[null,null,null,"BIOMW",21.249872612235471,83.332999999999998]
[null,null,"THERMAL",null,-11.181523695876013,-43.849200000000003,500,105]
[null,null,null,null,-3.2828124516745709,-12.873799999999999,500,400]
[null,null,"WORK",null,8.2193028193354714,32.232624371089237]

{"sheet":"025PINCH","index":26,"n_rows":10,"n_cols":44,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-15.704584862348936},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",11.294558541604516,null,"MIN-DT",{"$f":"MIN(AF3:AF5,AK3:AK9)","v":5.0000000000001137}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",9.049243449200004,5.0273574717777797E-2,30,210,null,"HOT",4.6691171863705287,7.0917087055724165E-2,39.999899999999997,105.839,null,"COOL-CURVE",30,0,null,null,39.999899999999997,0,null,null,{"$f":"V3+AC1","v":11.294558541604516},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE),35))-AD3,AG3-AD3))","v":104.91251163855028},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ9,3,TRUE),35)))","v":134.91251163855028},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999899999999997},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-11.294558541604516,39.999899999999997,134.91251163855028]
["deltaT",null,{"$f":"'025STREAMS'!E10","v":9.049243449200004},{"$f":"'025STREAMS'!F10","v":35.487299999999998},{"$f":"'025STREAMS'!G10","v":30},{"$f":"'025STREAMS'!H10","v":210},null,null,6.8306381859590948,-1,210,210,null,null,11.181523695876013,2.8307654926268386E-2,105,500,null,null,210,9.049243449200004,null,null,105,4.6096177503307763,null,null,{"$f":"V4+AC1","v":20.343801990804522},{"$f":"U4","v":210},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE),35))-AD4,AG4-AD4))","v":8.8798550866760309},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ9,3,TRUE),35)))","v":218.87985508667603},4.6096177503307763,105,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-4.4100263207444144,427.86505118733146,500]
[5,"k",{"$f":"'025STREAMS'!E11","v":6.8306381859590948},{"$f":"'025STREAMS'!F11","v":26.786869847999899},{"$f":"'025STREAMS'!G11","v":210},{"$f":"'025STREAMS'!H11","v":210},null,null,null,null,null,null,null,null,10.537925379681067,0.19876127691880241,105.839,158.857,null,null,210,15.879881635159098,"*",null,105.839,4.6928673088536677,null,null,{"$f":"V5+AC1","v":27.174440176763614},{"$f":"U5","v":210},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE),35))-AD5,AG5-AD5))","v":217.86505118733146},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ9,3,TRUE),35)))","v":427.86505118733146},4.6928673088536677,105.839,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'025STREAMS'!E12","v":-1.9130877839058529},{"$f":"'025STREAMS'!F12","v":-7.5023200000000001},{"$f":"'025STREAMS'!G12","v":210},{"$f":"'025STREAMS'!H12","v":158.857},null,null,null,null,null,null,null,null,1.9130877839058529,3.7406639890226481E-2,158.857,210,null,null,null,null,null,null,158.857,16.731607937415632,null,null,null,null,null,null,null,16.731607937415632,158.857,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)),AI6-AL6))","v":20.707750094194949},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)))","v":138.14924990580505},null,null,null,0]
[null,null,{"$f":"'025STREAMS'!E13","v":-10.537925379681067},{"$f":"'025STREAMS'!F13","v":-41.325279999999999},{"$f":"'025STREAMS'!G13","v":158.857},{"$f":"'025STREAMS'!H13","v":105.839},null,null,null,null,null,null,null,null,3.2828124516745709,3.2828124516745709E-2,400,500,null,null,null,null,null,null,210,20.092434117215628,null,null,null,null,null,null,null,20.092434117215628,210,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)),AI7-AL7))","v":5.0000000000001137},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)))","v":204.99999999999989},null,null,null,15.704584862348931,39.999899999999997,500]
[null,null,{"$f":"'025STREAMS'!E14","v":-4.6691171863705287},{"$f":"'025STREAMS'!F14","v":-18.310300000000005},{"$f":"'025STREAMS'!G14","v":105.839},{"$f":"'025STREAMS'!H14","v":39.999899999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,25.47088855320662,null,null,null,null,null,null,null,25.47088855320662,400,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)),AI8-AL8))","v":190},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)))","v":210}]
[null,null,{"$f":"'025STREAMS'!E22","v":-11.181523695876013},{"$f":"'025STREAMS'!F22","v":-43.849200000000003},{"$f":"'025STREAMS'!G22","v":500},{"$f":"'025STREAMS'!H22","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,31.584466497508028,null,null,null,null,null,null,null,31.584466497508028,500,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)))","v":244.08002230523311}]
[null,null,{"$f":"'025STREAMS'!E23","v":-3.2828124516745709},{"$f":"'025STREAMS'!F23","v":-12.873799999999999},{"$f":"'025STREAMS'!G23","v":500},{"$f":"'025STREAMS'!H23","v":400}]

{"sheet":"025EC","index":27,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'025OPEX'!D1*1000 /8000/3600","v":3.2010785191391271},"MW_el"]
["NH3-Ads-Kühlung",null,40,7.0917087058078364E-6,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-2.0857966781787788E-5,6.1559971404581918E-9,0,null,"Leistung-Gasturbine",{"$f":"I9*'025OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.418341741114483,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,4.9247977122030658E-5,3.447877614432112E-2]
["Luftkühlung",{"$f":"C5","v":60},100,2.8366834822289659,0,0,3.4722222222222222E-5,0,0,0,9.8495954244061317E-5,0]
["Wärme",{"$f":"C6","v":100},250,7.0395262265523604,0,0.95,0,0,0,6.687549915224742,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,4.4100263207444144,0.6,0,0,0,2.6460157924466485,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":2.6460157924466485},{"$f":"SUM(J4:J9)","v":6.6875290572579598},{"$f":"SUM(K4:K9)","v":1.4775008736323244E-4},{"$f":"SUM(L4:L9)","v":3.447877614432112E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"030CAPEX","index":28,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'030OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"GtH: Erdgas > Dampfreformierung > grauer Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["SMR-base",null,151200,"H2",217.11711711711709,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.67,0.9,{"$f":"'030STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":90.41269882484174},{"$f":"(K9/C9)^H9*E9*G9","v":90.41269882484174},"TPI","Khojasteh Salkuyeh, 0,85"]
[]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":3.8255345953582753},{"$f":"'030EC'!O3+'030OPEX'!G25/'030CAPEX'!G2","v":3.8255345953582753},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":6.3562253754436258},{"$f":"(K13/C13)^H13*E13*G13","v":3.972640859652266},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'030EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":96.768924200285369},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"030OPEX","index":29,"n_rows":192,"n_cols":43,"rows_kept":192,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"pro t:"]
["SMR","Erdgas",2,null,2.23559759243336,{"$f":"E7/100/3.6*G9*1000","v":333.63623769943609},{"$f":"'030STREAMS'!E6*'030OPEX'!D1","v":108323.46724106795},"t/a",{"$f":"G7*F7/1000000","v":36.140634064868024},{"$f":"I7*(1+$C7/100)","v":36.863446746165387},37.600715681088694,38.352729994710465,39.119784594604674,39.902180286496765,40.700223892226703,41.514228370071237,42.344512937472665,43.191403196222119,44.055231260146563,44.936335885349493,45.835062603056485,46.751763855117616,47.686799132219967,48.64053511486437,49.613345817161658,50.605612733504891,51.617724988174992,52.650079487938491,53.703081077697263,54.777142699251208,55.872685553236231,56.990139264300957,58.12994204958698,59.292540890578721,60.478391708390298,61.687959542558104,62.921718733409264,64.180153108077448,null,{"$f":"SUM(I7:AL7)/$AN$66","v":0.58251552163303277},null,{"$f":"SUMPRODUCT(I7:AL7,I$76:AL$76)","v":2367.9129095287203},{"$f":"AP7/$AP$66","v":0.582515521633033}]
[null,"Reinwasser (für SMR)",2,null,0.2,"€/t",{"$f":"D1*'030STREAMS'!E7","v":538994.96567135071},"t/a",{"$f":"G8*E8/1000000","v":0.10779899313427015},{"$f":"I8*(1+$C8/100)","v":0.10995497299695556},0.11215407245689467,0.11439715390603257,0.11668509698415322,0.11901879892383628,0.12139917490231301,0.12382715840035928,0.12630370156836646,0.1288297755997338,0.13140637111172848,0.13403449853396304,0.13671518850464232,0.13944949227473516,0.14223848212022985,0.14508325176263445,0.14798491679788714,0.15094461513384488,0.15396350743652179,0.15704277758525223,0.16018363313695727,0.16338730579969643,0.16665505191569036,0.16998815295400416,0.17338791601308423,0.17685567433334592,0.18039278782001283,0.1840006435764131,0.18768065644794138,0.19143426957690021,null,{"$f":"SUM(I8:AL8)/$AN$66","v":1.7375065031901896E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$76:AL$76)","v":7.0629260963899565},{"$f":"AP8/$AP$66","v":1.7375065031901907E-3}]
[null,null,null,null,"[MWh/a]","Brennwert:",53.725700000000003,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1616598.3622092903},null,{"$f":"G9/G11*1000000/1000000","v":5.0922138260817186E-2},"mmBTU/kg"]
[null,null,null,null,null,null,1055.05585262,"J/BTU"]
[null,null,null,null,null,"Heizwert:",48.360439999999997,"MJ/kg"]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,0,{"$f":"G14/D1","v":0.55438199019924805},{"$f":"E15*E17*G15/100","v":19315.479603848034},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'030STREAMS'!E6*'030OPEX'!D1*(E10+G25+G27+G29)/E10","v":110374.16916484592},"t/a"]
[null,null,null,"CO2-Emissionen(Upstr.)",5.16,"g CO2/MJ Erdgas",{"$f":"E16*G15*G12/1000","v":27542.755868903329},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei SMR",2,null,null,{"$f":"'030STREAMS'!E4","v":8.3524618094475276},{"$f":"F18*D1","v":291011.98915989278},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,{"$f":"(I27+I29)*1000000/F7*44/16/D1","v":0},{"$f":"F19*D1","v":0},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,{"$f":"I25*1000000/F7*44/16/D1","v":0.29969495933430612},{"$f":"F20*D1","v":10441.81083934084},"t/a"]
[null,null,null,"Summe:",{"$f":"G18+G16+G14+G20+G19","v":348312.03547198494},"t/a",{"$f":"E21/D1/G61*1000","v":83.335879056317268},"g CO2eq/MJ"]
[null,"Gesamt (inkl. Transport)",2,null,null,null,{"$f":"SUM(I172:I179)/1000000","v":348312.03547198494},"t/a",{"$f":"E14*G22/1000000","v":0},{"$f":"I22*(1+$C22/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I22:AL22)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I22:AL22,I$76:AL$76)","v":0},{"$f":"AP22/$AP$66","v":0}]
[]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,{"$f":"E7*10/0.6*G9/G12","v":41.39369753866211},"€/MWh",{"$f":"IF(D1*1000*('030STREAMS'!E13-'030EC'!I10)/3600>0,D1*1000*('030STREAMS'!E13-'030EC'!I10)/3600,0)","v":30604.276762866204},"MWh/a",{"$f":"G25*E25/1000000","v":1.2668241757115888},{"$f":"I25*(1+$C25/100)","v":1.2921606592258206},1.3180038724103371,1.3443639498585438,1.3712512288557146,1.398676253432829,1.4266497785014856,1.4551827740715153,1.4842864295529457,1.5139721581440047,1.5442516013068848,1.5751366333330226,1.6066393659996829,1.6387721533196766,1.6715475963860702,1.7049785483137916,1.7390781192800675,1.7738596816656689,1.8093368752989822,1.8455236128049619,1.8824340850610612,1.9200827667622824,1.9584844220975282,1.9976541105394787,2.0376071927502681,2.0783593366052737,2.1199265233373792,2.162325053804127,2.2055715548802097,2.249682985977814,null,{"$f":"SUM(I25:AL25)/$AN$66","v":2.0418699467404256E-2},null,{"$f":"SUMPRODUCT(I25:AL25,I$76:AL$76)","v":83.001568660538823},{"$f":"AP25/$AP$66","v":2.041869946740427E-2}]
[null,null,null,null,"(mit 0,6 WG auf Heizwert bezogen)"]
["Wärme","(Erdgas)",2,null,{"$f":"E7*10","v":22.355975924333599},"€/MWh",{"$f":"IF(D1*1000*('030PINCH'!AP4)/3600>0, D1*1000*('030PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G27*E27/1000000","v":0},{"$f":"I27*(1+$C27/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I27:AL27)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I27:AL27,I$76:AL$76)","v":0},{"$f":"AP27/$AP$66","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E27","v":22.355975924333599},"€/MWh",{"$f":"IF(D1*1000*('030EC'!J10)/3600<0, D1*1000*(-'030EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G29*E29/1000000","v":0},{"$f":"I29*(1+$C29/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I29:AL29)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I29:AL29,I$76:AL$76)","v":0},{"$f":"AP29/$AP$66","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'030EC'!K10","v":2.7918396768159025E-4},"€/kg",{"$f":"G30*D3*1000/1000000","v":2.7918396768159024E-2},{"$f":"I30*(1+$C30/100)","v":2.8476764703522204E-2},2.9046299997592648E-2,2.9627225997544502E-2,3.0219770517495394E-2,3.0824165927845301E-2,3.1440649246402205E-2,3.2069462231330247E-2,3.2710851475956849E-2,3.3365068505475985E-2,3.4032369875585507E-2,3.4713017273097217E-2,3.5407277618559163E-2,3.6115423170930347E-2,3.6837731634348954E-2,3.7574486267035932E-2,3.8325975992376651E-2,3.9092495512224185E-2,3.987434542246867E-2,4.0671832330918041E-2,4.1485268977536405E-2,4.2314974357087136E-2,4.3161273844228881E-2,4.4024499321113457E-2,4.4904989307535725E-2,4.5803089093686439E-2,4.6719150875560167E-2,4.7653533893071372E-2,4.8606604570932799E-2,4.9578736662351457E-2,null,{"$f":"SUM(I30:AL30)/$AN$66","v":4.4998932302549565E-4},null,{"$f":"SUMPRODUCT(I30:AL30,I$76:AL$76)","v":1.8291967983188193},{"$f":"AP30/$AP$66","v":4.4998932302549576E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'030EC'!L10*D1*1000","v":1864624.2102935859},"m³/a",{"$f":"E31*G31/1000000","v":0.16781617892642273},{"$f":"I31*(1+$C31/100)","v":0.1711725025049512},0.17459595255505023,0.17808787160615122,0.18164962903827425,0.18528262161903974,0.18898827405142055,0.19276803953244895,0.19662340032309794,0.20055586832955991,0.20456698569615112,0.20865832541007415,0.21283149191827563,0.21708812175664116,0.22142988419177398,0.22585848187560947,0.23037565151312167,0.23498316454338411,0.23968282783425179,0.24447648439093683,0.24936601407875558,0.2543533343603307,0.25944040104753729,0.26462920906848802,0.26992179324985777,0.27532022911485493,0.28082663369715205,0.28644316637109507,0.29217202969851697,0.29801547029248732,null,{"$f":"SUM(I31:AL31)/$AN$66","v":2.7048648020488036E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$76:AL$76)","v":10.995216514309627},{"$f":"AP31/$AP$66","v":2.7048648020488045E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('030CAPEX'!K8/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('030CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G34*$E$39/1000000","v":0},{"$f":"I34*(1+$C34/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I34:AL34)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I34:AL34,I$76:AL$76)","v":0},{"$f":"AP34/$AP$66","v":0}]
[null,"SMR",3,"Kurve C",6,null,{"$f":"IF(D35=\"Kurve B\", (E35*3.1589*('030CAPEX'!K9/8)^0.2386)*365,IF(D35=\"Kurve C\",(E35*2.0596*('030CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G35*$E$39/1000000","v":1.4019564154457143},{"$f":"I35*(1+$C35/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,2.6499909631389051E-2,null,98.565321163062606,2.4247441382316787E-2]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D36=\"Kurve B\", (E36*3.1589*('030CAPEX'!K10/8)^0.2386)*365,IF(D36=\"Kurve C\",(E36*2.0596*('030CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G36*$E$39/1000000","v":0},{"$f":"I36*(1+$C36/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D37=\"Kurve B\", (E37*3.1589*('030CAPEX'!K11/8)^0.2386)*365,IF(D37=\"Kurve C\",(E37*2.0596*('030CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G37*$E$39/1000000","v":0},{"$f":"I37*(1+$C37/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D38=\"Kurve B\", (E38*3.1589*('030CAPEX'!K12/8)^0.2386)*365,IF(D38=\"Kurve C\",(E38*2.0596*('030CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G38*$E$39/1000000","v":0},{"$f":"I38*(1+$C38/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G39/100*SUM(I34:I38)","v":0.28039128308914285},{"$f":"I39*(1+$C39/100)","v":0.28880302158181714},0.29746711222927169,0.30639112559614984,0.31558285936403435,0.3250503451449554,0.33480185549930408,0.3448459111642832,0.35519128849921172,0.3658470271541881,0.37682243796881376,0.38812711110787818,0.39977092444111451,0.41176405217434797,0.42411697373957841,0.43684048295176575,0.44994569744031876,0.46344406836352836,0.47734739041443425,0.49166781212686728,0.50641784649067334,0.52161038188539355,0.53725869334195542,0.55337645414221415,0.56997774776648058,0.58707708019947502,0.60468939260545929,0.62283007438362303,0.64151497661513179,0.66076042591358575,null,5.299981926277811E-3,null,19.713064232612528,4.849488276463359E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'030STREAMS'!E5","v":371711.92818403017},"t/a",{"$f":"G41*E41/1000000","v":0.9292798204600754},{"$f":"I41*(1+$C41/100)","v":0.94786541686927694},0.96682272520666246,0.9861591797107957,1.0058823633050116,1.0260000105711118,1.0465200107825341,1.0674504109981848,1.0887994192181485,1.1105754076025114,1.1327869157545616,1.1554426540696527,1.1785515071510457,1.2021225372940667,1.2261649880399481,1.250688287800747,1.275702053556762,1.3012160946278972,1.3272404165204552,1.3537852248508644,1.3808609293478817,1.4084781479348394,1.4366477108935363,1.465380665111407,1.4946882784136351,1.5245820439819078,1.5550736848615461,1.5861751585587771,1.6178986617299527,1.6502566349645518,null,{"$f":"SUM(I41:AL41)/$AN$66","v":1.4978152247875577E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$76:AL$76)","v":60.885862696332275},{"$f":"AP41/$AP$66","v":1.4978152247875586E-2}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E43/100*'030CAPEX'!$L$18","v":6.7738246940199769},{"$f":"I43*(1+$C43/100)","v":6.9093011879003763},7.0474872116583835,7.1884369558915511,7.3322056950093826,7.4788498089095707,7.6284268050877619,7.7809953411895174,7.9366152480133083,8.0953475529735748,8.2572545040330461,8.422399594113708,8.5908475859959825,8.7626645377159029,8.937917828470221,9.1166761850396263,9.2990097087404191,9.4849899029152276,9.6746897009735324,9.8681834949930032,10.065547164892864,10.266858108190721,10.472195270354536,10.681639175761628,10.895271959276862,11.113177398462399,11.335440946431648,11.562149765360282,11.793392760667487,12.029260615880837,null,{"$f":"SUM(I43:AL43)/$AN$66","v":0.10918065294608374},null,{"$f":"SUMPRODUCT(I43:AL43,I$76:AL$76)","v":443.81697651083834},{"$f":"AP43/$AP$66","v":0.10918065294608371}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E45/100*I43","v":1.0160737041029966},{"$f":"I45*(1+$C45/100)","v":1.0363951781850564},1.0571230817487576,1.0782655433837327,1.0998308542514075,1.1218274713364356,1.1442640207631642,1.1671493011784275,1.1904922872019961,1.214302132946036,1.2385881756049566,1.2633599391170558,1.288627137899397,1.314399680657385,1.3406876742705327,1.3675014277559434,1.3948514563110623,1.4227484854372836,1.4512034551460293,1.48022752424895,1.5098320747339291,1.5400287162286077,1.57082929055318,1.6022458763642435,1.6342907938915285,1.6669766097693592,1.7003161419647466,1.7343224648040416,1.7690089141001224,1.8043890923821249,null,{"$f":"SUM(I45:AL45)/$AN$66","v":1.6377097941912552E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$76:AL$76)","v":66.572546476625732},{"$f":"AP45/$AP$66","v":1.6377097941912552E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E47/100*'030CAPEX'!$L$18","v":0.96768924200285367},{"$f":"I47*(1+$C47/100)","v":0.98704302684291079},1.006783887379769,1.0269195651273644,1.0474579564299116,1.0684071155585098,1.08977525786968,1.1115707630270737,1.1338021782876151,1.1564782218533673,1.1796077862904346,1.2031999420162434,1.2272639408565682,1.2518092196736996,1.2768454040671737,1.3023823121485172,1.3284299583914876,1.3549985575593173,1.3820985287105036,1.4097404992847138,1.4379353092704081,1.4666940154558163,1.4960278957649327,1.5259484536802312,1.556467422753836,1.5875967712089127,1.6193487066330909,1.6517356807657528,1.6847703943810679,1.7184658022686894,null,{"$f":"SUM(I47:AL47)/$AN$66","v":1.5597236135154808E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$76:AL$76)","v":63.40242521583405},{"$f":"AP47/$AP$66","v":1.5597236135154818E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100))","v":5.8061354520171227},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(J5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":5.22552190681541},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(K5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":4.6449083616136972},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(L5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":4.0642948164119863},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(M5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":3.4836812712102736},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(N5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":2.9030677260085613},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(O5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":2.3224541808068486},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(P5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":1.7418406356051372},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(Q5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":1.1612270904034248},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(R5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0.58061354520171238},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(S5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(T5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(U5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(V5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(W5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(X5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(Y5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(Z5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AA5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AB5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AC5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AD5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AE5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AF5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AG5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AH5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AI5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AJ5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AK5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},{"$f":"MAX(0,$E$50/100*('030CAPEX'!$L$18*(1-$E$49/100)-(AL5-1)*$E$51/100*'030CAPEX'!$L$18*(1-$E$49/100)))","v":0},null,{"$f":"SUM(I50:AL50)/$AN$66","v":1.2687531737872949E-2},null,{"$f":"SUMPRODUCT(I50:AL50,I$76:AL$76)","v":150.59620050988732},{"$f":"AP50/$AP$66","v":3.7047234272408039E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$51/100*('030CAPEX'!$L$18*(1-$E$49/100))","v":5.8061354520171227},{"$f":"IF(SUM($I$51:I51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:I51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:J51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:J51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:K51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:K51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:L51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:L51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:M51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:M51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:N51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:N51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:O51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:O51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:P51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:P51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:Q51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:Q51)))","v":5.8061354520171218},{"$f":"IF(SUM($I$51:R51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:R51)))","v":0},{"$f":"IF(SUM($I$51:S51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:S51)))","v":0},{"$f":"IF(SUM($I$51:T51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:T51)))","v":0},{"$f":"IF(SUM($I$51:U51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:U51)))","v":0},{"$f":"IF(SUM($I$51:V51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:V51)))","v":0},{"$f":"IF(SUM($I$51:W51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:W51)))","v":0},{"$f":"IF(SUM($I$51:X51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:X51)))","v":0},{"$f":"IF(SUM($I$51:Y51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:Y51)))","v":0},{"$f":"IF(SUM($I$51:Z51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:Z51)))","v":0},{"$f":"IF(SUM($I$51:AA51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AA51)))","v":0},{"$f":"IF(SUM($I$51:AB51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AB51)))","v":0},{"$f":"IF(SUM($I$51:AC51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AC51)))","v":0},{"$f":"IF(SUM($I$51:AD51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AD51)))","v":0},{"$f":"IF(SUM($I$51:AE51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AE51)))","v":0},{"$f":"IF(SUM($I$51:AF51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AF51)))","v":0},{"$f":"IF(SUM($I$51:AG51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AG51)))","v":0},{"$f":"IF(SUM($I$51:AH51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AH51)))","v":0},{"$f":"IF(SUM($I$51:AI51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AI51)))","v":0},{"$f":"IF(SUM($I$51:AJ51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AJ51)))","v":0},{"$f":"IF(SUM($I$51:AK51)<=(100-$E$51)/100*'030CAPEX'!$L$18*(100-$E$49)/100,$E$51/100*'030CAPEX'!$L$18*(100-$E$49)/100,MAX(0,'030CAPEX'!$L$18*(100-$E$49)/100-SUM($I$51:AK51)))","v":0},null,{"$f":"SUM(I51:AL51)/$AN$66","v":2.3068239523405365E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$76:AL$76)","v":240.01155908234065},{"$f":"AP51/$AP$66","v":5.9043750289208614E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'030CAPEX'!L18*$E$53/100","v":2.9030677260085609},{"$f":"I53*(1+$C53/100)","v":2.9611290805287322},3.0203516621393067,3.0807586953820931,3.1423738692897349,3.2052213466755295,3.2693257736090402,3.3347122890812209,3.4014065348628453,3.4694346655601023,3.5388233588713045,3.6095998260487305,3.6817918225697053,3.7554276590210995,3.8305362122015216,3.9071469364455522,3.9852898751744634,4.064995672677953,4.1462955861315125,4.2292214978541427,4.3138059278112255,4.4000820463674497,4.4880836872947985,4.5778453610406942,4.6694022682615079,4.7627903136267378,4.8580461198992726,4.9552070422972578,5.054311183143203,5.1553974068060668,null,{"$f":"SUM(I53:AL53)/$AN$66","v":4.6791708405464427E-2},null,{"$f":"SUMPRODUCT(I53:AL53,I$76:AL$76)","v":190.20727564750212},{"$f":"AP53/$AP$66","v":4.6791708405464441E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I53)","v":63.595545598572031},64.071421024246419,64.568930933647906,65.088523157580283,65.630654937697372,66.195793128346907,66.784414402860307,67.397005464389267,68.03406326139276,68.696095207880447,63.577483956504103,64.871642981912316,66.192363468217025,67.540196993047843,68.915706776039244,70.319467929984427,71.752067717561204,73.214105813758849,74.70619457413585,76.228959309043432,77.783038563951948,79.369084406020391,80.98776271705394,82.639753492995538,84.325751150103955,86.046464837972053,87.802618759543449,89.594952498290652,91.424221352719471,93.291196678370795,null,{"$f":"SUM(I55:AL55)","v":2210.6454810938403},null,{"$f":"SUMPRODUCT(I55:AL55,I$76:AL$76)","v":3804.5730491333129},{"$f":"AP55/$AP$66","v":0.93593934362558961}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,1718.9426379311794,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E59*G59/1000000","v":59.890476332413634},{"$f":"I59*(1+$C59/100)","v":61.088285859061905},62.310051576243147,63.556252607768009,64.827377659923371,66.123925213121836,67.446403717384271,68.795331791731954,70.171238427566593,71.574663196117925,73.006156460040287,74.466279589241097,75.955605181025916,77.474717284646431,79.024211630339366,80.604695862946159,82.21678978020509,83.861125575809197,85.538348087325389,87.249115049071904,88.994097350053337,90.77397929705441,92.589458882995501,94.441248060655411,96.330073021868515,98.256674482305883,100.221807971952,102.22624413139104,104.27076901401887,106.35618439429925,null,{"$f":"SUM(I59:AL59)/$AN$66*(AN66-AN55)/AN66","v":0.11747211011626645},null,{"$f":"SUMPRODUCT(I59:AL59,I$76:AL$76)","v":3923.9884892668219},{"$f":"AP59/$AP$66*($AP$66-$AP$55)/$AP$66","v":6.1838776123218725E-2}]
[null,null,null,null,{"$f":"E59/1000","v":1.7189426379311794},"€/kg"]
[null,null,null,null,{"$f":"E60/G61*32","v":0.45853372690956012},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E61/32*3600","v":51.585044277325515},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('030STREAMS'!E13-'030EC'!I10)/3600<0,-D1*1000*('030STREAMS'!E13-'030EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G63*E63/1000000","v":0},{"$f":"I63*(1+$C63/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I63:AL63)/$AN$66*($AN$66-$AN$55)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I63:AL63,I$76:AL$76)","v":0},{"$f":"AP63/$AP$66*($AP$66-$AP$55)/$AP$66","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('030EC'!J10>0,'030EC'!J10,0)*D1*1000/3600","v":107593.87146691032},"MWh/a",{"$f":"G64*E64/1000000","v":2.1518774293382066},{"$f":"I64*(1+$C64/100)","v":2.1949149779249706},2.2388132774834699,2.2835895430331394,2.3292613338938022,2.3758465605716781,2.4233634917831117,2.471830761618774,2.5212673768511493,2.5716927243881722,2.6231265788759357,2.6755891104534544,2.7291008926625233,2.7836829105157737,2.8393565687260893,2.8961437001006112,2.9540665741026233,3.0131479055846757,3.0734108636963691,3.1348790809702964,3.1975766625897024,3.2615281958414966,3.3267587597583264,3.3932939349534927,3.4611598136525625,3.5303830099256137,3.6009906701241259,3.6730104835266086,3.746470693197141,3.8214001070610837,null,{"$f":"SUM(I64:AL64)/$AN$66*($AN$66-$AN$55)/$AN$66","v":4.2207976595957479E-3},null,{"$f":"SUMPRODUCT(I64:AL64,I$76:AL$76)","v":140.9897329279749},{"$f":"AP64/$AP$66*($AP$66-$AP$55)/$AP$66","v":2.2218802511916828E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I59:I64)","v":62.042353761751841},63.283200836986879,64.548864853726613,65.839842150801147,67.156638993817168,68.49977177369351,69.869767209167378,71.26716255335073,72.692505804417749,74.146355920506096,75.629283038916228,77.141868699694555,78.684706073688446,80.25840019516221,81.863568199065455,83.500839563046767,85.170856354307716,86.874273481393871,88.611758951021756,90.383994130042197,92.191674012643034,94.035507492895903,95.916217642753821,97.834541995608902,99.791232835521072,101.7870574922315,103.82279864207612,105.89925461491765,108.01723970721601,110.17758450136033,null,{"$f":"SUM(I66:AL66)","v":2516.9391214817824},null,{"$f":"SUMPRODUCT(I66:AL66,I$76:AL$76)","v":4064.9782221947953},{"$f":"AP66/$AP$66*($AP$66-$AP$55)/$AP$66","v":6.4060656374410385E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I66-I55","v":-1.55319183682019},-0.78822018725954024,-2.0066079921292612E-2,0.75131899322086326,1.5259840561197962,2.3039786453466036,3.0853528063070712,3.8701570889614629,4.6584425430249894,5.4502607126256493,12.051799082412124,12.270225717782239,12.492342605471421,12.718203202114367,12.947861423026211,13.181371633062341,13.418788636746513,13.660167667635022,13.905564376885906,14.155034820998765,14.408635448691086,14.666423086875511,14.928454925699882,15.194788502613363,15.465481685417117,15.740592654259444,16.020179882532673,16.304302116626999,16.593018354496536,16.886387822989533]
["Barwert",null,10,null,null,null,null,null,{"$f":"I69*(1+$C$70/100)^-(I5)","v":-1.4119925789274455},-0.65142164236325628,-1.5075942840941102E-2,0.51316098164118784,0.94751603909307958,1.300535880698775,1.5832738401623661,1.8054568445715393,1.9756343878219589,2.101311443394235,4.2240820561608894,3.9096720539476015,3.6185866722720776,3.3491004017323758,3.0996150810061769,2.8686505170321359,2.6548357948780081,2.4569012266578003,2.2736708925739699,2.1040557306013388,1.9470471345188414,1.8017110229506059,1.667182344816623,1.5426599891318848,1.4274020694446756,1.3207215553849432,1.2219822258136146,1.1305949199357677,1.0460140644755154,0.96773445661798929]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$70/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E49/100*'030CAPEX'!L18","v":38.707569680114148},{"$f":"$H$73*(1+$C$73/100)^I5","v":42.578326648125568},46.836159312938129,51.519775244231944,56.671752768655139,62.33892804552066,68.572820850072731,75.430102935080015,82.973113228588005,91.270424551446823,100.39746700659151,110.43721370725068,121.48093507797574,133.62902858577331,146.99193144435068,161.69112458878575,177.86023704766433,195.64626075243078,215.21088682767385,236.73197551044129,260.40517306148541,286.44569036763397,315.09025940439744,346.5992853448372,381.25921387932084,419.38513526725302,461.32364879397835,507.45601367337628,558.20161504071393,614.02177654478533,675.42395419926402,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":260.40517306148541}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I69*I76","v":-9.4991800031825253},-4.3824390659884118,-0.10142340469846704,3.452290477986971,6.3744141049838952,8.7493550714971473,10.651474679460881,12.146210830364605,13.291080243958161,14.136572628952042,28.417511818769604,26.302318544812238,24.344041654340728,22.531072782940942,20.85266030039795,19.298846207966577,17.860407675509613,16.52880287783838,15.296120814574497,14.155034820998765,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$74:I74)","v":-9.4991800031825253},{"$f":"SUM($I$74:J74)","v":-13.881619069170938},{"$f":"SUM($I$74:K74)","v":-13.983042473869405},{"$f":"SUM($I$74:L74)","v":-10.530751995882435},{"$f":"SUM($I$74:M74)","v":-4.1563378908985396},{"$f":"SUM($I$74:N74)","v":4.5930171805986078},{"$f":"SUM($I$74:O74)","v":15.244491860059489},{"$f":"SUM($I$74:P74)","v":27.390702690424092},{"$f":"SUM($I$74:Q74)","v":40.681782934382255},{"$f":"SUM($I$74:R74)","v":54.818355563334293},{"$f":"SUM($I$74:S74)","v":83.235867382103891},{"$f":"SUM($I$74:T74)","v":109.53818592691613},{"$f":"SUM($I$74:U74)","v":133.88222758125687},{"$f":"SUM($I$74:V74)","v":156.41330036419782},{"$f":"SUM($I$74:W74)","v":177.26596066459578},{"$f":"SUM($I$74:X74)","v":196.56480687256237},{"$f":"SUM($I$74:Y74)","v":214.42521454807198},{"$f":"SUM($I$74:Z74)","v":230.95401742591037},{"$f":"SUM($I$74:AA74)","v":246.25013824048486},{"$f":"SUM($I$74:AB74)","v":260.40517306148365},{"$f":"SUM($I$74:AC74)","v":260.40517306148365},{"$f":"SUM($I$74:AD74)","v":260.40517306148365},{"$f":"SUM($I$74:AE74)","v":260.40517306148365},{"$f":"SUM($I$74:AF74)","v":260.40517306148365},{"$f":"SUM($I$74:AG74)","v":260.40517306148365},{"$f":"SUM($I$74:AH74)","v":260.40517306148365},{"$f":"SUM($I$74:AI74)","v":260.40517306148365},{"$f":"SUM($I$74:AJ74)","v":260.40517306148365},{"$f":"SUM($I$74:AK74)","v":260.40517306148365},{"$f":"SUM($I$74:AL74)","v":260.40517306148365},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":260.40517306148365}]
[null,null,{"$f":"C73","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$76/100)^($H$1-I5)>=1,(1+$C$76/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,0,{"$f":"K82*$L$96","v":0},{"$f":"K82","v":0},{"$f":"L82","v":0},null,{"$f":"N94","v":0.10204236404724215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N82","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ25","v":0.60293422110043726},{"$f":"K84*$L$96","v":0.27646567548249623},{"$f":"K84","v":0.60293422110043726},{"$f":"L84","v":0.27646567548249623},null,{"$f":"N84","v":0.27646567548249623}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ22","v":0},0,{"$f":"K85","v":0},{"$f":"L85","v":0}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ31+AQ30+AQ29","v":3.1548541250743002E-3},1.4466070198263185E-3,null,null,null,{"$f":"N89","v":1.5824046747531566E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ41","v":1.4978152247875586E-2},6.8679879724371984E-3,null,null,null,{"$f":"N90","v":5.0063011701787008E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":1.7375065031901907E-3},7.9670533243739563E-4,null,null,null,{"$f":"N91","v":1.3341923598065776E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ45","v":1.6377097941912552E-2},7.5094517552680489E-3,{"$f":"K86+K87+K89","v":3.4510104314862441E-2},{"$f":"L86+L87+L89","v":1.5824046747531566E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ43","v":0.10918065294608371},5.0063011701787008E-2,{"$f":"K90","v":0.10918065294608371},{"$f":"L90","v":5.0063011701787008E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ34+AQ35+AQ36+AQ37+AQ39+AQ38","v":2.9096929658780146E-2},1.3341923598065776E-2,{"$f":"K91","v":2.9096929658780146E-2},{"$f":"L91","v":1.3341923598065776E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ47+AQ53","v":6.2388944540619259E-2},2.8607435258164005E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ50+AQ51","v":9.609098456161666E-2},4.4060957273447089E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ59","v":6.1838776123218725E-2},2.8355164483305401E-2,{"$f":"K92+K93+K94+K95","v":0.22254058547664632},{"$f":"L92+L93+L94+L95","v":0.10204236404724215}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ63+AQ64","v":2.2218802511916828E-3},1.0188070323256719E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E61","v":0.45853372690956012},"pro kg H2",{"$f":"SUM(N82:N94)","v":0.45773702157712276}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N105*R105","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N106*R106","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
["mit Transport:",null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N107*R107","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N108*R108","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N109*R109","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T105:T110)","v":0},{"$f":"SUM(U105:U110)","v":0},{"$f":"SUM(V105:V110)","v":0},{"$f":"SUM(W105:W110)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E61","v":0.45853372690956012},{"$f":"N105","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L105","v":"n. H2-LIQ"},null,{"$f":"N115+Q105*N105/N105","v":0.45853372690956012},{"$f":"N106","v":34841.4630080352},{"$f":"N116-N115","v":0},{"$f":"IF(SUM(M126:M131)=0,0,M126/SUM(M126:M131)*P125)","v":0},{"$f":"P116+Q116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N116+Q106*N106/N105","v":0.45853372690956012},{"$f":"N107","v":34841.4630080352},0,{"$f":"IF(SUM(M126:M131)=0,0,M127/SUM(M126:M131)*P125)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N117+Q107*N107/N105","v":0.45853372690956012},{"$f":"N108","v":34841.4630080352},0,{"$f":"IF(SUM(M126:M131)=0,0,M128/SUM(M126:M131)*P125)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N118+Q108*N108/N105","v":0.45853372690956012},{"$f":"O118*R108","v":34841.4630080352},0,{"$f":"IF(SUM(M126:M131)=0,0,M129/SUM(M126:M131)*P125)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N119+Q109*N109/N106","v":0.45853372690956012},{"$f":"O119*R109","v":34841.4630080352},0,{"$f":"IF(SUM(M126:M131)=0,0,M130/SUM(M126:M131)*P125)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N120+Q110*N110/N107","v":0.45853372690956012},{"$f":"O120*R110","v":34841.4630080352},0,{"$f":"IF(SUM(M126:M131)=0,0,M131/SUM(M126:M131)*P125)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N121/O121*N105","v":0.45853372690956018},"ct/l BÄ",{"$f":"N125-N121","v":0},null,"Massebezogen:",null,{"$f":"E59/E61*N125","v":1718.9426379311797},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L105","v":"H2-LIQ"},{"$f":"O115-O116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,{"$f":"L84","v":0.27646567548249623}]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L85","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L88","v":7.9670533243739563E-4}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L87","v":6.8679879724371984E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L86","v":1.4466070198263185E-3}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L89","v":7.5094517552680489E-3}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,5.0063011701787008E-2]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.3341923598065776E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,2.8607435258164005E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,4.4060957273447089E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,2.8355164483305401E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L95","v":1.0188070323256719E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport -Verflüssigung",null,26265,{"$f":"R116","v":0}]
[null,null,null,null,null,null,null,null,"Transport -Schiff",null,36799,{"$f":"R118","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R117+R119","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R120","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R121","v":0}]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E172*3600*G172","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I172/SUM(I172:I179))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0,"g CO2e/MJ",{"$f":"E173*3600*G173","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I173/SUM(I172:I179))","v":0}]
[null,null,"Erdgas",null,{"$f":"(I7+I25+I27+I29)*1000000*100/E7/1000","v":1673264.3820690049},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E21*1000000","v":348312035471.98492},"g",{"$f":"IF(SUM(I172:I179)=0,0,I174/SUM(I172:I179))","v":1}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G175*E175*1000","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I175/SUM(I172:I179))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T111","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E176*G176","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I176/SUM(I172:I179))","v":0}]
[null,null,"Schweröl",null,{"$f":"U111","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E177*G177","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I177/SUM(I172:I179))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V111","v":0},"MWh/a",{"$f":"G172","v":6.7},"g CO2e/MJ",{"$f":"E178*G178*3600","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I178/SUM(I172:I179))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W111","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E179*G179*3600","v":0},"g",{"$f":"IF(SUM(I172:I179)=0,0,I179/SUM(I172:I179))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G59*G61*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I172:I179)/E182","v":83.335879056317282},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E185*O115/O121","v":83.335879056317282},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C172","v":"Strom"},{"$f":"E185*K172","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C173","v":"Biomasse"},{"$f":"E185*K173","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C174","v":"Erdgas"},{"$f":"E185*K174","v":83.335879056317282},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C175","v":"Platzhalter"},{"$f":"E185*K175","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E185*(K176+K177+K178+K179)+(E186-E185)","v":0},"g CO2/MJ"]

{"sheet":"030STREAMS","index":30,"n_rows":13,"n_cols":17,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["SMR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":3.6656462283095901},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,3.6656462283095901]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":8.3524618094475276},30.617170128901225,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",10.668665896673319,39.107554905235702]
[null,null,"IN","SNG",3.1090389980491406,11.396637076866259]
[null,null,null,"H2O(rein)",15.469929191751987,56.7072875939621]
[null,null,"THERMAL",null,-1.816009943509961,-6.6568500000000004,232.53100000000001,35]
[null,null,null,null,-1.2476735929067218,-4.5735299999999999,200.54400000000001,70]
[null,null,null,null,-6.6248891702783821,-24.284500000000001,150.00700000000001,118.803]
[null,null,null,null,-7.9498670043340578,-29.141399999999997,118.803,40]
[null,null,null,null,-1.1434163961678436,-4.1913600000000004,140.541,100]
[null,null,"WORK",null,3.1621920216412698,11.591477257319998]

{"sheet":"030PINCH","index":31,"n_rows":11,"n_cols":44,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-18.781856107196965},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK3:AK11)","v":{"$error":"#N/A"}}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",null,null,null,null,null,"HOT",1.816009943509961,9.1935440184576656E-3,35,232.53100000000001,null,"COOL-CURVE",null,null,null,null,35,0,null,null,null,null,null,null,null,{"$f":"Z3","v":0},{"$f":"Y3","v":35},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)),AI3-AL3))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
["deltaT",null,{"$f":"'030STREAMS'!E8","v":-1.816009943509961},{"$f":"'030STREAMS'!F8","v":-6.6568500000000004},{"$f":"'030STREAMS'!G8","v":232.53100000000001},{"$f":"'030STREAMS'!H8","v":35},null,null,null,null,null,null,null,null,7.9498670043340578,0.10088279639523949,40,118.803,null,null,null,null,null,null,40,4.5967720092288326E-2,null,null,null,null,null,null,null,4.5967720092288326E-2,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)),AI4-AL4))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-18.781856107196965,35,232.53100000000001]
[5,"k",{"$f":"'030STREAMS'!E9","v":-1.2476735929067218},{"$f":"'030STREAMS'!F9","v":-4.5735299999999999},{"$f":"'030STREAMS'!G9","v":200.54400000000001},{"$f":"'030STREAMS'!H9","v":70},null,null,null,null,null,null,null,null,1.2476735929067218,9.5574947366920092E-3,70,200.54400000000001,null,null,null,null,null,null,70,3.3482579325032029,null,null,null,null,null,null,null,3.3482579325032029,70,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)),AI5-AL5))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'030STREAMS'!E10","v":-6.6248891702783821},{"$f":"'030STREAMS'!F10","v":-24.284500000000001},{"$f":"'030STREAMS'!G10","v":150.00700000000001},{"$f":"'030STREAMS'!H10","v":118.803},null,null,null,null,null,null,null,null,1.1434163961678436,2.8203951460690258E-2,100,140.541,null,null,null,null,null,null,100,6.9372729870148779,null,null,null,null,null,null,null,6.9372729870148779,100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)),AI6-AL6))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'030STREAMS'!E11","v":-7.9498670043340578},{"$f":"'030STREAMS'!F11","v":-29.141399999999997},{"$f":"'030STREAMS'!G11","v":118.803},{"$f":"'030STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,6.6248891702783821,0.2123089722560691,118.803,150.00700000000001,null,null,null,null,null,null,118.803,9.7170668886630036,null,null,null,null,null,null,null,9.7170668886630036,118.803,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)),AI7-AL7))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,18.781856107196965,35,232.53100000000001]
[null,null,{"$f":"'030STREAMS'!E12","v":-1.1434163961678436},{"$f":"'030STREAMS'!F12","v":-4.1913600000000004},{"$f":"'030STREAMS'!G12","v":140.541},{"$f":"'030STREAMS'!H12","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140.541,15.352946904877362,null,null,null,null,null,null,null,15.352946904877362,140.541,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)),AI8-AL8))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150.00700000000001,17.540160969109561,null,null,null,null,null,null,null,17.540160969109561,150.00700000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)),AI9-AL9))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200.54400000000001,18.48778221467856,null,null,null,null,null,null,null,18.48778221467856,200.54400000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)),AI10-AL10))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232.53100000000001,18.781856107196965,null,null,null,null,null,null,null,18.781856107196965,232.53100000000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)),AI11-AL11))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]

{"sheet":"030EC","index":32,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'030OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,4.5967720092288326E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.1351991767420247,3.9902534802333622E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'030OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.2015268082739436,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,7.6441903065067491E-5,5.3517391329507689E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.6897784586486466,0,0,3.4722222222222222E-5,0,0,0,1.6283952981418912E-4,0]
["Wärme",{"$f":"C6","v":100},250,11.844583120182087,0,0.95,0,0,0,11.252353964172983,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":11.117154787430957},{"$f":"SUM(K4:K9)","v":2.7918396768159025E-4},{"$f":"SUM(L4:L9)","v":5.3517391329507689E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"032CAPEX","index":33,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'032OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"GtH: Erdgas > Dampfreformierung > CO2-Abscheidung und CCS > blauer Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["SMR-base",null,151200,"H2",217.11711711711709,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.67,0.9,{"$f":"'032STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":90.41269882484174},{"$f":"(K9/C9)^H9*E9*G9","v":90.41269882484174},"TPI","Khojasteh Salkuyeh, 0,67"]
["CO2-Absch",null,151200,"H2",170.65405405405403,2016,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.1133468709617869},0.67,0.9,1,{"$f":"J10*D1","v":34841.4630080352},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":71.064381276325605},{"$f":"(K10/C10)^H10*E10*G10","v":71.064381276325605},"TPI","Collodi-in Bezug zu Khojasteh Salkuyeh(s.o.)-Case 3"]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":15.899635225332025},{"$f":"'032EC'!O3+'032OPEX'!G30/'032CAPEX'!G2","v":15.899635225332025},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":17.230020994873968},{"$f":"(K13/C13)^H13*E13*G13","v":10.76876312179623},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'032EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":178.70710109604133},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"032OPEX","index":34,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"€ pro t:"]
["SMR","Erdgas",2,null,2.23559759243336,{"$f":"E7/100/3.6*G9*1000","v":333.63623769943609},{"$f":"'032STREAMS'!E6*'032OPEX'!D1","v":108323.46724106795},"t/a",{"$f":"G7*F7/1000000","v":36.140634064868024},{"$f":"I7*(1+$C7/100)","v":36.863446746165387},37.600715681088694,38.352729994710465,39.119784594604674,39.902180286496765,40.700223892226703,41.514228370071237,42.344512937472665,43.191403196222119,44.055231260146563,44.936335885349493,45.835062603056485,46.751763855117616,47.686799132219967,48.64053511486437,49.613345817161658,50.605612733504891,51.617724988174992,52.650079487938491,53.703081077697263,54.777142699251208,55.872685553236231,56.990139264300957,58.12994204958698,59.292540890578721,60.478391708390298,61.687959542558104,62.921718733409264,64.180153108077448,null,{"$f":"SUM(I7:AL7)/$AN$79","v":0.37445965410195819},null,{"$f":"SUMPRODUCT(I7:AL7,I$89:AL$89)","v":2367.9129095287203},{"$f":"AP7/$AP$79","v":0.37445965410195825}]
[null,"Reinwasser für SMR",2,null,0.2,"€/t",{"$f":"D1*'032STREAMS'!E7","v":538994.96567135071},"t/a",{"$f":"G8*E8/1000000","v":0.10779899313427015},{"$f":"I8*(1+$C8/100)","v":0.10995497299695556},0.11215407245689467,0.11439715390603257,0.11668509698415322,0.11901879892383628,0.12139917490231301,0.12382715840035928,0.12630370156836646,0.1288297755997338,0.13140637111172848,0.13403449853396304,0.13671518850464232,0.13944949227473516,0.14223848212022985,0.14508325176263445,0.14798491679788714,0.15094461513384488,0.15396350743652179,0.15704277758525223,0.16018363313695727,0.16338730579969643,0.16665505191569036,0.16998815295400416,0.17338791601308423,0.17685567433334592,0.18039278782001283,0.1840006435764131,0.18768065644794138,0.19143426957690021,null,{"$f":"SUM(I8:AL8)/$AN$79","v":1.1169248887317653E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$89:AL$89)","v":7.0629260963899565},{"$f":"AP8/$AP$79","v":1.1169248887317655E-3}]
[null,null,null,null,"[MWh/a]","Brennwert:",53.725700000000003,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1616598.3622092903},null,{"$f":"G9/G11*1000000/1000000","v":5.0922138260817186E-2},"mmBTU/kg"]
[null,null,null,null,null,null,1055.05585262,"J/BTU"]
[null,null,null,null,null,"Heizwert:",48.360439999999997,"MJ/kg"]
[]
["CO2-Abscheidung","MEA",2,null,2072.0136966,"€/t(MEA)",{"$f":"'032STREAMS'!E15*'032OPEX'!D1","v":412.83569537462205},"t/a",{"$f":"G14*E14/1000000","v":0.85540121526160218},{"$f":"I14*(1+$C14/100)","v":0.87250923956683424},0.88995942435817099,0.90775861284533443,0.92591378510224109,0.94443206080428588,0.96332070202037157,0.98258711606077898,1.0022388583819946,1.0222836355496345,1.0427293082606273,1.0635838944258398,1.0848555723143567,1.1065526837606439,1.1286837374358567,1.1512574121845738,1.1742825604282652,1.1977682116368304,1.221723575869567,1.2461580473869585,1.2710812083346976,1.2965028325013916,1.3224328891514194,1.348881546934448,1.3758591778731368,1.4033763614305996,1.4314438886592116,1.4600727664323958,1.4892742217610437,1.5190597061962647,null,{"$f":"SUM(I14:AL14)/$AN$79","v":8.8629668923442539E-3},null,{"$f":"SUMPRODUCT(I14:AL14,I$89:AL$89)","v":56.045380299884897},{"$f":"AP14/$AP$79","v":8.8629668923442539E-3}]
[]
[]
[]
[]
[]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,0,{"$f":"G21/D1","v":0.66306799287563734},{"$f":"E22*E24*G22/100","v":23102.258945588666},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'032STREAMS'!E6*'032OPEX'!D1*(E10+G30+G40+G42)/E10","v":132012.90826050667},"t CH4/a"]
[null,null,2,"CO2-Emissionen(Upstr.)",5.16,"g CO2/MJ Erdgas",{"$f":"E23*G22*G12/1000","v":32942.484018453921},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei SMR-blau (+MEA)",2,null,null,{"$f":"'032STREAMS'!E4-'032STREAMS'!E14","v":0.80654628098162551},{"$f":"F25*D1","v":28101.252413089671},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,{"$f":"(I40+I42)*1000000/F7*44/16/D1*E38","v":0.24479602903783768},{"$f":"F26*D1","v":8529.0517902357315},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,{"$f":"I30*1000000/F7*44/16/D1*E38","v":0.14178780300506419},{"$f":"F27*D1","v":4940.0944933915262},"t/a"]
[null,null,null,"Summe:",{"$f":"G27+G26+G25+G23+G21","v":97615.141660759517},"t/a",{"$f":"E28/D1/G74*1000","v":23.355046082410283},"g/MJ"]
[null,"Gesamt-CO2-Emissionen (mit Transport)",2,null,null,null,{"$f":"SUM(I197:I204)/1000000","v":97944.99738136385},"t/a",{"$f":"G29*E21/1000000","v":0},{"$f":"I29*(1+$C29/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I29:AL29)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I29:AL29,I$89:AL$89)","v":0},{"$f":"AP29/$AP$79","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,{"$f":"E7*10*H32*G9/G12*E37","v":40.319609663293797},"€/MWh",{"$f":"IF(D1*1000*('032STREAMS'!E13+'032STREAMS'!E24+'032STREAMS'!E34-'032EC'!I10)/3600>0,D1*1000*('032STREAMS'!E13+'032STREAMS'!E24+'032STREAMS'!E34-'032EC'!I10)/3600,0)","v":127197.0818026562},"MWh/a",{"$f":"G30*E30/1000000","v":5.1285366885931483},{"$f":"I30*(1+$C30/100)","v":5.2311074223650111},5.3357295708123118,5.4424441622285578,5.5512930454731286,5.6623189063825912,5.7755652845102432,5.8910765902004485,6.0088981220044575,6.1290760844445469,6.2516576061334383,6.3766907582561076,6.5042245734212303,6.6343090648896554,6.7669952461874487,6.9023351511111981,7.0403818541334218,7.1811894912160907,7.324813281040413,7.4713095466612209,7.6207357375944458,7.7731504523463348,7.9286134613932617,8.0871857306211279,8.24892944523355,8.4139080341382204,8.5821861948209843,8.753829918717404,8.9289065170917521,9.1074846474335871,null,{"$f":"SUM(I30:AL30)/$AN$79","v":5.313769733571512E-2},null,{"$f":"SUMPRODUCT(I30:AL30,I$89:AL$89)","v":336.01868218788087},{"$f":"AP30/$AP$79","v":5.3137697335715113E-2}]
[null,"(mit KWK: 0,4 Strom; 0,5 Wärme)",null,null,null,"[MWh/a]","Verhältnisse für"]
[null,"Effizienz Strom",0.4,"Strommenge für KWK:",null,{"$f":"(G40+G42)/C33*C32","v":181071.623752999},"Strom:",{"$f":"H34/(F34+H34)*1/C35+F34/(F34+H34)*1/SUM(C32:C33)","v":1.1111111111111112}]
[null,"Effizienz Wärme",0.5,"Wärmemenge für KWK:",null,{"$f":"G30/C32*C33","v":158996.35225332025},"Wärme:",{"$f":"H35/(F35+H35)*1/C34+F35/(F35+H35)*1/SUM(C32:C33)","v":1.0780520370682871}]
[null,"Effizienz Wätme(ohne KWK)",1,"Strom aus KWK:",null,{"$f":"MIN(F32,G30)","v":127197.0818026562},"nicht-KWK:",{"$f":"G30-F34","v":0}]
[null,"Effizienz Strom(ohne KWK)",0.6,"Wärme aus KWK:",null,{"$f":"F34/C32*C33","v":158996.35225332025},"nicht-KWK:",{"$f":"-(F35-G40-G42)","v":67343.177437928476}]
[]
[null,"Faktoren für CO2-Absch. aus Abgasen",null,"Energie:",1.4610778473812915]
[null,null,null,"CO2:",0.11686442073468865]
[]
["Wärme","(Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":39.119973598180863},"€/MWh",{"$f":"IF(D1*1000*('032PINCH'!AP4)/3600>0, D1*1000*('032PINCH'!AP4)/3600,0)","v":177807.61809053845},"MWh/a",{"$f":"G40*E40/1000000","v":6.95582932525729},{"$f":"I40*(1+$C40/100)","v":7.0949459117624363},7.2368448299976853,7.3815817265976396,7.5292133611295924,7.6797976283521843,7.8333935809192283,7.9900614525376135,8.149862681588365,8.312859935220132,8.4791171339245341,8.6486994766030243,8.8216734661350849,8.9981069354577858,9.1780690741669417,9.3616304556502801,9.5488630647632853,9.7398403260585518,9.9346371325797236,10.133329875231318,10.335996472735944,10.542716402190663,10.753570730234477,10.968642144839167,11.188014987735951,11.41177528749067,11.640010793240483,11.872811009105293,12.110267229287398,12.352472573873147,null,{"$f":"SUM(I40:AL40)/$AN$79","v":7.2070607240952794E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$89:AL$89)","v":455.74181200562549},{"$f":"AP40/$AP$79","v":7.2070607240952794E-2}]
[]
["Kühlung","Wärme für Adsorption (Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":39.119973598180863},"€/MWh",{"$f":"IF(D1*1000*('032EC'!J10)/3600<0, D1*1000*(-'032EC'!J10)/3600,0)","v":48531.911600710264},"MWh/a",{"$f":"G42*E42/1000000","v":1.8985671004890332},{"$f":"I42*(1+$C42/100)","v":1.9365384424988139},1.9752692113487902,2.0147745955757661,2.0550700874872816,2.0961714892370273,2.1380949190217677,2.1808568174022032,2.2244739537502474,2.2689634328252524,2.3143427014817575,2.3606295555113928,2.4078421466216207,2.455998989554053,2.5051189693451343,2.555221348732037,2.6063257757066776,2.6584522912208111,2.7116213370452273,2.765853763786132,2.8211708390618546,2.8775942558430918,2.9351461409599535,2.9938490637791526,3.0537260450547357,3.1148005659558304,3.1770965772749471,3.2406385088204459,3.3054512789968551,3.3715603045767923,null,{"$f":"SUM(I42:AL42)/$AN$79","v":1.9671397531721129E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$89:AL$89)","v":124.39299041586725},{"$f":"AP42/$AP$79","v":1.9671397531721126E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'032EC'!K10","v":2.9875168299633532E-3},"€/kg",{"$f":"G43*D3*1000/1000000","v":0.29875168299633531},{"$f":"I43*(1+$C43/100)","v":0.304726716656262},0.31082125098938723,0.31703767600917498,0.32337842952935847,0.32984599811994564,0.33644291808234456,0.34317177644399144,0.3500352119728713,0.35703591621232872,0.36417663453657528,0.37146016722730679,0.37888937057185296,0.38646715798329001,0.39419650114295579,0.40208043116581493,0.41012203978913125,0.41832448058491389,0.42669097019661217,0.43522478960054445,0.44392928539255533,0.45280787110040643,0.46186402852241459,0.47110130909286291,0.48052333527472019,0.49013380198021461,0.49993647801981889,0.50993520758021527,0.52013391173181955,0.53053658996645592,null,{"$f":"SUM(I43:AL43)/$AN$79","v":3.0954202872144352E-3},null,{"$f":"SUMPRODUCT(I43:AL43,I$89:AL$89)","v":19.574033085327866},{"$f":"AP43/$AP$79","v":3.0954202872144347E-3}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'032EC'!L10*D1*1000","v":17863001.20118399},"m³/a",{"$f":"E44*G44/1000000","v":1.607670108106559},{"$f":"I44*(1+$C44/100)","v":1.6398235102686902},1.672619980474064,1.7060723800835453,1.7401938276852162,1.7749977042389207,1.8104976583236991,1.846707611490173,1.8836417637199765,1.9213145989943761,1.9597408909742635,1.9989357087937487,2.0389144229696239,2.0796927114290162,2.1212865656575968,2.1637122969707487,2.2069865429101636,2.2511262737683668,2.2961487992437344,2.3420717752286091,2.3889132107331812,2.4366914749478448,2.4854253044468018,2.5351338105357377,2.5858364867464525,2.6375532164813817,2.6903042808110094,2.7441103664272295,2.7989925737557741,2.8549724252308897,null,{"$f":"SUM(I44:AL44)/$AN$79","v":1.6657361116329879E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$89:AL$89)","v":105.33359200107478},{"$f":"AP44/$AP$79","v":1.6657361116329879E-2}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D47=\"Kurve B\", (E47*3.1589*('032CAPEX'!K8/8)^0.2386)*365,IF(D47=\"Kurve C\",(E47*2.0596*('032CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G47*$E$52/1000000","v":0},{"$f":"I47*(1+$C47/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I47:AL47)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I47:AL47,I$89:AL$89)","v":0},{"$f":"AP47/$AP$79","v":0}]
[null,"SMR",3,"Kurve C",6,null,{"$f":"IF(D48=\"Kurve B\", (E48*3.1589*('032CAPEX'!K9/8)^0.2386)*365,IF(D48=\"Kurve C\",(E48*2.0596*('032CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G48*$E$52/1000000","v":1.4019564154457143},{"$f":"I48*(1+$C48/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,1.7034991559511402E-2,null,98.565321163062606,1.5587032749660839E-2]
[null,"CO2-Absch+CSS",3,"Kurve C",3,null,{"$f":"IF(D49=\"Kurve B\", (E49*3.1589*('032CAPEX'!K10/8)^0.2386)*365,IF(D49=\"Kurve C\",(E49*2.0596*('032CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17437.268848827291},"h/a",{"$f":"G49*$E$52/1000000","v":0.70097820772285713},{"$f":"I49*(1+$C49/100)","v":0.72200755395454286},0.74366778057317917,0.76597781399037457,0.7889571484100858,0.81262586286238836,0.83700463874826003,0.8621147779107079,0.88797822124802916,0.91461756788547011,0.94205609492203424,0.9703177777696953,0.99942731110278615,1.0294101304358698,1.0602924343489459,1.0921012073794143,1.1248642436007967,1.1586101709088206,1.1933684760360852,1.2291695303171677,1.2660446162266827,1.3040259547134831,1.3431467333548877,1.3834411353555343,1.4249443694162003,1.4676927004986864,1.5117234815136471,1.5570751859590566,1.6037874415378284,1.6519010647839634,null,8.5174957797557009E-3,null,49.282660581531303,7.7935163748304196E-3]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D50=\"Kurve B\", (E50*3.1589*('032CAPEX'!K11/8)^0.2386)*365,IF(D50=\"Kurve C\",(E50*2.0596*('032CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G50*$E$52/1000000","v":0},{"$f":"I50*(1+$C50/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D51=\"Kurve B\", (E51*3.1589*('032CAPEX'!K12/8)^0.2386)*365,IF(D51=\"Kurve C\",(E51*2.0596*('032CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G51*$E$52/1000000","v":0},{"$f":"I51*(1+$C51/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G52/100*SUM(I47:I51)","v":0.42058692463371428},{"$f":"I52*(1+$C52/100)","v":0.43320453237272571},0.44620066834390748,0.45958668839422473,0.4733742890460515,0.48757551771743307,0.50220278324895606,0.5172688667464248,0.53278693274881761,0.54877054073128217,0.5652336569532207,0.58219066666181729,0.59965638666167187,0.61764607826152207,0.63617546060936769,0.65526072442764871,0.67491854616047819,0.69516610254529254,0.71602108562165134,0.73750171819030086,0.75962676973600995,0.78241557282809027,0.80588804001293302,0.830064681213321,0.8549666216497207,0.88061562029921236,0.90703408890818871,0.93424511157543444,0.96227246492269747,0.9911406388703784,null,5.1104974678534212E-3,null,29.569596348918797,4.6761098248982542E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'032STREAMS'!E5","v":371711.92818403017},"t/a",{"$f":"G54*E54/1000000","v":0.9292798204600754},{"$f":"I54*(1+$C54/100)","v":0.94786541686927694},0.96682272520666246,0.9861591797107957,1.0058823633050116,1.0260000105711118,1.0465200107825341,1.0674504109981848,1.0887994192181485,1.1105754076025114,1.1327869157545616,1.1554426540696527,1.1785515071510457,1.2021225372940667,1.2261649880399481,1.250688287800747,1.275702053556762,1.3012160946278972,1.3272404165204552,1.3537852248508644,1.3808609293478817,1.4084781479348394,1.4366477108935363,1.465380665111407,1.4946882784136351,1.5245820439819078,1.5550736848615461,1.5861751585587771,1.6178986617299527,1.6502566349645518,null,{"$f":"SUM(I54:AL54)/$AN$79","v":9.6284364991724228E-3},null,{"$f":"SUMPRODUCT(I54:AL54,I$89:AL$89)","v":60.885862696332275},{"$f":"AP54/$AP$79","v":9.6284364991724262E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E56/100*'032CAPEX'!$L$18","v":12.509497076722894},{"$f":"I56*(1+$C56/100)","v":12.759687018257353},13.0148807586225,13.275178373794949,13.540681941270849,13.811495580096267,14.087725491698192,14.369480001532157,14.6568696015628,14.950006993594057,15.249007133465938,15.553987276135256,15.865067021657962,16.182368362091122,16.506015729332944,16.836136043919602,17.172858764797994,17.516315940093953,17.866642258895833,18.223975104073752,18.588454606155228,18.960223698278334,19.339428172243903,19.72621673568878,20.120741070402556,20.523155891810607,20.933619009646819,21.352291389839756,21.779337217636552,22.214923961989285,null,{"$f":"SUM(I56:AL56)/$AN$79","v":0.12961316450429075},null,{"$f":"SUMPRODUCT(I56:AL56,I$89:AL$89)","v":819.61482929483554},{"$f":"AP56/$AP$79","v":0.1296131645042907}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E58/100*I56","v":1.8764245615084341},{"$f":"I58*(1+$C58/100)","v":1.9139530527386028},1.9522321137933749,1.9912767560692424,2.0311022911906274,2.07172433701444,2.1131588237547287,2.1554220002298234,2.1985304402344199,2.2425010490391082,2.2873510700198905,2.3330980914202883,2.379760053248694,2.4273552543136678,2.4759023593999414,2.5254204065879402,2.575928814719699,2.6274473910140932,2.6799963388343753,2.7335962656110628,2.7882681909232843,2.8440335547417499,2.9009142258365848,2.9589325103533164,3.018111160560383,3.0784733837715907,3.1400428514470224,3.2028437084759629,3.2669005826454822,3.3322385942983921,null,{"$f":"SUM(I58:AL58)/$AN$79","v":1.9441974675643611E-2},null,{"$f":"SUMPRODUCT(I58:AL58,I$89:AL$89)","v":122.94222439422536},{"$f":"AP58/$AP$79","v":1.9441974675643611E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E60/100*'032CAPEX'!$L$18","v":1.7870710109604133},{"$f":"I60*(1+$C60/100)","v":1.8228124311796217},1.8592686798032141,1.8964540533992784,1.934383134467264,1.9730707971566093,2.0125322130997416,2.0527828573617364,2.0938385145089713,2.1357152847991507,2.1784295904951336,2.2219981823050365,2.2664381459511374,2.31176690887016,2.3580022470475632,2.4051622919885145,2.453265537828285,2.502330848584851,2.5523774655565479,2.6034250148676787,2.6554935151650323,2.7086033854683329,2.7627754531776998,2.818030962241254,2.874391581486079,2.9318794131158006,2.9905170013781168,3.0503273414056791,3.1113338882337929,3.1735605659984687,null,{"$f":"SUM(I60:AL60)/$AN$79","v":1.8516166357755822E-2},null,{"$f":"SUMPRODUCT(I60:AL60,I$89:AL$89)","v":117.08783275640509},{"$f":"AP60/$AP$79","v":1.8516166357755819E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100))","v":10.72242606576248},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(J5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":9.6501834591862323},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(K5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":8.5779408526099843},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(L5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":7.5056982460337371},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(M5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":6.4334556394574891},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(N5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":5.3612130328812402},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(O5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":4.2889704263049921},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(P5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":3.2167278197287446},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(Q5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":2.144485213152497},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(R5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":1.0722426065762478},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(S5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(T5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(U5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(V5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(W5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(X5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(Y5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(Z5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AA5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AB5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AC5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AD5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AE5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AF5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AG5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AH5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AI5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AJ5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AK5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('032CAPEX'!$L$18*(1-$E$62/100)-(AL5-1)*$E$64/100*'032CAPEX'!$L$18*(1-$E$62/100)))","v":0},null,{"$f":"SUM(I63:AL63)/$AN$79","v":1.5061928042383297E-2},null,{"$f":"SUMPRODUCT(I63:AL63,I$89:AL$89)","v":278.11211762051175},{"$f":"AP63/$AP$79","v":4.398040440873606E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$64/100*('032CAPEX'!$L$18*(1-$E$62/100))","v":10.72242606576248},{"$f":"IF(SUM($I$64:I64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:I64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:J64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:J64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:K64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:K64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:L64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:L64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:M64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:M64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:N64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:N64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:O64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:O64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:P64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:P64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:Q64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Q64)))","v":10.722426065762479},{"$f":"IF(SUM($I$64:R64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:R64)))","v":1.4210854715202004E-14},{"$f":"IF(SUM($I$64:S64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:S64)))","v":0},{"$f":"IF(SUM($I$64:T64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:T64)))","v":0},{"$f":"IF(SUM($I$64:U64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:U64)))","v":0},{"$f":"IF(SUM($I$64:V64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:V64)))","v":0},{"$f":"IF(SUM($I$64:W64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:W64)))","v":0},{"$f":"IF(SUM($I$64:X64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:X64)))","v":0},{"$f":"IF(SUM($I$64:Y64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Y64)))","v":0},{"$f":"IF(SUM($I$64:Z64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Z64)))","v":0},{"$f":"IF(SUM($I$64:AA64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AA64)))","v":0},{"$f":"IF(SUM($I$64:AB64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AB64)))","v":0},{"$f":"IF(SUM($I$64:AC64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AC64)))","v":0},{"$f":"IF(SUM($I$64:AD64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AD64)))","v":0},{"$f":"IF(SUM($I$64:AE64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AE64)))","v":0},{"$f":"IF(SUM($I$64:AF64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AF64)))","v":0},{"$f":"IF(SUM($I$64:AG64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AG64)))","v":0},{"$f":"IF(SUM($I$64:AH64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AH64)))","v":0},{"$f":"IF(SUM($I$64:AI64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AI64)))","v":0},{"$f":"IF(SUM($I$64:AJ64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AJ64)))","v":0},{"$f":"IF(SUM($I$64:AK64)<=(100-$E$64)/100*'032CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'032CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'032CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AK64)))","v":0},null,{"$f":"SUM(I64:AL64)/$AN$79","v":2.738532371342417E-2},null,{"$f":"SUMPRODUCT(I64:AL64,I$89:AL$89)","v":443.23909052013482},{"$f":"AP64/$AP$79","v":7.0093437918571866E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'032CAPEX'!L18*$E$66/100","v":5.3612130328812393},{"$f":"I66*(1+$C66/100)","v":5.4684372935388641},5.5778060394096416,5.6893621601978346,5.8031494034017914,5.9192123914698271,6.037596639299224,6.1583485720852087,6.281515543526913,6.4071458543974513,6.5352887714854004,6.6659945469151083,6.7993144378534103,6.9353007266104783,7.0740067411426883,7.2154868759655422,7.3597966134848534,7.5069925457545503,7.6571323966696418,7.8102750446030349,7.966480545495096,8.1258101564049987,8.288326359533098,8.4540928867237604,8.6231747444582361,8.7956382393474009,8.9715510041343496,9.1509820242170363,9.3340016647013773,9.5206816979954052,null,{"$f":"SUM(I66:AL66)/$AN$79","v":5.5548499073267442E-2},null,{"$f":"SUMPRODUCT(I66:AL66,I$89:AL$89)","v":351.26349826921518},{"$f":"AP66/$AP$79","v":5.5548499073267435E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I66)","v":99.425048360566549},99.937644894049185,100.48269526679728,101.06087126729018,101.67285880112746,102.31935819381214,103.00108450020231,103.71876782078367,104.47315362491808,105.26500308122682,95.372667329509767,97.314034695517137,99.295246829427185,101.31713114921541,103.38053253689543,105.48631371526989,107.63535563304094,109.82855785847138,112.06683898179355,114.3511370265667,116.68240987018947,119.06163567377743,121.48981332162266,123.96796287045589,126.49712600873784,129.07836652621157,131.71277079395372,134.40144825516731,137.14553192696516,139.94617891339982,null,{"$f":"SUM(I68:AL68)","v":3347.3875457269619},null,{"$f":"SUMPRODUCT(I68:AL68,I$89:AL$89)","v":5842.6453592659436},{"$f":"AP68/$AP$79","v":0.92395077178179497}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,2770.0930201882466,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E72*G72/1000000","v":96.514093491705296},{"$f":"I72*(1+$C72/100)","v":98.4443753615394},100.41326286877019,102.42152812614559,104.4699586886685,106.55935786244187,108.69054501969072,110.86435592008453,113.08164303848622,115.34327589925594,117.65014141724106,120.00314424558589,122.40320713049761,124.85127127310756,127.34829669856971,129.89526263254112,132.49316788519195,135.1430312428958,137.84589186775372,140.6028097051088,143.41486589921098,146.28316321719521,149.20882648153912,152.19300301116991,155.23686307139332,158.34160033282117,161.50843233947759,164.73860098626716,168.0333730059925,171.39404046611236,null,{"$f":"SUM(I72:AL72)/$AN$79*(AN79-AN68)/AN79","v":0.14506949293197446},null,{"$f":"SUMPRODUCT(I72:AL72,I$89:AL$89)","v":6323.5461646930398},{"$f":"AP72/$AP$79*($AP$79-$AP$68)/$AP$79","v":7.6049228218205048E-2}]
[null,null,null,null,{"$f":"E72/1000","v":2.7700930201882468},"€/kg"]
[null,null,null,null,{"$f":"E73/G74*32","v":0.73893162482826835},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E74/32*3600","v":83.129807793180191},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('032STREAMS'!E13-'032EC'!I10)/3600<0,-D1*1000*('032STREAMS'!E13-'032EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G76*E76/1000000","v":0},{"$f":"I76*(1+$C76/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I76:AL76)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I76:AL76,I$89:AL$89)","v":0},{"$f":"AP76/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('032EC'!J10>0,'032EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G77*E77/1000000","v":0},{"$f":"I77*(1+$C77/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I77:AL77)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I77:AL77,I$89:AL$89)","v":0},{"$f":"AP77/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I72:I77)","v":96.514093491705296},98.4443753615394,100.41326286877019,102.42152812614559,104.4699586886685,106.55935786244187,108.69054501969072,110.86435592008453,113.08164303848622,115.34327589925594,117.65014141724106,120.00314424558589,122.40320713049761,124.85127127310756,127.34829669856971,129.89526263254112,132.49316788519195,135.1430312428958,137.84589186775372,140.6028097051088,143.41486589921098,146.28316321719521,149.20882648153912,152.19300301116991,155.23686307139332,158.34160033282117,161.50843233947759,164.73860098626716,168.0333730059925,171.39404046611236,null,{"$f":"SUM(I79:AL79)","v":3915.3913891864609},null,{"$f":"SUMPRODUCT(I79:AL79,I$89:AL$89)","v":6323.5461646930398},{"$f":"AP79/$AP$79*($AP$79-$AP$68)/$AP$79","v":7.6049228218205048E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I79-I68","v":-2.9109548688612534},-1.4932695325097853,-6.9432398027089448E-2,1.3606568588554069,2.7970998875410373,4.2399996686297357,5.6894605194884065,7.1455880993008662,8.6084894135681367,10.07827281802912,22.277474087731292,22.68910955006875,23.10796030107042,23.534140123892143,23.967764161674282,24.408948917271232,24.857812252151007,25.314473384424417,25.779052885960169,26.251672678542093,26.732456029021506,27.221527543417778,27.719013159916457,28.225040140714015,28.739737062655479,29.263233806609605,29.79566154552387,30.337152731099849,30.887841079027339,31.447861552712538]
["Barwert",null,10,null,null,null,null,null,{"$f":"I82*(1+$C$83/100)^-(I5)","v":-2.646322608055685},-1.2341070516609796,-5.2165588299841796E-2,0.92934694273301455,1.7367789629005943,2.3933692763781398,2.919592853928568,3.3334695842626938,3.650839858078994,3.8856104540311809,7.808118763604611,7.2294495290582663,6.6935529875895687,6.1972746378395565,5.7376921814599946,5.3120984584116195,4.9179856346085353,4.553030550111572,4.215081142794924,3.9021438686407817,3.6123720455905861,3.3440550532336921,3.0956083255739735,2.8655640787123913,2.6525627195441501,2.4553448855180355,2.2727440691653622,2.1036797844980502,1.9471512355189882,1.8022314500013772]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$83/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E62/100*'032CAPEX'!L18","v":71.482840438416531},{"$f":"$H$86*(1+$C$86/100)^I5","v":78.631124482258187},86.494236930484021,95.143660623532426,104.65802668588567,115.12382935447425,126.63621228992169,139.29983351891389,153.22981687080525,168.55279855788578,185.40807841367439,203.94888625504186,224.34377488054605,246.77815236860064,271.45596760546078,298.60156436600681,328.46172080260754,361.30789288286832,397.43868217115516,437.18255038827078,480.90080542709779,528.99088596980766,581.88997456678851,640.07897202346737,704.0868692258141,774.49555614839562,851.94511176323522,937.13962293955888,1030.8535852335147,1133.9389437568664,1247.3328381325532,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":480.90080542709779}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I82*I89","v":-17.803135211593837},-8.3024551275116156,-0.35094399264372628,6.2521815101422646,11.684180384903534,16.101391685551409,19.641560776855854,22.42591645920573,24.561024960222348,26.140444132593828,52.529118586478361,48.636121340391533,45.030877384817103,41.692164812022511,38.600323860018058,35.737142109776819,33.085748107613,30.63051279515355,28.356958174556187,26.251672678542093,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$87:I87)","v":-17.803135211593837},{"$f":"SUM($I$87:J87)","v":-26.105590339105454},{"$f":"SUM($I$87:K87)","v":-26.456534331749179},{"$f":"SUM($I$87:L87)","v":-20.204352821606914},{"$f":"SUM($I$87:M87)","v":-8.5201724367033798},{"$f":"SUM($I$87:N87)","v":7.5812192488480292},{"$f":"SUM($I$87:O87)","v":27.222780025703884},{"$f":"SUM($I$87:P87)","v":49.648696484909614},{"$f":"SUM($I$87:Q87)","v":74.209721445131962},{"$f":"SUM($I$87:R87)","v":100.35016557772579},{"$f":"SUM($I$87:S87)","v":152.87928416420414},{"$f":"SUM($I$87:T87)","v":201.51540550459566},{"$f":"SUM($I$87:U87)","v":246.54628288941277},{"$f":"SUM($I$87:V87)","v":288.23844770143529},{"$f":"SUM($I$87:W87)","v":326.83877156145337},{"$f":"SUM($I$87:X87)","v":362.57591367123018},{"$f":"SUM($I$87:Y87)","v":395.66166177884315},{"$f":"SUM($I$87:Z87)","v":426.2921745739967},{"$f":"SUM($I$87:AA87)","v":454.64913274855292},{"$f":"SUM($I$87:AB87)","v":480.90080542709501},{"$f":"SUM($I$87:AC87)","v":480.90080542709501},{"$f":"SUM($I$87:AD87)","v":480.90080542709501},{"$f":"SUM($I$87:AE87)","v":480.90080542709501},{"$f":"SUM($I$87:AF87)","v":480.90080542709501},{"$f":"SUM($I$87:AG87)","v":480.90080542709501},{"$f":"SUM($I$87:AH87)","v":480.90080542709501},{"$f":"SUM($I$87:AI87)","v":480.90080542709501},{"$f":"SUM($I$87:AJ87)","v":480.90080542709501},{"$f":"SUM($I$87:AK87)","v":480.90080542709501},{"$f":"SUM($I$87:AL87)","v":480.90080542709501},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":480.90080542709501}]
[null,null,{"$f":"C86","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$89/100)^($H$1-I5)>=1,(1+$C$89/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"0","v":0},{"$f":"K95*$L$109","v":0},{"$f":"K95","v":0},{"$f":"L95","v":0},null,{"$f":"N107","v":0.19521667300484347}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N95","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ40+AQ30","v":0.49966795867862618},{"$f":"K97*$L$109","v":0.36922045658102132},{"$f":"K97","v":0.49966795867862618},{"$f":"L97","v":0.36922045658102132},null,{"$f":"N97","v":0.36922045658102132}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ29","v":0},0,{"$f":"K98","v":0},{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":1.1169248887317655E-3},8.2533112284169634E-4,null,null,null,{"$f":"N102","v":5.716194528854783E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ44+AQ43+AQ42","v":3.9424178935265439E-2},2.913177259815608E-2,null,null,null,{"$f":"N103","v":9.5775266246289167E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ54","v":9.6284364991724262E-3},7.114756226889285E-3,null,null,null,{"$f":"N104","v":2.0731952584724968E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ58+AQ14","v":2.8304941567987865E-2},2.0915416463502468E-2,{"$f":"K100+K101+K102","v":7.7357557002425734E-2},{"$f":"L100+L101+L102","v":5.716194528854783E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ56","v":0.1296131645042907},9.5775266246289167E-2,{"$f":"K103","v":0.1296131645042907},{"$f":"L103","v":9.5775266246289167E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ47+AQ48+AQ49+AQ50+AQ52+AQ51","v":2.8056658949389513E-2},2.0731952584724968E-2,{"$f":"K104","v":2.8056658949389513E-2},{"$f":"L104","v":2.0731952584724968E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ60+AQ66","v":7.4064665431023247E-2},5.4728723569308087E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ63+AQ64","v":0.11407384232730793},8.4292769661321335E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ72","v":7.6049228218205048E-2},5.6195179774214052E-2,{"$f":"K105+K106+K107+K108","v":0.26418773597653622},{"$f":"L105+L106+L107+L108","v":0.19521667300484347}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme/Strom",null,{"$f":"AQ76+AQ77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E74","v":0.73893162482826835},"€/l BÄ",{"$f":"SUM(N95:N107)","v":0.73810629370542669}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E74","v":0.73893162482826835},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.73893162482826835},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.73893162482826835},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.73893162482826835},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.73893162482826835},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.73893162482826835},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.73893162482826835},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.73893162482826835},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E72/E74*N139","v":2770.0930201882466},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,{"$f":"L97","v":0.36922045658102132}]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L99","v":8.2533112284169634E-4}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L101","v":7.114756226889285E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L100","v":2.913177259815608E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L102","v":2.0915416463502468E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,9.5775266246289167E-2]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,2.0731952584724968E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,5.4728723569308087E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,8.4292769661321335E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,5.6195179774214052E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L108","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G37+G39+G41","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas",null,{"$f":"(I7+I30+I40+I42)*100000000/E7/1000","v":2242065.7165160915},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E28*1000000","v":97615141660.759521},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0.99663223513785004}]
[null,null,"MEA",null,{"$f":"G14","v":412.83569537462205},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":329855720.60432303},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":3.3677648621499193E-3}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G72*G74*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":23.433966170259296},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":23.433966170259296},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas"},{"$f":"E210*K199","v":23.355046082410286},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":7.8920087849009168E-2},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"032STREAMS","index":35,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["SMR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":3.6656462283095901},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,3.6656462283095901]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":8.3524618094475276},30.617170128901225,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",10.668665896673319,39.107554905235702]
[null,null,"IN","SNG",3.1090389980491406,11.396637076866259]
[null,null,null,"H2O(rein)",15.469929191751987,56.7072875939621]
[null,null,"THERMAL",null,-1.816009943509961,-6.6568500000000004,232.53100000000001,35]
[null,null,null,null,-1.2476735929067218,-4.5735299999999999,200.54400000000001,70]
[null,null,null,null,-6.6248891702783821,-24.284500000000001,150.00700000000001,118.803]
[null,null,null,null,-7.9498670043340578,-29.141399999999997,118.803,40]
[null,null,null,null,-1.1434163961678436,-4.1913600000000004,140.541,100]
[null,null,"WORK",null,3.1621920216412698,11.591477257319998]
["CO2-ABSCH",null,"OUT","CO2-CSS(+H2O)",{"$f":"$E$3/$F$3*F14","v":7.5459155284659021},27.660656796063801]
[null,null,"IN","MEA",1.1848977044374202E-2,4.3434158012037205E-2]
[null,null,null,"H2O",0,0]
[null,null,"THERMAL",null,31.747727476054525,116.37593748,94.621291900000003,94.621291900000003]
[null,null,null,null,-1.5739380291099723,-5.769499999999999,57.207500000000003,30]
[null,null,null,null,-2.7543847308625962,-10.0966,77.346199999999996,57.207500000000003]
[null,null,null,null,-25.973428440721555,-95.209400000000002,80.458500000000001,40]
[null,null,null,null,-1.2591722475435165,-4.6156800000000002,100,54.648299999999999]
[null,null,null,null,-3.692423970286328,-13.535119999999999,54.648299999999999,40]
[null,null,"WORK",null,0.56626784788154938,2.0757376007999899]
["CCS-Reinigung",null,"OUT","CO2-CSS",7.4090882084008411,27.159096246337601]
[null,null,"THERMAL",null,-0.27596498325112351,-1.01159,51.3125,28]
[null,null,null,null,-0.2949657257292429,-1.0812400000000002,67.481399999999994,51.3125]
[null,null,null,null,-0.94686715078901496,-3.4708800000000002,196.024,67.481399999999994]
[null,null,null,null,-0.15295802297281752,-0.56069000000000013,45.152500000000003,28]
[null,null,null,null,-0.68831519542559216,-2.52312,138.566,45.152500000000003]
[null,null,null,null,-0.19118866261220932,-0.70082999999999984,31.757999999999999,28]
[null,null,null,null,-0.57356325980468581,-2.1024799999999999,37.155500000000004,31.757999999999999]
[null,null,null,null,-0.38237459719247657,-1.4016500000000005,53.4679,37.155500000000004]
[null,null,null,null,-0.95593512896521993,-3.5041199999999999,145.827,53.4679]
[null,null,"WORK",null,2.5713795481640589,9.4257677422799997]

{"sheet":"032PINCH","index":36,"n_rows":27,"n_cols":44,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-26.749608776408792},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",45.121610692009064,null,"MIN-DT",{"$f":"MIN(AF3:AF6,AK3:AK27)","v":4.9999950158749726}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",31.747727476054525,-1,94.621291900000003,94.621291900000003,null,"HOT",0.19118866261220932,5.0875109795691688E-2,28,31.757999999999999,null,"COOL-CURVE",94.621291900000003,0,null,null,28,0,null,null,{"$f":"V3+AC1","v":45.121610692009064},{"$f":"U3","v":94.621291900000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35))-AD3,AG3-AD3))","v":4.9999950158749726},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35)))","v":99.621286915874975},{"$f":"Z3","v":0},{"$f":"Y3","v":28},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-45.121610692009064,28,99.621286915874975]
["deltaT",null,{"$f":"'032STREAMS'!E8","v":-1.816009943509961},{"$f":"'032STREAMS'!F8","v":-6.6568500000000004},{"$f":"'032STREAMS'!G8","v":232.53100000000001},{"$f":"'032STREAMS'!H8","v":35},null,null,null,null,null,null,null,null,0.15295802297281752,8.9175352265161052E-3,28,45.152500000000003,null,null,94.621291900000003,31.747727476054525,"*",null,28,0,null,null,{"$f":"V4+AC1","v":76.869338168063592},{"$f":"U4","v":94.621291900000003},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35))-AD4,AG4-AD4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35)))","v":305.56099163926115},{"$f":"Z4","v":0},{"$f":"Y4","v":28},{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,18.372001915600265,94.621291900000003,94.621291900000003]
[5,"k",{"$f":"'032STREAMS'!E9","v":-1.2476735929067218},{"$f":"'032STREAMS'!F9","v":-4.5735299999999999},{"$f":"'032STREAMS'!G9","v":200.54400000000001},{"$f":"'032STREAMS'!H9","v":70},null,null,null,null,null,null,null,null,0.27596498325112351,1.1837640032219775E-2,28,51.3125,null,null,94.621291900000003,31.747727476054525,null,null,30,0.14326057010885515,null,null,{"$f":"V5+AC1","v":76.869338168063592},{"$f":"U5","v":94.621291900000003},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35))-AD5,AG5-AD5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35)))","v":305.56099163926115},{"$f":"Z5","v":0.14326057010885515},{"$f":"Y5","v":30},{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E10","v":-6.6248891702783821},{"$f":"'032STREAMS'!F10","v":-24.284500000000001},{"$f":"'032STREAMS'!G10","v":150.00700000000001},{"$f":"'032STREAMS'!H10","v":118.803},null,null,null,null,null,null,null,null,1.5739380291099723,5.7849417591104367E-2,30,57.207500000000003,null,null,94.621291900000003,31.747727476054525,"*",null,31.757999999999999,0.37088588735970018,null,null,{"$f":"V6+AC1","v":76.869338168063592},{"$f":"U6","v":94.621291900000003},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35))-AD6,AG6-AD6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35)))","v":305.56099163926115},{"$f":"Z6","v":0.37088588735970018},{"$f":"Y6","v":31.757999999999999},{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,18.372001915600265,94.621291900000003,94.621291900000003]
[null,null,{"$f":"'032STREAMS'!E11","v":-7.9498670043340578},{"$f":"'032STREAMS'!F11","v":-29.141399999999997},{"$f":"'032STREAMS'!G11","v":118.803},{"$f":"'032STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,0.57356325980468581,0.106264615063397,31.757999999999999,37.155500000000004,null,null,null,null,null,null,35,0.97023185941441548,null,null,null,null,null,null,null,{"$f":"Z7","v":0.97023185941441548},{"$f":"Y7","v":35},{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,45.121610692009064,28,99.621286915874975]
[null,null,{"$f":"'032STREAMS'!E12","v":-1.1434163961678436},{"$f":"'032STREAMS'!F12","v":-4.1913600000000004},{"$f":"'032STREAMS'!G12","v":140.541},{"$f":"'032STREAMS'!H12","v":100},null,null,null,null,null,null,null,null,1.816009943509961,9.1935440184576656E-3,35,232.53100000000001,null,null,null,null,null,null,37.155500000000004,1.3885341212031845,null,null,null,null,null,null,null,{"$f":"Z8","v":1.3885341212031845},{"$f":"Y8","v":37.155500000000004},{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E17","v":31.747727476054525},{"$f":"'032STREAMS'!F17","v":116.37593748},{"$f":"'032STREAMS'!G17","v":94.621291900000003},{"$f":"'032STREAMS'!H17","v":94.621291900000003},null,null,null,null,null,null,null,null,0.38237459719247657,2.3440732031612555E-2,37.155500000000004,53.4679,null,null,null,null,null,null,40,1.7049530837889795,null,null,null,null,null,null,null,{"$f":"Z9","v":1.7049530837889795},{"$f":"Y9","v":40},{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E18","v":-1.5739380291099723},{"$f":"'032STREAMS'!F18","v":-5.769499999999999},{"$f":"'032STREAMS'!G18","v":57.207500000000003},{"$f":"'032STREAMS'!H18","v":30},null,null,null,null,null,null,null,null,3.692423970286328,0.25207184248590814,40,54.648299999999999,null,null,null,null,null,null,45.152500000000003,7.4044968780816021,null,null,null,null,null,null,null,{"$f":"Z10","v":7.4044968780816021},{"$f":"Y10","v":45.152500000000003},{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E19","v":-2.7543847308625962},{"$f":"'032STREAMS'!F19","v":-10.0966},{"$f":"'032STREAMS'!G19","v":77.346199999999996},{"$f":"'032STREAMS'!H19","v":57.207500000000003},null,null,null,null,null,null,null,null,25.973428440721555,0.6419770490928125,40,80.458500000000001,null,null,null,null,null,null,51.3125,14.208965307717328,null,null,null,null,null,null,null,{"$f":"Z11","v":14.208965307717328},{"$f":"Y11","v":51.3125},{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E20","v":-25.973428440721555},{"$f":"'032STREAMS'!F20","v":-95.209400000000002},{"$f":"'032STREAMS'!G20","v":80.458500000000001},{"$f":"'032STREAMS'!H20","v":40},null,null,null,null,null,null,null,null,7.9498670043340578,0.10088279639523949,40,118.803,null,null,null,null,null,null,53.4679,16.603672129234567,null,null,null,null,null,null,null,{"$f":"Z12","v":16.603672129234567},{"$f":"Y12","v":53.4679},{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E21","v":-1.2591722475435165},{"$f":"'032STREAMS'!F21","v":-4.6156800000000002},{"$f":"'032STREAMS'!G21","v":100},{"$f":"'032STREAMS'!H21","v":54.648299999999999},null,null,null,null,null,null,null,null,0.68831519542559216,7.3684766701343184E-3,45.152500000000003,138.566,null,null,null,null,null,null,54.648299999999999,17.89967591163423,null,null,null,null,null,null,null,{"$f":"Z13","v":17.89967591163423},{"$f":"Y13","v":54.648299999999999},{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E22","v":-3.692423970286328},{"$f":"'032STREAMS'!F22","v":-13.535119999999999},{"$f":"'032STREAMS'!G22","v":54.648299999999999},{"$f":"'032STREAMS'!H22","v":40},null,null,null,null,null,null,null,null,0.2949657257292429,1.8242782485465493E-2,51.3125,67.481399999999994,null,null,null,null,null,null,57.207500000000003,20.13546693007839,null,null,null,null,null,null,null,{"$f":"Z14","v":20.13546693007839},{"$f":"Y14","v":57.207500000000003},{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E25","v":-0.27596498325112351},{"$f":"'032STREAMS'!F25","v":-1.01159},{"$f":"'032STREAMS'!G25","v":51.3125},{"$f":"'032STREAMS'!H25","v":28},null,null,null,null,null,null,null,null,0.95593512896521993,1.0350199698407845E-2,53.4679,145.827,null,null,null,null,null,null,67.481399999999994,29.921872322314396,null,null,null,null,null,null,null,{"$f":"Z15","v":29.921872322314396},{"$f":"Y15","v":67.481399999999994},{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E26","v":-0.2949657257292429},{"$f":"'032STREAMS'!F26","v":-1.0812400000000002},{"$f":"'032STREAMS'!G26","v":67.481399999999994},{"$f":"'032STREAMS'!H26","v":51.3125},null,null,null,null,null,null,null,null,1.2591722475435165,2.7764609651755427E-2,54.648299999999999,100,null,null,null,null,null,null,70,32.293571403397458,null,null,null,null,null,null,null,{"$f":"Z16","v":32.293571403397458},{"$f":"Y16","v":70},{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E27","v":-0.94686715078901496},{"$f":"'032STREAMS'!F27","v":-3.4708800000000002},{"$f":"'032STREAMS'!G27","v":196.024},{"$f":"'032STREAMS'!H27","v":67.481399999999994},null,null,null,null,null,null,null,null,2.7543847308625962,0.13677073152003838,57.207500000000003,77.346199999999996,null,null,null,null,null,null,77.346199999999996,39.281505131905654,null,null,null,null,null,null,null,{"$f":"Z17","v":39.281505131905654},{"$f":"Y17","v":77.346199999999996},{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E28","v":-0.15295802297281752},{"$f":"'032STREAMS'!F28","v":-0.56069000000000013},{"$f":"'032STREAMS'!G28","v":45.152500000000003},{"$f":"'032STREAMS'!H28","v":28},null,null,null,null,null,null,null,null,0.94686715078901496,7.3661739438055165E-3,67.481399999999994,196.024,null,null,null,null,null,null,80.458500000000001,41.816350061182057,null,null,null,null,null,null,null,{"$f":"Z18","v":41.816350061182057},{"$f":"Y18","v":80.458500000000001},{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'032STREAMS'!E29","v":-0.68831519542559216},{"$f":"'032STREAMS'!F29","v":-2.52312},{"$f":"'032STREAMS'!G29","v":138.566},{"$f":"'032STREAMS'!H29","v":45.152500000000003},null,null,null,null,null,null,null,null,1.2476735929067218,9.5574947366920092E-3,70,200.54400000000001,null,null,null,null,null,null,100,45.186932372661921,null,null,null,null,null,null,null,{"$f":"Z19","v":45.186932372661921},{"$f":"Y19","v":100},{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)),AI19-AL19))","v":5.3787080999999972},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,{"$f":"'032STREAMS'!E30","v":-0.19118866261220932},{"$f":"'032STREAMS'!F30","v":-0.70082999999999984},{"$f":"'032STREAMS'!G30","v":31.757999999999999},{"$f":"'032STREAMS'!H30","v":28},null,null,null,null,null,null,null,null,1.1434163961678436,2.8203951460690258E-2,100,140.541,null,null,null,null,null,null,118.803,48.438396714733109,null,null,null,null,null,null,null,{"$f":"Z20","v":48.438396714733109},{"$f":"Y20","v":118.803},{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)),AI20-AL20))","v":24.181708099999994},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,{"$f":"'032STREAMS'!E31","v":-0.57356325980468581},{"$f":"'032STREAMS'!F31","v":-2.1024799999999999},{"$f":"'032STREAMS'!G31","v":37.155500000000004},{"$f":"'032STREAMS'!H31","v":31.757999999999999},null,null,null,null,null,null,null,null,6.6248891702783821,0.2123089722560691,118.803,150.00700000000001,null,null,null,null,null,null,138.566,54.057982301788385,null,null,null,null,null,null,null,{"$f":"Z21","v":54.057982301788385},{"$f":"Y21","v":138.566},{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)),AI21-AL21))","v":43.9447081},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,{"$f":"'032STREAMS'!E32","v":-0.38237459719247657},{"$f":"'032STREAMS'!F32","v":-1.4016500000000005},{"$f":"'032STREAMS'!G32","v":53.4679},{"$f":"'032STREAMS'!H32","v":37.155500000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140.541,54.605018465613767,null,null,null,null,null,null,null,{"$f":"Z22","v":54.605018465613767},{"$f":"Y22","v":140.541},{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)),AI22-AL22))","v":45.919708099999994},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,{"$f":"'032STREAMS'!E33","v":-0.95593512896521993},{"$f":"'032STREAMS'!F33","v":-3.5041199999999999},{"$f":"'032STREAMS'!G33","v":145.827},{"$f":"'032STREAMS'!H33","v":53.4679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145.827,55.92005043489182,null,null,null,null,null,null,null,{"$f":"Z23","v":55.92005043489182},{"$f":"Y23","v":145.827},{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)),AI23-AL23))","v":51.205708099999995},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150.00700000000001,56.916671888003826,null,null,null,null,null,null,null,{"$f":"Z24","v":56.916671888003826},{"$f":"Y24","v":150.00700000000001},{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)),AI24-AL24))","v":55.385708100000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196.024,58.118507664771641,null,null,null,null,null,null,null,{"$f":"Z25","v":58.118507664771641},{"$f":"Y25","v":196.024},{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)),AI25-AL25))","v":101.4027081},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200.54400000000001,58.203262359944922,null,null,null,null,null,null,null,{"$f":"Z26","v":58.203262359944922},{"$f":"Y26","v":200.54400000000001},{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)),AI26-AL26))","v":105.92270810000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232.53100000000001,58.497336252463327,null,null,null,null,null,null,null,{"$f":"Z27","v":58.497336252463327},{"$f":"Y27","v":232.53100000000001},{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)),AI27-AL27))","v":137.90970809999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)))","v":94.621291900000003}]

{"sheet":"032EC","index":37,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'032OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.7049530837889795,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.0145678934970066,1.4799939963446003E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'032OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,21.090510250558388,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,7.3230938369994399E-4,0.51269377514556125]
["Luftkühlung",{"$f":"C5","v":60},100,22.326147357661696,0,0,3.4722222222222222E-5,0,0,0,7.7521344991880888E-4,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-5.0145678934970066},{"$f":"SUM(K4:K9)","v":2.9875168299633532E-3},{"$f":"SUM(L4:L9)","v":0.51269377514556125}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"033CAPEX","index":38,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'033OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"GtH: Erdgas > autotherme Reformierung > grauer Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["ATR-base",null,151200,"H2",293.69369369369366,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.6,0.9,{"$f":"'033STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":135.53512767644375},{"$f":"(K9/C9)^H9*E9*G9","v":135.53512767644375},"TPI","Khojasteh Salkuyeh, 0,85"]
[]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":7.957167392759005},{"$f":"'033EC'!O3+'033OPEX'!G23/'033CAPEX'!G2","v":7.957167392759005},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":10.613185136855906},{"$f":"(K13/C13)^H13*E13*G13","v":6.6332407105349409},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'033EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":146.14831281329967},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"033OPEX","index":39,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"pro t:"]
["ATR","Erdgas",2,null,2.23559759243336,{"$f":"E7/100/3.6*G9*1000","v":333.63623769943609},{"$f":"'033STREAMS'!E6*'033OPEX'!D1","v":103888.80552446556},"t/a",{"$f":"G7*F7/1000000","v":34.661070214271078},{"$f":"I7*(1+$C7/100)","v":35.354291618556502},36.06137745092763,36.78260499994618,37.518257099945103,38.268622241944009,39.03399468678289,39.814674580518549,40.610968072128919,41.423187433571499,42.251651182242931,43.09668420588779,43.958617890005549,44.837790247805657,45.734546052761772,46.649236973817011,47.58222171329335,48.533866147559216,49.504543470510399,50.494634339920609,51.504527026719025,52.534617567253406,53.585309918598476,54.657016116970446,55.750156439309855,56.865159568096054,58.002462759457977,59.162512014647135,60.345762254940077,61.552677500038882,null,{"$f":"SUM(I7:AL7)/$AN$64","v":0.47557093655335914},null,{"$f":"SUMPRODUCT(I7:AL7,I$74:AL$74)","v":2270.9727635420113},{"$f":"AP7/$AP$64","v":0.47557093655335914}]
[null,"Reinwasser",2,null,0.2,"€/t",{"$f":"D1*'033STREAMS'!E7","v":455681.47706626949},"t/a",{"$f":"G8*E8/1000000","v":9.1136295413253895E-2},{"$f":"I8*(1+$C8/100)","v":9.2959021321518981E-2},9.481820174794936E-2,9.6714565782908352E-2,9.8648857098566523E-2,0.10062183424053786,0.10263427092534862,0.10468695634385559,0.10678069547073271,0.10891630938014736,0.11109463556775032,0.11331652827910532,0.11558285884468743,0.11789451602158117,0.1202524063420128,0.12265745446885305,0.12511060355823012,0.12761281562939472,0.13016507194198262,0.13276837338082229,0.13542374084843872,0.13813221566540751,0.14089485997871568,0.14371275717828999,0.14658701232185578,0.14951875256829289,0.15250912761965876,0.15555931017205193,0.15867049637549296,0.16184390630300283,null,{"$f":"SUM(I8:AL8)/$AN$64","v":1.2504453294647426E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$74:AL$74)","v":5.9711960240743789},{"$f":"AP8/$AP$64","v":1.2504453294647424E-3}]
[null,null,null,null,"[MWh/a]","Brennwert:",53.725700000000003,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1550416.33304605},null,{"$f":"G9/G11*1000000/1000000","v":5.0922138260817186E-2},"mmBTU/kg"]
[null,null,null,null,null,null,1055.05585262,"J/BTU"]
[null,null,null,null,null,"Heizwert:",48.360439999999997,"MJ/kg"]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,0,{"$f":"G14/D1","v":0.54323211579737229},{"$f":"E15*E17*G15/100","v":18927.001667330842},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'033STREAMS'!E6*'033OPEX'!D1*(E10+G23+G25+G27)/E10","v":108154.29524189053},"t/a"]
[null,null,null,"CO2-Emissionen(Upstr.)",5.16,"g CO2/MJ",{"$f":"E16*G15*G12/1000","v":26988.808817864698},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei ATR",2,null,null,{"$f":"'033STREAMS'!E4","v":8.0105579384541556},{"$f":"F18*D1","v":279099.5580863732},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,{"$f":"(I25+I27)*1000000/F7*44/16/D1","v":0},{"$f":"F19*D1","v":0},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,{"$f":"I23*1000000/F7*44/16/D1","v":0.62336985818470647},{"$f":"F20*D1","v":21719.117854266598},"t/a"]
[null,null,null,"Summe:",{"$f":"G20+G18+G16+G14","v":346734.48642583535},"t CO2/a",{"$f":"E21/D1/G59*1000","v":82.958440371670093}]
[null,"Gesamt-CO2-Emissionen (inkl. Transport)",2,null,null,null,{"$f":"SUM(I197:I204)/1000000","v":346734.48642583535},"t/a",{"$f":"G22*E14/1000000","v":0},{"$f":"I22*(1+$C22/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I22:AL22)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":0},{"$f":"AP22/$AP$64","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,{"$f":"E7*10/0.6*G9/G12","v":41.39369753866211},"€/MWh",{"$f":"IF(D1*1000*('033STREAMS'!E14-'033EC'!I10)/3600>0,D1*1000*('033STREAMS'!E14-'033EC'!I10)/3600,0)","v":63657.339142072036},"MWh/a",{"$f":"G23*E23/1000000","v":2.6350126425629665},{"$f":"I23*(1+$C23/100)","v":2.6877128954142258},2.7414671533225103,2.7962964963889605,2.8522224263167399,2.909266874843075,2.9674522123399365,3.0268012565867353,3.0873372817184701,3.1490840273528398,3.2120657078998964,3.2763070220578943,3.3418331624990523,3.4086698257490333,3.476843222264014,3.5463800867092945,3.6173076884434803,3.6896538422123499,3.7634469190565971,3.8387158574377289,3.9154901745864836,3.9937999780782132,4.0736759776397777,4.1551494971925731,4.2382524871364247,4.3230175368791528,4.4094778876167355,4.4976674453690704,4.587620794276452,4.6793732101619812,null,{"$f":"SUM(I23:AL23)/$AN$64","v":3.6153973968687657E-2},null,{"$f":"SUMPRODUCT(I23:AL23,I$74:AL$74)","v":172.64446555910254},{"$f":"AP23/$AP$64","v":3.6153973968687657E-2}]
[null,null,null,null,"(mit 0,6 WG auf Heizwert bezogen)"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E7*10","v":22.355975924333599},"€/MWh",{"$f":"IF(D1*1000*('033PINCH'!AP4)/3600>0, D1*1000*('033PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G25*E25/1000000","v":0},{"$f":"I25*(1+$C25/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I25:AL25)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":0},{"$f":"AP25/$AP$64","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E25","v":22.355975924333599},"€/MWh",{"$f":"IF(D1*1000*('033EC'!J10)/3600<0, D1*1000*(-'033EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G27*E27/1000000","v":0},{"$f":"I27*(1+$C27/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I27:AL27)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I27:AL27,I$74:AL$74)","v":0},{"$f":"AP27/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'033EC'!K10","v":2.8147163619293605E-4},"€/kg",{"$f":"G28*D3*1000/1000000","v":2.8147163619293602E-2},{"$f":"I28*(1+$C28/100)","v":2.8710106891679476E-2},2.9284309029513067E-2,2.986999521010333E-2,3.0467395114305396E-2,3.1076743016591506E-2,3.1698277876923336E-2,3.2332243434461803E-2,3.2978888303151037E-2,3.3638466069214057E-2,3.4311235390598341E-2,3.4997460098410309E-2,3.5697409300378513E-2,3.6411357486386083E-2,3.7139584636113804E-2,3.7882376328836079E-2,3.8640023855412799E-2,3.9412824332521058E-2,4.0201080819171481E-2,4.1005102435554913E-2,4.1825204484266014E-2,4.2661708573951337E-2,4.3514942745430364E-2,4.4385241600338972E-2,4.5272946432345751E-2,4.6178405360992665E-2,4.7101973468212516E-2,4.804401293757677E-2,4.9004893196328309E-2,4.9984991060254877E-2,null,{"$f":"SUM(I28:AL28)/$AN$64","v":3.8619618150845963E-4},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":1.84418546672739},{"$f":"AP28/$AP$64","v":3.8619618150845958E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'033EC'!L10*D1*1000","v":1852629.6241715951},"m³/a",{"$f":"E29*G29/1000000","v":0.16673666617544355},{"$f":"I29*(1+$C29/100)","v":0.17007139949895242},0.17347282748893147,0.1769422840387101,0.1804811297194843,0.18409075231387398,0.18777256736015147,0.1915280187073545,0.19535857908150159,0.19926575066313162,0.20325106567639425,0.20731608698992215,0.21146240872972061,0.21569165690431502,0.22000549004240133,0.22440559984324937,0.22889371184011437,0.23347158607691665,0.23814101779845498,0.2429038381544241,0.24776191491751259,0.25271715321586286,0.25777149628018009,0.26292692620578367,0.26818546472989935,0.27354917402449735,0.27902015750498732,0.2846005606550871,0.29029257186818885,0.29609842330555264,null,{"$f":"SUM(I29:AL29)/$AN$64","v":2.2877283361606112E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$74:AL$74)","v":10.924487479106302},{"$f":"AP29/$AP$64","v":2.2877283361606108E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('033CAPEX'!K8/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('033CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G32*$E$37/1000000","v":0},{"$f":"I32*(1+$C32/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I32:AL32)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I32:AL32,I$74:AL$74)","v":0},{"$f":"AP32/$AP$64","v":0}]
[null,"ATR",3,"Kurve C",6,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('033CAPEX'!K9/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('033CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G33*$E$37/1000000","v":1.4019564154457143},{"$f":"I33*(1+$C33/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,2.2558280697326349E-2,null,98.565321163062606,2.0640847327508323E-2]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('033CAPEX'!K10/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('033CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G34*$E$37/1000000","v":0},{"$f":"I34*(1+$C34/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D35=\"Kurve B\", (E35*3.1589*('033CAPEX'!K11/8)^0.2386)*365,IF(D35=\"Kurve C\",(E35*2.0596*('033CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G35*$E$37/1000000","v":0},{"$f":"I35*(1+$C35/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D36=\"Kurve B\", (E36*3.1589*('033CAPEX'!K12/8)^0.2386)*365,IF(D36=\"Kurve C\",(E36*2.0596*('033CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G36*$E$37/1000000","v":0},{"$f":"I36*(1+$C36/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G37/100*SUM(I32:I36)","v":0.28039128308914285},{"$f":"I37*(1+$C37/100)","v":0.28880302158181714},0.29746711222927169,0.30639112559614984,0.31558285936403435,0.3250503451449554,0.33480185549930408,0.3448459111642832,0.35519128849921172,0.3658470271541881,0.37682243796881376,0.38812711110787818,0.39977092444111451,0.41176405217434797,0.42411697373957841,0.43684048295176575,0.44994569744031876,0.46344406836352836,0.47734739041443425,0.49166781212686728,0.50641784649067334,0.52161038188539355,0.53725869334195542,0.55337645414221415,0.56997774776648058,0.58707708019947502,0.60468939260545929,0.62283007438362303,0.64151497661513179,0.66076042591358575,null,4.5116561394652711E-3,null,19.713064232612528,4.128169465501666E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'033STREAMS'!E5","v":351367.3469923489},"t/a",{"$f":"G39*E39/1000000","v":0.87841836748087221},{"$f":"I39*(1+$C39/100)","v":0.89598673483048963},0.91390646952709942,0.93218459891764138,0.95082829089599419,0.96984485671391407,0.98924175384819235,1.0090265889251562,1.0292071207036593,1.0497912631177324,1.0707870883800872,1.0922028301476889,1.1140468867506428,1.1363278244856556,1.1590543809753688,1.1822354685948762,1.2058801779667736,1.2299977815261092,1.2545977371566315,1.2796896918997642,1.3052834857377595,1.3313891554525148,1.358016938561565,1.3851772773327964,1.4128808228794523,1.4411384393370414,1.4699612081237823,1.4993604322862579,1.5293476409319831,1.5599345937506228,null,{"$f":"SUM(I39:AL39)/$AN$64","v":1.2052433555169049E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":57.553450462206094},{"$f":"AP39/$AP$64","v":1.2052433555169044E-2}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E41/100*'033CAPEX'!$L$18","v":10.230381896930977},{"$f":"I41*(1+$C41/100)","v":10.434989534869597},10.643689325566989,10.856563112078328,11.073694374319896,11.295168261806294,11.521071627042421,11.75149305958327,11.986522920774936,12.226253379190435,12.470778446774244,12.720194015709728,12.974597896023923,13.234089853944402,13.49877165102329,13.768747084043756,14.044122025724631,14.325004466239124,14.611504555563906,14.903734646675185,15.201809339608689,15.505845526400863,15.815962436928881,16.132281685667458,16.454927319380808,16.784025865768424,17.119706383083791,17.462100510745469,17.811342520960377,18.167569371379585,null,{"$f":"SUM(I41:AL41)/$AN$64","v":0.14036705358332552},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":670.28855441970074},{"$f":"AP41/$AP$64","v":0.14036705358332552}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E43/100*I41","v":1.5345572845396465},{"$f":"I43*(1+$C43/100)","v":1.5652484302304395},1.5965533988350482,1.6284844668117493,1.6610541561479844,1.6942752392709441,1.7281607440563631,1.7627239589374903,1.7979784381162403,1.8339380068785651,1.8706167670161364,1.9080291023564593,1.9461896844035884,1.9851134780916602,2.0248157476534936,2.0653120626065635,2.1066183038586948,2.1487506699358687,2.1917256833345862,2.2355601970012779,2.2802714009413037,2.3258768289601299,2.3723943655393325,2.4198422528501191,2.4682390979071216,2.517603879865264,2.5679559574625692,2.6193150766118207,2.6717013781440571,2.7251354057069381,null,{"$f":"SUM(I43:AL43)/$AN$64","v":2.1055058037498825E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":100.54328316295511},{"$f":"AP43/$AP$64","v":2.1055058037498825E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E45/100*'033CAPEX'!$L$18","v":1.4614831281329967},{"$f":"I45*(1+$C45/100)","v":1.4907127906956568},1.5205270465095699,1.5509375874397613,1.5819563391885565,1.6135954659723277,1.6458673752917743,1.6787847227976098,1.712360417253562,1.7466076255986334,1.7815397781106062,1.8171705736728183,1.8535139851462747,1.8905842648492002,1.9283959501461843,1.966963869149108,2.0063031465320904,2.0464292094627323,2.0873577936519871,2.1291049495250269,2.1716870485155275,2.2151207894858382,2.2594232052755552,2.3046116693810665,2.350703902768688,2.3977179808240616,2.4456723404405429,2.494585787249354,2.5444775029943409,2.5953670530542277,null,{"$f":"SUM(I45:AL45)/$AN$64","v":2.0052436226189362E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$74:AL$74)","v":95.755507774242972},{"$f":"AP45/$AP$64","v":2.0052436226189362E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100))","v":8.76889876879798},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(J5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":7.8920088919181826},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(K5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":7.0151190150383842},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(L5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":6.1382291381585858},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(M5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":5.2613392612787884},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(N5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":4.38444938439899},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(O5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":3.5075595075191921},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(P5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":2.6306696306393955},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(Q5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":1.7537797537595965},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(R5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0.87688987687979825},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(S5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(T5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(U5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(V5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(W5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(X5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(Y5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(Z5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AA5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AB5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AC5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AD5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AE5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AF5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AG5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AH5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AI5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AJ5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AK5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('033CAPEX'!$L$18*(1-$E$47/100)-(AL5-1)*$E$49/100*'033CAPEX'!$L$18*(1-$E$47/100)))","v":0},null,{"$f":"SUM(I48:AL48)/$AN$64","v":1.6311602827376537E-2},null,{"$f":"SUMPRODUCT(I48:AL48,I$74:AL$74)","v":227.44265064949963},{"$f":"AP48/$AP$64","v":4.762941947963175E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$49/100*('033CAPEX'!$L$18*(1-$E$47/100))","v":8.76889876879798},{"$f":"IF(SUM($I$49:I49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:I49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:J49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:J49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:K49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:K49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:L49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:L49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:M49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:M49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:N49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:N49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:O49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:O49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:P49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:P49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:Q49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Q49)))","v":8.76889876879798},{"$f":"IF(SUM($I$49:R49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:R49)))","v":0},{"$f":"IF(SUM($I$49:S49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:S49)))","v":0},{"$f":"IF(SUM($I$49:T49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:T49)))","v":0},{"$f":"IF(SUM($I$49:U49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:U49)))","v":0},{"$f":"IF(SUM($I$49:V49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:V49)))","v":0},{"$f":"IF(SUM($I$49:W49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:W49)))","v":0},{"$f":"IF(SUM($I$49:X49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:X49)))","v":0},{"$f":"IF(SUM($I$49:Y49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Y49)))","v":0},{"$f":"IF(SUM($I$49:Z49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Z49)))","v":0},{"$f":"IF(SUM($I$49:AA49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AA49)))","v":0},{"$f":"IF(SUM($I$49:AB49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AB49)))","v":0},{"$f":"IF(SUM($I$49:AC49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AC49)))","v":0},{"$f":"IF(SUM($I$49:AD49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AD49)))","v":0},{"$f":"IF(SUM($I$49:AE49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AE49)))","v":0},{"$f":"IF(SUM($I$49:AF49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AF49)))","v":0},{"$f":"IF(SUM($I$49:AG49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AG49)))","v":0},{"$f":"IF(SUM($I$49:AH49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AH49)))","v":0},{"$f":"IF(SUM($I$49:AI49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AI49)))","v":0},{"$f":"IF(SUM($I$49:AJ49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AJ49)))","v":0},{"$f":"IF(SUM($I$49:AK49)<=(100-$E$49)/100*'033CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'033CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'033CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AK49)))","v":0},null,{"$f":"SUM(I49:AL49)/$AN$64","v":2.965745968613916E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":362.48500957779834},{"$f":"AP49/$AP$64","v":7.5909028174603155E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'033CAPEX'!L18*$E$51/100","v":4.38444938439899},{"$f":"I51*(1+$C51/100)","v":4.4721383720869703},4.5615811395287098,4.6528127623192841,4.7458690175656697,4.8407863979169834,4.9376021258753235,5.0363541683928297,5.1370812517606863,5.2398228767959001,5.344619334331818,5.4515117210184547,5.5605419554388238,5.6717527945476007,5.785187850438553,5.9008916074473241,6.0189094395962703,6.1392876283881961,6.2620733809559601,6.3873148485750795,6.5150611455465812,6.6453623684575129,6.7782696158266633,6.913835008143197,7.0521117083060609,7.1931539424721826,7.3370170213216266,7.4837573617480588,7.6334325089830202,7.7861011591626808,null,{"$f":"SUM(I51:AL51)/$AN$64","v":6.0157308678568062E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":287.26652332272891},{"$f":"AP51/$AP$64","v":6.0157308678568083E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I51)","v":75.291538279656351},75.586546694603101,75.905497779695949,76.248885529467103,76.617214272573264,77.010998892105249,77.43076505071231,77.87704942065038,78.35039991886471,78.851375947221015,70.611649869203347,72.04649221286553,73.510709683789329,75.00491013293157,76.529714178720667,78.08575548071947,79.673681019310962,81.2941513815436,82.947841053276278,84.635438717766675,86.357647560849614,88.115185582856071,89.9087859174263,91.739197157375358,93.607183687771368,95.513526026392796,97.459021171732644,99.444482958723626,101.4707424223611,103.53864816940525,null,{"$f":"SUM(I53:AL53)","v":2490.6650361705715},null,{"$f":"SUMPRODUCT(I53:AL53,I$74:AL$74)","v":4381.9704628358295},{"$f":"AP53/$AP$64","v":0.91764103489717652}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,2031.5268231192263,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E57*G57/1000000","v":70.781366657539792},{"$f":"I57*(1+$C57/100)","v":72.196993990690586},73.640933870504398,75.113752547914487,76.616027598872776,78.148348150850239,79.711315113867244,81.305541416144592,82.931652244467486,84.590285289356842,86.282090995143975,88.00773281504685,89.767887471347791,91.563245220774746,93.394510125190237,95.262400327694039,97.167648334247914,99.11100130093287,101.09322132695154,103.11508575349058,105.17738746856038,107.2809352179316,109.42655392229024,111.61508500073604,113.84738670075076,116.12433443476577,118.44682112346109,120.81575754593031,123.23207269684892,125.69671415078589,null,{"$f":"SUM(I57:AL57)/$AN$64*(AN64-AN53)/AN64","v":0.15308198210952126},null,{"$f":"SUMPRODUCT(I57:AL57,I$74:AL$74)","v":4637.5531641654461},{"$f":"AP57/$AP$64*($AP$64-$AP$53)/$AP$64","v":7.9984007900474094E-2}]
[null,null,null,null,{"$f":"E57/1000","v":2.0315268231192261},"€/kg"]
[null,null,null,null,{"$f":"E58/G59*32","v":0.54191660906307249},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E59/32*3600","v":60.965618519595651},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('033STREAMS'!E14-'033EC'!I10)/3600<0,-D1*1000*('033STREAMS'!E14-'033EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G61*E61/1000000","v":0},{"$f":"I61*(1+$C61/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I61:AL61)/$AN$64*($AN$64-$AN$53)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I61:AL61,I$74:AL$74)","v":0},{"$f":"AP61/$AP$64*($AP$64-$AP$53)/$AP$64","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('033EC'!J10>0,'033EC'!J10,0)*D1*1000/3600","v":105085.20449777623},"MWh/a",{"$f":"G62*E62/1000000","v":2.1017040899555246},{"$f":"I62*(1+$C62/100)","v":2.1437381717546353},2.1866129351897281,2.2303451938935228,2.2749520977713935,2.3204511397268215,2.3668601625213581,2.4141973657717855,2.4624813130872214,2.5117309393489657,2.5619655581359453,2.6132048692986642,2.6654689666846374,2.7187783460183303,2.7731539129386968,2.828616991197471,2.8851893310214205,2.9428931176418489,3.0017509799946858,3.0617859995945795,3.1230217195864713,3.1854821539782008,3.2491917970577648,3.31417563299892,3.3804591456588984,3.4480683285720763,3.5170296951435178,3.5873702890463881,3.6591176948273159,3.7323000487238622,null,{"$f":"SUM(I62:AL62)/$AN$64*($AN$64-$AN$53)/$AN$64","v":4.5454480902398292E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":137.7024054885843},{"$f":"AP62/$AP$64*($AP$64-$AP$53)/$AP$64","v":2.3749572023494515E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I57:I62)","v":72.88307074749531},74.340732162445221,75.827546805694126,77.344097741808014,78.890979696644166,80.468799290577067,82.078175276388606,83.719738781916377,85.39413355755471,87.102016228705807,88.844056553279927,90.62093768434552,92.433356438032433,94.282023566793072,96.167664038128933,98.091017318891517,100.05283766526934,102.05389441857471,104.09497230694622,106.17687175308515,108.30040918814686,110.4664173719098,112.675745719348,114.92926063373497,117.22784584640966,119.57240276333785,121.96385081860461,124.4031278349767,126.89119039167623,129.42901419950977,null,{"$f":"SUM(I64:AL64)","v":2956.7261868002306},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":4775.2555696540294},{"$f":"AP64/$AP$64*($AP$64-$AP$53)/$AP$64","v":8.2358965102823534E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I53","v":-2.4084675321610405},-1.2458145321578797,-7.7950974001822715E-2,1.0952122123409112,2.273765424070902,3.457800398471818,4.6474102256762961,5.8426893612659967,7.04373363869,8.2506402814847917,18.232406684076579,18.57444547147999,18.922646754243104,19.277113433861501,19.637949859408266,20.005261838172046,20.379156645958375,20.759743037031114,21.14713125366994,21.541433035318477,21.942761627297244,22.351231789053728,22.766959801921701,23.190063476359612,23.620662158638297,24.058876736945052,24.504829646871968,24.958644876253075,25.420447969315134,25.890366030104516]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.1895159383282183},-1.0295987869073384,-5.8565720512263483E-2,0.74804467750898906,1.411829435440265,1.951838180266904,2.3848562860541911,2.7256577073034793,2.9872306606185846,3.1809789940234423,6.3903473156326003,5.9183907490940983,5.4812167350442769,5.0762664599393288,4.7011690622526192,4.3537278450970209,4.031907499083621,3.7338222614666399,3.4577249430330785,3.2019967592088761,2.9651379065003827,2.745758829697118,2.5425721292543018,2.3543850619740958,2.1800925915347258,2.0186709485957173,1.8691716631545123,1.7307160345609633,1.6024900071279697,1.4837394216229931]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E47/100*'033CAPEX'!L18","v":58.459325125319872},{"$f":"$H$71*(1+$C$71/100)^I5","v":64.305257637851867},70.73578340163705,77.809361741800771,85.590297915980841,94.149327707578934,103.56426047833685,113.92068652617054,125.31275517878758,137.84403069666635,151.62843376633302,166.79127714296635,183.47040485726296,201.81744534298926,221.99918987728825,244.19910886501705,268.61901975151875,295.48092172667066,325.02901389933777,357.53191528927164,393.28510681819876,432.61361750001868,475.8749792500206,523.46247717502274,575.80872489252488,633.38959738177755,696.72855711995533,766.40141283195089,843.04155411514603,927.3457095266607,1020.0802804793269,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":393.28510681819876}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-14.729968364150706},-6.926625786744828,-0.39400088177847037,5.0324705300350159,9.4980824553807874,13.130991258837387,16.04412054357843,18.336862087763112,20.096594117935435,21.400036021098536,42.991061242091362,39.815973464619702,36.874885307253059,34.150582352005131,31.627114628075617,29.2897038572677,27.124657495770606,25.119289074807654,23.261844379036937,21.541433035318477,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-14.729968364150706},{"$f":"SUM($I$72:J72)","v":-21.656594150895533},{"$f":"SUM($I$72:K72)","v":-22.050595032674003},{"$f":"SUM($I$72:L72)","v":-17.018124502638987},{"$f":"SUM($I$72:M72)","v":-7.5200420472581992},{"$f":"SUM($I$72:N72)","v":5.6109492115791877},{"$f":"SUM($I$72:O72)","v":21.655069755157619},{"$f":"SUM($I$72:P72)","v":39.991931842920735},{"$f":"SUM($I$72:Q72)","v":60.088525960856174},{"$f":"SUM($I$72:R72)","v":81.488561981954717},{"$f":"SUM($I$72:S72)","v":124.47962322404608},{"$f":"SUM($I$72:T72)","v":164.2955966886658},{"$f":"SUM($I$72:U72)","v":201.17048199591886},{"$f":"SUM($I$72:V72)","v":235.32106434792399},{"$f":"SUM($I$72:W72)","v":266.94817897599961},{"$f":"SUM($I$72:X72)","v":296.23788283326729},{"$f":"SUM($I$72:Y72)","v":323.36254032903787},{"$f":"SUM($I$72:Z72)","v":348.4818294038455},{"$f":"SUM($I$72:AA72)","v":371.74367378288241},{"$f":"SUM($I$72:AB72)","v":393.28510681820092},{"$f":"SUM($I$72:AC72)","v":393.28510681820092},{"$f":"SUM($I$72:AD72)","v":393.28510681820092},{"$f":"SUM($I$72:AE72)","v":393.28510681820092},{"$f":"SUM($I$72:AF72)","v":393.28510681820092},{"$f":"SUM($I$72:AG72)","v":393.28510681820092},{"$f":"SUM($I$72:AH72)","v":393.28510681820092},{"$f":"SUM($I$72:AI72)","v":393.28510681820092},{"$f":"SUM($I$72:AJ72)","v":393.28510681820092},{"$f":"SUM($I$72:AK72)","v":393.28510681820092},{"$f":"SUM($I$72:AL72)","v":393.28510681820092},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":393.28510681820092}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,0,{"$f":"K80*$L$94","v":0},{"$f":"K80","v":0},{"$f":"L80","v":0},null,{"$f":"N92","v":0.15504622070876511}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N80","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ23","v":0.51172491052204683},{"$f":"K82*$L$94","v":0.27731222828321178},{"$f":"K82","v":0.51172491052204683},{"$f":"L82","v":0.27731222828321178},null,{"$f":"N82","v":0.27731222828321178}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ22","v":0},0,{"$f":"K83","v":0},{"$f":"L83","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":1.2504453294647424E-3},6.7763709276228963E-4,null,null,null,{"$f":"N87","v":1.9390543685988589E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ29+AQ28+AQ27","v":2.6739245176690702E-3},1.4490441075058341E-3,null,null,null,{"$f":"N88","v":7.6067237702050358E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ39","v":1.2052433555169044E-2},6.5314139231751993E-3,null,null,null,{"$f":"N89","v":1.3422741590294272E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ43","v":2.1055058037498825E-2},1.1410085655307553E-2,{"$f":"K85+K86+K87","v":3.5781416110336937E-2},{"$f":"L85+L86+L87","v":1.9390543685988589E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ41","v":0.14036705358332552},7.6067237702050358E-2,{"$f":"K88","v":0.14036705358332552},{"$f":"L88","v":7.6067237702050358E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ32+AQ33+AQ34+AQ35+AQ37+AQ36","v":2.4769016793009989E-2},1.3422741590294272E-2,{"$f":"K89","v":2.4769016793009989E-2},{"$f":"L89","v":1.3422741590294272E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ45+AQ51","v":8.0209744904757449E-2},4.3466992972600212E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ48+AQ49","v":0.12353844765423491},6.6947536641698863E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ57","v":7.9984007900474094E-2},4.334466234069892E-2,{"$f":"K90+K91+K92+K93","v":0.28610715766181588},{"$f":"L90+L91+L92+L93","v":0.15504622070876511}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ61+AQ62","v":2.3749572023494515E-3},1.2870287537671361E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E59","v":0.54191660906307249},"€/l",{"$f":"SUM(N80:N92)","v":0.54123897197031012}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E59","v":0.54191660906307249},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.54191660906307249},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.54191660906307249},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.54191660906307249},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.54191660906307249},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.54191660906307249},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.54191660906307249},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.54191660906307249},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E57/E59*N139","v":2031.5268231192263},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,{"$f":"L82","v":0.27731222828321178}]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L83","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L84","v":6.7763709276228963E-4}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L86","v":6.5314139231751993E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L85","v":1.4490441075058341E-3}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L87","v":1.1410085655307553E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,7.6067237702050358E-2]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.3422741590294272E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,4.3466992972600212E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,6.6947536641698863E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,4.334466234069892E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L93","v":1.2870287537671361E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas",null,{"$f":"(I7+I23+I25+I27)*100000000/E7/1000","v":1668282.4754806939},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E21*1000000","v":346734486425.83533},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":1}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G57*G59*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":82.958440371670093},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":82.958440371670093},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas"},{"$f":"E210*K199","v":82.958440371670093},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"033STREAMS","index":40,"n_rows":14,"n_cols":17,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["ATR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":3.3537264031618998},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,3.3537264031618998]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":8.0105579384541556},26.865219662251857,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",10.084747213723945,33.8214829998794]
[null,null,"IN","SNG",2.981757841239518,10]
[null,null,null,"H2O(rein)",13.07871248004653,43.8624233636951]
[null,null,null,"O2",2.9986208772157923,10.0565540089911]
[null,null,"THERMAL",null,-1.9352711640045732,-6.4903700000000004,231.041,35]
[null,null,null,null,-1.3382218644218196,-4.4880300000000002,199.37299999999999,70]
[null,null,null,null,-6.5734938840614046,-22.0457,150.00399999999999,119.28100000000001]
[null,null,null,null,-7.8881807338423204,-26.454800000000002,119.28100000000001,40]
[null,null,null,null,-0.76883433233224485,-2.5784600000000002,171.785,100]
[null,null,"WORK",null,6.5774052271745473,22.058817574670375]

{"sheet":"033PINCH","index":41,"n_rows":11,"n_cols":44,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-18.504001978662362},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK3:AK11)","v":{"$error":"#N/A"}}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",null,null,null,null,null,"HOT",1.9352711640045732,9.8717674568308319E-3,35,231.041,null,"COOL-CURVE",null,null,null,null,35,0,null,null,null,null,null,null,null,{"$f":"Z3","v":0},{"$f":"Y3","v":35},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)),AI3-AL3))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
["deltaT",null,{"$f":"'033STREAMS'!E9","v":-1.9352711640045732},{"$f":"'033STREAMS'!F9","v":-6.4903700000000004},{"$f":"'033STREAMS'!G9","v":231.041},{"$f":"'033STREAMS'!H9","v":35},null,null,null,null,null,null,null,null,7.8881807338423204,9.9496483821373591E-2,40,119.28100000000001,null,null,null,null,null,null,40,4.9358837284154161E-2,null,null,null,null,null,null,null,{"$f":"Z4","v":4.9358837284154161E-2},{"$f":"Y4","v":40},{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)),AI4-AL4))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-18.504001978662366,35,231.041]
[5,"k",{"$f":"'033STREAMS'!E10","v":-1.3382218644218196},{"$f":"'033STREAMS'!F10","v":-4.4880300000000002},{"$f":"'033STREAMS'!G10","v":199.37299999999999},{"$f":"'033STREAMS'!H10","v":70},null,null,null,null,null,null,null,null,1.3382218644218196,1.0343903785347944E-2,70,199.37299999999999,null,null,null,null,null,null,70,3.3304063756302869,null,null,null,null,null,null,null,{"$f":"Z5","v":3.3304063756302869},{"$f":"Y5","v":70},{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)),AI5-AL5))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'033STREAMS'!E11","v":-6.5734938840614046},{"$f":"'033STREAMS'!F11","v":-22.0457},{"$f":"'033STREAMS'!G11","v":150.00399999999999},{"$f":"'033STREAMS'!H11","v":119.28100000000001},null,null,null,null,null,null,null,null,0.76883433233224485,1.0710236572156369E-2,100,171.785,null,null,null,null,null,null,100,6.9217710275368578,null,null,null,null,null,null,null,{"$f":"Z6","v":6.9217710275368578},{"$f":"Y6","v":100},{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)),AI6-AL6))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'033STREAMS'!E12","v":-7.8881807338423204},{"$f":"'033STREAMS'!F12","v":-26.454800000000002},{"$f":"'033STREAMS'!G12","v":119.28100000000001},{"$f":"'033STREAMS'!H12","v":40},null,null,null,null,null,null,null,null,6.5734938840614046,0.21396002617131815,119.28100000000001,150.00399999999999,null,null,null,null,null,null,119.28100000000001,9.4364451606649595,null,null,null,null,null,null,null,{"$f":"Z7","v":9.4364451606649595},{"$f":"Y7","v":119.28100000000001},{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)),AI7-AL7))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,18.504001978662366,35,231.041]
[null,null,{"$f":"'033STREAMS'!E13","v":-0.76883433233224485},{"$f":"'033STREAMS'!F13","v":-2.5784600000000002},{"$f":"'033STREAMS'!G13","v":171.785},{"$f":"'033STREAMS'!H13","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150.00399999999999,16.960075710506182,null,null,null,null,null,null,null,{"$f":"Z8","v":16.960075710506182},{"$f":"Y8","v":150.00399999999999},{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)),AI8-AL8))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171.785,17.633672908610215,null,null,null,null,null,null,null,{"$f":"Z9","v":17.633672908610215},{"$f":"Y9","v":171.785},{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)),AI9-AL9))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199.37299999999999,18.191382846839446,null,null,null,null,null,null,null,{"$f":"Z10","v":18.191382846839446},{"$f":"Y10","v":199.37299999999999},{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)),AI10-AL10))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231.041,18.504001978662366,null,null,null,null,null,null,null,{"$f":"Z11","v":18.504001978662366},{"$f":"Y11","v":231.041},{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)),AI11-AL11))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]

{"sheet":"033EC","index":42,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'033OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,4.9358837284154161E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.14517305083574777,4.2846212920272711E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'033OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.1873650255640884,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,7.595017449875307E-5,5.3173129490697288E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.6850471646886156,0,0,3.4722222222222222E-5,0,0,0,1.6267524877391026E-4,0]
["Wärme",{"$f":"C6","v":100},250,11.582230951125508,0,0.95,0,0,0,11.003119403569233,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":10.857946352733485},{"$f":"SUM(K4:K9)","v":2.8147163619293605E-4},{"$f":"SUM(L4:L9)","v":5.3173129490697288E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"034CAPEX","index":43,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'034OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"GtH: Erdgas > autotherme Reformierung > CO2-Abscheidung und CCS > blauer Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["ATR-base",null,151200,"H2",293.69369369369366,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.6,0.9,{"$f":"'034STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":135.53512767644375},{"$f":"(K9/C9)^H9*E9*G9","v":135.53512767644375},"TPI","Khojasteh Salkuyeh, 0,67"]
["CO2-Absch",null,151200,"H2",92.93502461404313,2016,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.1133468709617869},0.67,0.9,1,{"$f":"J10*D1","v":34841.4630080352},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":38.700340637704137},{"$f":"(K10/C10)^H10*E10*G10","v":38.700340637704137},"TPI","Collodi-in Bezug zu Khojasteh Salkuyeh(s.o.)-Case 1B + (Case 3-Anteil)"]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":17.933071373374638},{"$f":"'034EC'!O3+'034OPEX'!G30/'034CAPEX'!G2","v":17.933071373374638},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":18.744465803573089},{"$f":"(K13/C13)^H13*E13*G13","v":11.715291127233179},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'034EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":192.97993411772097},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"034OPEX","index":44,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"€ pro t:"]
["SMR","Erdgas",2,null,2.23559759243336,{"$f":"E7/100/3.6*G9*1000","v":333.63623769943609},{"$f":"'034STREAMS'!E6*'034OPEX'!D1","v":104007.69703847828},"t/a",{"$f":"G7*F7/1000000","v":34.700736731700673},{"$f":"I7*(1+$C7/100)","v":35.394751466334689},36.102646495661382,36.824699425574607,37.561193414086098,38.312417282367818,39.078665628015173,39.860238940575478,40.65744371938699,41.470592593774732,42.300004445650231,43.146004534563239,44.008924625254508,44.889103117759596,45.786885180114787,46.702622883717083,47.636675341391424,48.58940884821925,49.561197025183638,50.552420965687311,51.563469385001056,52.594738772701078,53.646633548155101,54.719566219118207,55.813957543500571,56.930236694370585,58.068841428257997,59.230218256823157,60.414822621959622,61.623119074398815,null,{"$f":"SUM(I7:AL7)/$AN$79","v":0.36394643975749602},null,{"$f":"SUMPRODUCT(I7:AL7,I$89:AL$89)","v":2273.5716902384547},{"$f":"AP7/$AP$79","v":0.36394643975749591}]
[null,"Reinwasser für SMR",2,null,0.2,"€/t",{"$f":"D1*'034STREAMS'!E7","v":454589.17465717089},"t/a",{"$f":"G8*E8/1000000","v":9.0917834931434197E-2},{"$f":"I8*(1+$C8/100)","v":9.2736191630062886E-2},9.4590915462664141E-2,9.648273377191742E-2,9.8412388447355767E-2,0.10038063621630289,0.10238824894062895,0.10443601391944153,0.10652473419783036,0.10865522888178697,0.11082833345942271,0.11304490012861117,0.1153057981311834,0.11761191409380707,0.11996415237568321,0.12236343542319687,0.12481070413166082,0.12730691821429405,0.12985305657857993,0.13245011771015153,0.13509912006435457,0.13780110246564167,0.1405571245149545,0.1433682670052536,0.14623563234535866,0.14916034499226583,0.15214355189211115,0.15518642292995338,0.15829015138855246,0.16145595441632352,null,{"$f":"SUM(I8:AL8)/$AN$79","v":9.5355964887992428E-4},null,{"$f":"SUMPRODUCT(I8:AL8,I$89:AL$89)","v":5.9568826228707836},{"$f":"AP8/$AP$79","v":9.5355964887992384E-4}]
[null,null,null,null,"[MWh/a]","Brennwert:",53.725700000000003,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1552190.6468833813},null,{"$f":"G9/G11*1000000/1000000","v":5.0922138260817186E-2},"mmBTU/kg"]
[null,null,null,null,null,null,1055.05585262,"J/BTU"]
[null,null,null,null,null,"Heizwert:",48.360439999999997,"MJ/kg"]
[]
["CO2-Abscheidung","MEA",2,null,2072.0136966,"€/t(MEA)",{"$f":"'034STREAMS'!E17*'034OPEX'!D1","v":435.1983263696003},"t/a",{"$f":"G14*E14/1000000","v":0.90173689297520887},{"$f":"I14*(1+$C14/100)","v":0.91977163083471303},0.93816706345140732,0.95693040472043545,0.97606901281484415,0.99559039307114106,1.0155022009325638,1.035812244951215,1.0565284898502394,1.0776590596472442,1.099212240840189,1.1211964856569927,1.1436204153701326,1.1664928236775354,1.1898226801510861,1.2136191337541078,1.2378915164291899,1.2626493467577737,1.2879023336929292,1.3136603803667877,1.3399335879741234,1.366732259733606,1.3940669049282781,1.4219482430268438,1.4503872078873807,1.4793949520451284,1.508982851086031,1.5391625081077516,1.5699457582699066,1.6013446734353047,null,{"$f":"SUM(I14:AL14)/$AN$79","v":9.4575493982668891E-3},null,{"$f":"SUMPRODUCT(I14:AL14,I$89:AL$89)","v":59.081266422770284},{"$f":"AP14/$AP$79","v":9.4575493982668891E-3}]
[]
[]
[]
[]
[]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,0,{"$f":"G21/D1","v":0.61473788162758258},{"$f":"E22*E24*G22/100","v":21418.367162365339},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'034STREAMS'!E6*'034OPEX'!D1*(E10+G30+G40+G42)/E10","v":122390.66949923051},"t CH4/a"]
[null,null,2,"CO2-Emissionen(Upstr.)",5.16,"t CO2/t CH4",{"$f":"E23*G22*G12/1000","v":30541.351805007213},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei SMR-blau ",2,null,null,{"$f":"'034STREAMS'!E4","v":0.26499493616962011},{"$f":"F25*D1","v":9232.8112658704686},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,{"$f":"(I40+I42)*1000000/F7*44/16/D1*E38","v":0.12891892158985047},{"$f":"F26*D1","v":4491.7238376085652},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,{"$f":"I30*1000000/F7*44/16/D1*E38","v":0.16040589952326745},{"$f":"F27*D1","v":5588.7762145105335},"t/a"]
[null,null,null,"Summe:",{"$f":"G27+G26+G25+G23+G21","v":71273.030285362111},"t/a",{"$f":"E28/D1/G74*1000","v":17.052527696292891},"g/MJ"]
[null,"Gesamt-CO2-Emissionen (mit Transport)",2,null,null,null,{"$f":"SUM(I197:I204)/1000000","v":71620.753748131421},"t/a",{"$f":"G29*E21/1000000","v":0},{"$f":"I29*(1+$C29/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I29:AL29)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I29:AL29,I$89:AL$89)","v":0},{"$f":"AP29/$AP$79","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,{"$f":"E7*10*H32*G9/G12*E37","v":45.766363917842526},"€/MWh",{"$f":"IF(D1*1000*('034STREAMS'!E15+'034STREAMS'!E25+'034STREAMS'!E34-'034EC'!I10)/3600>0,D1*1000*('034STREAMS'!E15+'034STREAMS'!E25+'034STREAMS'!E34-'034EC'!I10)/3600,0)","v":143464.5709869971},"MWh/a",{"$f":"G30*E30/1000000","v":6.5658517651080617},{"$f":"I30*(1+$C30/100)","v":6.697168800410223},6.8311121764184275,6.9677344199467965,7.1070891083457326,7.2492308905126475,7.3942155083229002,7.5420998184893584,7.6929418148591457,7.8468006511563289,8.0037366641794563,8.1638113974630464,8.3270876254123074,8.4936293779205538,8.6635019654789645,8.8367720047885445,9.0135074448843149,9.1937775937820021,9.3776531456576429,9.5652062085707961,9.7565103327422129,9.9516405393970579,10.150673350184999,10.353686817188699,10.560760553532473,10.771975764603123,10.987415279895187,11.20716358549309,11.431306857202951,11.659932994347011,null,{"$f":"SUM(I30:AL30)/$AN$79","v":6.8863620745651999E-2},null,{"$f":"SUMPRODUCT(I30:AL30,I$89:AL$89)","v":430.19071355377145},{"$f":"AP30/$AP$79","v":6.8863620745651971E-2}]
[null,"(mit KWK: 0,4 Strom; 0,5 Wärme)",null,null,null,"[MWh/a]","Verhältnisse für"]
[null,"Effizienz Strom",0.4,"Strommenge für KWK:",null,{"$f":"(G40+G42)/C33*C32","v":104703.46844032133},"Strom:",{"$f":"H34/(F34+H34)*1/C35+F34/(F34+H34)*1/SUM(C32:C33)","v":1.2612105099460753}]
[null,"Effizienz Wärme",0.5,"Wärmemenge für KWK:",null,{"$f":"G30/C32*C33","v":179330.71373374638},"Wärme:",{"$f":"H35/(F35+H35)*1/C34+F35/(F35+H35)*1/SUM(C32:C33)","v":1.1111111111111114}]
[null,"Effizienz Wätme(ohne KWK)",1,"Strom aus KWK:",null,{"$f":"MIN(F32,G30)","v":104703.46844032133},"nicht-KWK:",{"$f":"G30-F34","v":38761.102546675771}]
[null,"Ewffizienz Strom(ohne KWK)",0.6,"Wärme aus KWK:",null,{"$f":"F34/C32*C33","v":130879.33555040167},"nicht-KWK:",{"$f":"-(F35-G40-G42)","v":-7.2759576141834259E-12}]
[]
[null,"Faktoren für CO2-Absch. aus Abgasen",null,"Energie:",1.4610778473812915]
[null,null,null,"CO2:",0.10326809549882744]
[]
["Wärme","(Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":40.319609663293804},"€/MWh",{"$f":"IF(D1*1000*('034PINCH'!AP4)/3600>0, D1*1000*('034PINCH'!AP4)/3600,0)","v":93894.53591352317},"MWh/a",{"$f":"G40*E40/1000000","v":3.7857910375493762},{"$f":"I40*(1+$C40/100)","v":3.8615068583003636},3.9387369954663707,4.0175117353756979,4.097861970083212,4.1798192094848758,4.2634155936745737,4.3486839055480653,4.4356575836590268,4.5243707353322078,4.6148581500388524,4.7071553130396291,4.801298419300422,4.8973243876864307,4.9952708754401591,5.0951762929489623,5.1970798188079419,5.3010214151841009,5.4070418434877832,5.5151826803575386,5.6254863339646892,5.737996060643983,5.8527559818568626,5.9698111014939998,6.0892073235238797,6.2109914699943571,6.3352112993942447,6.4619155253821301,6.5911538358897728,6.7229769126075682,null,{"$f":"SUM(I40:AL40)/$AN$79","v":3.9705934212146778E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$89:AL$89)","v":248.04278349132585},{"$f":"AP40/$AP$79","v":3.9705934212146778E-2}]
[]
["Kühlung","Wärme für Adsorption (Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":40.319609663293804},"€/MWh",{"$f":"IF(D1*1000*('034EC'!J10)/3600<0, D1*1000*(-'034EC'!J10)/3600,0)","v":36984.799636878488},"MWh/a",{"$f":"G42*E42/1000000","v":1.491212684834071},{"$f":"I42*(1+$C42/100)","v":1.5210369385307525},1.5514576773013675,1.5824868308473949,1.6141365674643429,1.6464192988136297,1.6793476847899023,1.7129346384857003,1.7471933312554142,1.7821371978805225,1.8177799418381331,1.8541355406748958,1.8912182514883937,1.9290426165181616,1.9676234688485248,2.0069759382254952,2.0471154569900052,2.0880577661298054,2.1298189214524017,2.1724152998814499,2.215863605879079,2.2601808779966608,2.3053844955565941,2.351492185467726,2.3985220291770806,2.4464924697606221,2.4954223191558347,2.5453307655389512,2.5962373808497303,2.6481621284667249,null,{"$f":"SUM(I42:AL42)/$AN$79","v":1.5640058358495215E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$89:AL$89)","v":97.703370697197926},{"$f":"AP42/$AP$79","v":1.5640058358495215E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'034EC'!K10","v":2.2416479809807752E-3},"€/kg",{"$f":"G43*D3*1000/1000000","v":0.22416479809807749},{"$f":"I43*(1+$C43/100)","v":0.22864809406003905},0.23322105594123985,0.23788547706006466,0.24264318660126596,0.24749605033329128,0.25244597133995711,0.25749489076675625,0.26264478858209139,0.26789768435373323,0.27325563804080788,0.27872075080162406,0.28429516581765657,0.28998106913400973,0.29578069051668993,0.30169630432702371,0.30773023041356418,0.31388483502183545,0.32016253172227216,0.32656578235671763,0.33309709800385201,0.33975903996392903,0.34655422076320763,0.35348530517847176,0.3605550112820412,0.36776611150768201,0.37512143373783569,0.38262386241259239,0.39027633966084424,0.39808186645406113,null,{"$f":"SUM(I43:AL43)/$AN$79","v":2.3510734315972783E-3},null,{"$f":"SUMPRODUCT(I43:AL43,I$89:AL$89)","v":14.687144623019368},{"$f":"AP43/$AP$79","v":2.3510734315972787E-3}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'034EC'!L10*D1*1000","v":10365538.48123889},"m³/a",{"$f":"E44*G44/1000000","v":0.93289846331150017},{"$f":"I44*(1+$C44/100)","v":0.95155643257773015},0.9705875612292848,0.98999931245387052,1.009799298702948,1.0299952846770071,1.0505951903705473,1.0716070941779583,1.0930392360615175,1.114900020782748,1.137198021198403,1.1599419816223711,1.1831408212548185,1.2068036376799149,1.2309397104335134,1.2555585046421835,1.2806696747350272,1.3062830682297277,1.3324087295943223,1.3590569041862088,1.386238042269933,1.4139628031153317,1.4422420591776384,1.4710869003611911,1.500508638368415,1.5305188111357833,1.5611291873584989,1.5923517711056689,1.6241988065277824,1.6566827826583381,null,{"$f":"SUM(I44:AL44)/$AN$79","v":9.7843765393974547E-3},null,{"$f":"SUMPRODUCT(I44:AL44,I$89:AL$89)","v":61.122954029801527},{"$f":"AP44/$AP$79","v":9.7843765393974547E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D47=\"Kurve B\", (E47*3.1589*('034CAPEX'!K8/8)^0.2386)*365,IF(D47=\"Kurve C\",(E47*2.0596*('034CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G47*$E$52/1000000","v":0},{"$f":"I47*(1+$C47/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I47:AL47)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I47:AL47,I$89:AL$89)","v":0},{"$f":"AP47/$AP$79","v":0}]
[null,"SMR",3,"Kurve C",6,null,{"$f":"IF(D48=\"Kurve B\", (E48*3.1589*('034CAPEX'!K9/8)^0.2386)*365,IF(D48=\"Kurve C\",(E48*2.0596*('034CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G48*$E$52/1000000","v":1.4019564154457143},{"$f":"I48*(1+$C48/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,1.7243738912160241E-2,null,98.565321163062606,1.5778036766937599E-2]
[null,"CO2-Absch+CSS",3,"Kurve C",3,null,{"$f":"IF(D49=\"Kurve B\", (E49*3.1589*('034CAPEX'!K10/8)^0.2386)*365,IF(D49=\"Kurve C\",(E49*2.0596*('034CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17437.268848827291},"h/a",{"$f":"G49*$E$52/1000000","v":0.70097820772285713},{"$f":"I49*(1+$C49/100)","v":0.72200755395454286},0.74366778057317917,0.76597781399037457,0.7889571484100858,0.81262586286238836,0.83700463874826003,0.8621147779107079,0.88797822124802916,0.91461756788547011,0.94205609492203424,0.9703177777696953,0.99942731110278615,1.0294101304358698,1.0602924343489459,1.0921012073794143,1.1248642436007967,1.1586101709088206,1.1933684760360852,1.2291695303171677,1.2660446162266827,1.3040259547134831,1.3431467333548877,1.3834411353555343,1.4249443694162003,1.4676927004986864,1.5117234815136471,1.5570751859590566,1.6037874415378284,1.6519010647839634,null,8.6218694560801206E-3,null,49.282660581531303,7.8890183834687995E-3]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D50=\"Kurve B\", (E50*3.1589*('034CAPEX'!K11/8)^0.2386)*365,IF(D50=\"Kurve C\",(E50*2.0596*('034CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G50*$E$52/1000000","v":0},{"$f":"I50*(1+$C50/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D51=\"Kurve B\", (E51*3.1589*('034CAPEX'!K12/8)^0.2386)*365,IF(D51=\"Kurve C\",(E51*2.0596*('034CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G51*$E$52/1000000","v":0},{"$f":"I51*(1+$C51/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G52/100*SUM(I47:I51)","v":0.42058692463371428},{"$f":"I52*(1+$C52/100)","v":0.43320453237272571},0.44620066834390748,0.45958668839422473,0.4733742890460515,0.48757551771743307,0.50220278324895606,0.5172688667464248,0.53278693274881761,0.54877054073128217,0.5652336569532207,0.58219066666181729,0.59965638666167187,0.61764607826152207,0.63617546060936769,0.65526072442764871,0.67491854616047819,0.69516610254529254,0.71602108562165134,0.73750171819030086,0.75962676973600995,0.78241557282809027,0.80588804001293302,0.830064681213321,0.8549666216497207,0.88061562029921236,0.90703408890818871,0.93424511157543444,0.96227246492269747,0.9911406388703784,null,5.1731216736480732E-3,null,29.569596348918797,4.7334110300812828E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'034STREAMS'!E5","v":350154.15348303004},"t/a",{"$f":"G54*E54/1000000","v":0.87538538370757502},{"$f":"I54*(1+$C54/100)","v":0.89289309138172657},0.91075095320936117,0.92896597227354838,0.94754529171901936,0.96649619755339977,0.9858261215044678,1.0055426439345572,1.0256534968132482,1.0461665667495132,1.0670898980845036,1.0884316960461937,1.1102003299671177,1.13240433656646,1.1550524232977892,1.178153471763745,1.2017165411990198,1.2257508720230001,1.2502658894634602,1.2752712072527295,1.300776631397784,1.3267921640257396,1.3533280073062544,1.3803945674523794,1.408002458801427,1.4361625079774556,1.4648857581370047,1.4941834732997448,1.5240671427657397,1.5545484856210545,null,{"$f":"SUM(I54:AL54)/$AN$79","v":9.1811708863538954E-3},null,{"$f":"SUMPRODUCT(I54:AL54,I$89:AL$89)","v":57.354731164191286},{"$f":"AP54/$AP$79","v":9.1811708863538954E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E56/100*'034CAPEX'!$L$18","v":13.508595388240469},{"$f":"I56*(1+$C56/100)","v":13.778767296005279},14.054342641925386,14.335429494763893,14.622138084659172,14.914580846352356,15.212872463279403,15.517129912544991,15.827472510795891,16.144021961011809,16.466902400232044,16.796240448236684,17.132165257201418,17.474808562345448,17.824304733592356,18.180790828264204,18.54440664482949,18.915294777726078,19.293600673280601,19.679472686746212,20.073062140481138,20.474523383290762,20.884013850956578,21.301694127975711,21.727728010535227,22.162282570745933,22.605528222160853,23.05763878660407,23.518791562336151,23.989167393582875,null,{"$f":"SUM(I56:AL56)/$AN$79","v":0.14168013883069214},null,{"$f":"SUMPRODUCT(I56:AL56,I$89:AL$89)","v":885.07515811708402},{"$f":"AP56/$AP$79","v":0.14168013883069208}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E58/100*I56","v":2.0262893082360702},{"$f":"I58*(1+$C58/100)","v":2.0668150944007917},2.1081513962888074,2.1503144242145837,2.1933207126988754,2.2371871269528532,2.28193086949191,2.3275694868817483,2.3741208766193833,2.4216032941517711,2.4700353600348066,2.5194360672355027,2.5698247885802128,2.621221284351817,2.6736457100388535,2.7271186242396306,2.7816609967244235,2.8372942166589121,2.8940401009920906,2.9519209030119327,3.0109593210721712,3.0711785074936149,3.1326020776434871,3.195254119196357,3.2591592015802844,3.3243423856118901,3.3908292333241281,3.4586458179906105,3.527818734350423,3.5983751090374314,null,{"$f":"SUM(I58:AL58)/$AN$79","v":2.1252020824603819E-2},null,{"$f":"SUMPRODUCT(I58:AL58,I$89:AL$89)","v":132.76127371756263},{"$f":"AP58/$AP$79","v":2.1252020824603816E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E60/100*'034CAPEX'!$L$18","v":1.9297993411772099},{"$f":"I60*(1+$C60/100)","v":1.968395328000754},2.0077632345607692,2.0479184992519848,2.0888768692370245,2.130654406621765,2.1732674947542003,2.2167328446492842,2.2610675015422701,2.3062888515731155,2.3524146286045777,2.3994629211766694,2.4474521796002029,2.496401223192207,2.5463292476560513,2.5972558326091724,2.6492009492613557,2.7021849682465828,2.7562286676115146,2.8113532409637449,2.86758030578302,2.9249319118986805,2.9834305501366543,3.0430991611393874,3.1039611443621751,3.1660403672494186,3.2293611745944069,3.2939483980862949,3.3598273660480209,3.4270239133689815,null,{"$f":"SUM(I60:AL60)/$AN$79","v":2.0240019832956018E-2},null,{"$f":"SUMPRODUCT(I60:AL60,I$89:AL$89)","v":126.43930830244058},{"$f":"AP60/$AP$79","v":2.0240019832956011E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100))","v":11.578796047063259},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(J5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":10.420916442356933},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(K5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":9.263036837650608},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(L5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":8.1051572329442827},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(M5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":6.9472776282379556},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(N5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":5.7893980235316294},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(O5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":4.631518418825304},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(P5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":3.4736388141189778},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(Q5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":2.3157592094126516},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(R5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":1.1578796047063264},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(S5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(T5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(U5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(V5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(W5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(X5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(Y5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(Z5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AA5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AB5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AC5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AD5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AE5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AF5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AG5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AH5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AI5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AJ5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AK5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('034CAPEX'!$L$18*(1-$E$62/100)-(AL5-1)*$E$64/100*'034CAPEX'!$L$18*(1-$E$62/100)))","v":0},null,{"$f":"SUM(I63:AL63)/$AN$79","v":1.6464192231276913E-2},null,{"$f":"SUMPRODUCT(I63:AL63,I$89:AL$89)","v":300.32414944106046},{"$f":"AP63/$AP$79","v":4.8074976228617804E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$64/100*('034CAPEX'!$L$18*(1-$E$62/100))","v":11.578796047063259},{"$f":"IF(SUM($I$64:I64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:I64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:J64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:J64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:K64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:K64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:L64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:L64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:M64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:M64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:N64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:N64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:O64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:O64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:P64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:P64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:Q64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Q64)))","v":11.578796047063259},{"$f":"IF(SUM($I$64:R64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:R64)))","v":0},{"$f":"IF(SUM($I$64:S64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:S64)))","v":0},{"$f":"IF(SUM($I$64:T64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:T64)))","v":0},{"$f":"IF(SUM($I$64:U64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:U64)))","v":0},{"$f":"IF(SUM($I$64:V64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:V64)))","v":0},{"$f":"IF(SUM($I$64:W64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:W64)))","v":0},{"$f":"IF(SUM($I$64:X64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:X64)))","v":0},{"$f":"IF(SUM($I$64:Y64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Y64)))","v":0},{"$f":"IF(SUM($I$64:Z64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Z64)))","v":0},{"$f":"IF(SUM($I$64:AA64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AA64)))","v":0},{"$f":"IF(SUM($I$64:AB64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AB64)))","v":0},{"$f":"IF(SUM($I$64:AC64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AC64)))","v":0},{"$f":"IF(SUM($I$64:AD64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AD64)))","v":0},{"$f":"IF(SUM($I$64:AE64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AE64)))","v":0},{"$f":"IF(SUM($I$64:AF64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AF64)))","v":0},{"$f":"IF(SUM($I$64:AG64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AG64)))","v":0},{"$f":"IF(SUM($I$64:AH64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AH64)))","v":0},{"$f":"IF(SUM($I$64:AI64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AI64)))","v":0},{"$f":"IF(SUM($I$64:AJ64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AJ64)))","v":0},{"$f":"IF(SUM($I$64:AK64)<=(100-$E$64)/100*'034CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'034CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'034CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AK64)))","v":0},null,{"$f":"SUM(I64:AL64)/$AN$79","v":2.9934894965958029E-2},null,{"$f":"SUMPRODUCT(I64:AL64,I$89:AL$89)","v":478.63934875763573},{"$f":"AP64/$AP$79","v":7.6619130883846365E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'034CAPEX'!L18*$E$66/100","v":5.7893980235316294},{"$f":"I66*(1+$C66/100)","v":5.9051859840022622},6.0232897036823072,6.1437554977559534,6.2666306077110727,6.3919632198652945,6.5198024842626001,6.6501985339478527,6.7832025046268098,6.9188665547193464,7.0572438858137332,7.1983887635300077,7.3423565388006082,7.4892036695766206,7.638987742968153,7.7917674978275162,7.9476028477840668,8.1065549047397489,8.2686860028345439,8.4340597228912344,8.6027409173490597,8.7747957356960402,8.9502916504099606,9.1292974834181599,9.311883433086523,9.4981211017482536,9.6880835237832184,9.881845194258883,10.07948209814406,10.281071740106942,null,{"$f":"SUM(I66:AL66)/$AN$79","v":6.0720059498868037E-2},null,{"$f":"SUMPRODUCT(I66:AL66,I$89:AL$89)","v":379.3179249073217},{"$f":"AP66/$AP$79","v":6.072005949886803E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I66)","v":98.503891295330178},98.878172890125938,99.283854765376091,99.721587638383625,100.19203592214849,100.69587801972185,101.23380662506115,101.80652903053318,102.41476744121869,103.05925929617214,92.161961549734485,94.039114800146379,95.954828536148995,97.909904490071696,99.905161344568825,101.94143509909678,104.01957944454436,106.14046614620487,108.30498543528168,110.51404640912462,112.76857744039853,115.06952659539064,117.41786206166817,119.81457258530229,122.26066791788118,124.75717927353776,127.30515979622648,129.90568503748548,132.55985344492973,135.2687868617237,null,{"$f":"SUM(I68:AL68)","v":3253.8091371935379},null,{"$f":"SUMPRODUCT(I68:AL68,I$89:AL$89)","v":5727.6862781800228},{"$f":"AP68/$AP$79","v":0.91687059525835735}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,2736.5591336279754,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E72*G72/1000000","v":95.345723823599968},{"$f":"I72*(1+$C72/100)","v":97.252638300071965},99.197691066073403,101.18164488739487,103.20527778514277,105.26938334084562,107.37477100766253,109.52226642781578,111.7127117563721,113.94696599149954,116.22590531132953,118.55042341755612,120.92143188590724,123.33986052362539,125.8066577340979,128.32279088877985,130.88924670655544,133.50703164068656,136.1771722735003,138.9007157189703,141.67873003334972,144.51230463401671,147.40255072669706,150.350601741231,153.35761377605562,156.42476605157674,159.55326137260829,162.74432660006045,165.99921313206167,169.31919739470291,null,{"$f":"SUM(I72:AL72)/$AN$79*(AN79-AN68)/AN79","v":0.1587861607954712},null,{"$f":"SUMPRODUCT(I72:AL72,I$89:AL$89)","v":6246.9952769791525},{"$f":"AP72/$AP$79*($AP$79-$AP$68)/$AP$79","v":8.3129404741642612E-2}]
[null,null,null,null,{"$f":"E72/1000","v":2.7365591336279755},"€/kg"]
[null,null,null,null,{"$f":"E73/G74*32","v":0.72998634786384919},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E74/32*3600","v":82.123464134683033},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('034STREAMS'!E15-'034EC'!I10)/3600<0,-D1*1000*('034STREAMS'!E15-'034EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G76*E76/1000000","v":0},{"$f":"I76*(1+$C76/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I76:AL76)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I76:AL76,I$89:AL$89)","v":0},{"$f":"AP76/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('034EC'!J10>0,'034EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G77*E77/1000000","v":0},{"$f":"I77*(1+$C77/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I77:AL77)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I77:AL77,I$89:AL$89)","v":0},{"$f":"AP77/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I72:I77)","v":95.345723823599968},97.252638300071965,99.197691066073403,101.18164488739487,103.20527778514277,105.26938334084562,107.37477100766253,109.52226642781578,111.7127117563721,113.94696599149954,116.22590531132953,118.55042341755612,120.92143188590724,123.33986052362539,125.8066577340979,128.32279088877985,130.88924670655544,133.50703164068656,136.1771722735003,138.9007157189703,141.67873003334972,144.51230463401671,147.40255072669706,150.350601741231,153.35761377605562,156.42476605157674,159.55326137260829,162.74432660006045,165.99921313206167,169.31919739470291,null,{"$f":"SUM(I79:AL79)","v":3867.9928759498475},null,{"$f":"SUMPRODUCT(I79:AL79,I$89:AL$89)","v":6246.9952769791525},{"$f":"AP79/$AP$79*($AP$79-$AP$68)/$AP$79","v":8.3129404741642612E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I79-I68","v":-3.1581674717302093},-1.6255345900539737,-8.6163699302687746E-2,1.4600572490112427,3.0132418629942777,4.5735053211237755,6.140964382601382,7.7157373972825951,9.2979443151534156,10.887706695327395,24.063943761595041,24.511308617409739,24.966603349758245,25.429956033553694,25.901496389529072,26.38135578968307,26.869667262011077,27.366565494481691,27.872186838218624,28.386669309845686,28.910152592951192,29.442778038626074,29.984688665028884,30.536029155928716,31.096945858174436,31.667586778038981,32.248101576381814,32.838641562574963,33.43935968713194,34.050410532979214]
["Barwert",null,10,null,null,null,null,null,{"$f":"I82*(1+$C$83/100)^-(I5)","v":-2.8710613379365539},-1.343417016573532,-6.4736062586542242E-2,0.99723874667798806,1.8709861242676398,2.5816245227365999,3.1512857266975174,3.5994484395925683,3.9432360398165467,4.1976822536604574,8.4342654859023671,7.8100583079161741,7.2319356734396338,6.6965022192641541,6.2006123024173512,5.7413516614811577,5.3160204229093795,4.9221173538087175,4.5573252698595565,4.219497513737072,3.9066454255889673,3.6169267328685568,3.3486347921444803,3.1001886204414095,2.8701236582383274,2.6570832104890032,2.4598105159566215,2.2771413987954006,2.1079974596856212,1.9513797669558903]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$83/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E62/100*'034CAPEX'!L18","v":77.191973647088389},{"$f":"$H$86*(1+$C$86/100)^I5","v":84.911171011797236},93.402288112976962,102.74251692427468,113.01676861670214,124.31844547837237,136.75029002620963,150.42531902883061,165.46785093171366,182.01463602488502,200.21609962737355,220.23770959011094,242.26148054912201,266.48762860403423,293.13639146443774,322.45003061088147,354.69503367196967,390.16453703916659,429.18099074308333,472.09908981739176,519.3089987991309,571.23989867904402,628.36388854694849,691.20027740164346,760.32030514180769,836.35233565598867,919.98756922158748,1011.9863261437464,1113.1849587581212,1224.5034546339332,1346.9538000973268,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":519.3089987991309}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I82*I89","v":-19.315065005478882},-9.0378379109215956,-0.43551185777050239,6.7089236177416982,12.587059056199465,17.367878845888228,21.200274566668064,24.215289194959148,26.528120258044737,28.23990714878574,56.741520629006921,52.542166870736118,48.652846876591205,45.050718340758436,41.714618950300483,38.624943011674993,35.763527125736758,33.113544248322853,30.65940552204049,28.386669309845686,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$87:I87)","v":-19.315065005478882},{"$f":"SUM($I$87:J87)","v":-28.352902916400478},{"$f":"SUM($I$87:K87)","v":-28.788414774170981},{"$f":"SUM($I$87:L87)","v":-22.079491156429285},{"$f":"SUM($I$87:M87)","v":-9.49243210022982},{"$f":"SUM($I$87:N87)","v":7.8754467456584081},{"$f":"SUM($I$87:O87)","v":29.075721312326472},{"$f":"SUM($I$87:P87)","v":53.29101050728562},{"$f":"SUM($I$87:Q87)","v":79.819130765330357},{"$f":"SUM($I$87:R87)","v":108.05903791411609},{"$f":"SUM($I$87:S87)","v":164.800558543123},{"$f":"SUM($I$87:T87)","v":217.34272541385911},{"$f":"SUM($I$87:U87)","v":265.9955722904503},{"$f":"SUM($I$87:V87)","v":311.04629063120876},{"$f":"SUM($I$87:W87)","v":352.76090958150922},{"$f":"SUM($I$87:X87)","v":391.38585259318421},{"$f":"SUM($I$87:Y87)","v":427.14937971892095},{"$f":"SUM($I$87:Z87)","v":460.26292396724381},{"$f":"SUM($I$87:AA87)","v":490.92232948928432},{"$f":"SUM($I$87:AB87)","v":519.30899879912999},{"$f":"SUM($I$87:AC87)","v":519.30899879912999},{"$f":"SUM($I$87:AD87)","v":519.30899879912999},{"$f":"SUM($I$87:AE87)","v":519.30899879912999},{"$f":"SUM($I$87:AF87)","v":519.30899879912999},{"$f":"SUM($I$87:AG87)","v":519.30899879912999},{"$f":"SUM($I$87:AH87)","v":519.30899879912999},{"$f":"SUM($I$87:AI87)","v":519.30899879912999},{"$f":"SUM($I$87:AJ87)","v":519.30899879912999},{"$f":"SUM($I$87:AK87)","v":519.30899879912999},{"$f":"SUM($I$87:AL87)","v":519.30899879912999},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":519.30899879912999}]
[null,null,{"$f":"C86","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$89/100)^($H$1-I5)>=1,(1+$C$89/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,null,{"$f":"K95*$L$109","v":0},{"$f":"K95","v":0},{"$f":"L95","v":0},null,{"$f":"N107","v":0.2108080790528245}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N95","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ40+AQ30","v":0.47251599471529471},{"$f":"K97*$L$109","v":0.34493022528947187},{"$f":"K97","v":0.47251599471529471},{"$f":"L97","v":0.34493022528947187},null,{"$f":"N97","v":0.34493022528947187}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ29","v":0},0,{"$f":"K98","v":0},{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":9.5355964887992384E-4},6.9608552555618997E-4,null,null,null,{"$f":"N102","v":4.9395438301411465E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ44+AQ43+AQ42","v":2.7775508329489947E-2},2.027574188550629E-2,null,null,null,{"$f":"N103","v":0.10342456710986003}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ54","v":9.1811708863538954E-3},6.7021294044433792E-3,null,null,null,{"$f":"N104","v":2.0731952584724964E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ58+AQ14","v":3.0709570222870707E-2},2.24175670114618E-2,{"$f":"K100+K101+K102","v":6.7666249438714549E-2},{"$f":"L100+L101+L102","v":4.9395438301411465E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ56","v":0.14168013883069208},0.10342456710986003,{"$f":"K103","v":0.14168013883069208},{"$f":"L103","v":0.10342456710986003}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ47+AQ48+AQ49+AQ50+AQ52+AQ51","v":2.840046618048768E-2},2.0731952584724964E-2,{"$f":"K104","v":2.840046618048768E-2},{"$f":"L104","v":2.0731952584724964E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ60+AQ66","v":8.0960079331824045E-2},5.9099752634205735E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ63+AQ64","v":0.12469410711246418},9.1024995851171339E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ72","v":8.3129404741642612E-2},6.0683330567447437E-2,{"$f":"K105+K106+K107+K108","v":0.28878359118593083},{"$f":"L105+L106+L107+L108","v":0.2108080790528245}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme/Strom",null,{"$f":"AQ76+AQ77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E74","v":0.72998634786384919},"€/l BÄ",{"$f":"SUM(N95:N107)","v":0.72929026233829286}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E74","v":0.72998634786384919},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.72998634786384919},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.72998634786384919},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.72998634786384919},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.72998634786384919},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.72998634786384919},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.72998634786384919},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.72998634786384919},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E72/E74*N139","v":2736.5591336279754},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,{"$f":"L97","v":0.34493022528947187}]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L99","v":6.9608552555618997E-4}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L101","v":6.7021294044433792E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L100","v":2.027574188550629E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L102","v":2.24175670114618E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.10342456710986003]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,2.0731952584724964E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,5.9099752634205735E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,9.1024995851171339E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,6.0683330567447437E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L108","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas",null,{"$f":"(I7+I30+I40+I42)*100000000/E7/1000","v":2081930.6827277136},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E28*1000000","v":71273030285.362106},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0.99514493433017814}]
[null,null,"MEA",null,{"$f":"G14","v":435.1983263696003},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":347723462.76931065},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":4.8550656698217549E-3}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G72*G74*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":17.135722755571049},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":17.135722755571049},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas"},{"$f":"E210*K199","v":17.052527696292891},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":8.3195059278156444E-2},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"034STREAMS","index":45,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["SMR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":3.3498927483362499},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,3.3498927483362499]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":0.26499493616962011},0.88770461502043785,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",10.049926818580404,33.666176970872499]
[null,null,"IN","SNG",2.9851701983493584,10]
[null,null,null,"H2O(rein)",13.047361833007205,43.707262789310001]
[null,null,null,"O2",3.0020053369360817,10.0563959086689]
[null,null,"THERMAL",null,-0.58952633662102305,-1.97485,290.12,49.197299999999998]
[null,null,null,null,-0.47260319029207531,-1.58317,269.98599999999999,83.325400000000002]
[null,null,null,null,-6.0261630794078494E-2,-0.20186999999999999,83.325400000000002,70]
[null,null,null,null,-6.5700909412490862,-22.0091,150.00200000000001,119.304]
[null,null,null,null,-7.8841031591585073,-26.410900000000002,119.304,40]
[null,null,null,null,-0.8574453619228779,-2.87235,354.52300000000002,100]
[null,null,"WORK",null,4.4215775528332397,14.811810580442412]
["CO2-ABSCH",null,"OUT","CO2-CSS(+H2O)",{"$f":"$E$3/$F$3*F16","v":7.8067604083752533},26.151810080014801]
[null,null,"IN","MEA",1.2490816653400407E-2,4.1842896128023686E-2]
[null,null,null,"H2O",0,0]
[null,null,"THERMAL",null,21.030372902233719,70.449493679999904,98.167001400000004,98.167001400000004]
[null,null,null,null,-18.990369178713326,-63.615699999999997,83.204899999999995,40]
[null,null,null,null,-0.90079301837310899,-3.01756,58.7393,30.008199999999999]
[null,null,null,null,-0.72063501173252686,-2.41405,70.273799999999994,58.7393]
[null,null,null,null,-0.36031601328116425,-1.20702,78.263400000000004,70.273799999999994]
[null,null,"WORK",null,0.2824968059261011,0.94633400159999903]
["CCS-Reinigung",null,"OUT","CO2-CSS",7.7348287683230526,25.910846800628001]
[null,null,"THERMAL",null,-0.30860390993515824,-1.0337899999999998,53.0715,28]
[null,null,null,null,-1.0716462495054362,-3.5899000000000001,195.56800000000001,53.0715]
[null,null,null,null,-0.16009467773747615,-0.53630000000000022,45.167299999999997,28]
[null,null,null,null,-0.72042604981864233,-2.4133499999999999,138.64599999999999,45.167299999999997]
[null,null,null,null,-0.19800633925651281,-0.66329999999999956,31.482500000000002,28]
[null,null,null,null,-0.59401901776953892,-1.9899000000000004,36.964300000000001,31.482500000000002]
[null,null,null,null,-0.39601267851302574,-1.3265999999999996,53.847000000000001,36.964300000000001]
[null,null,null,null,-0.99003169628256471,-3.3165,145.86500000000001,53.847000000000001]
[null,null,"WORK",null,2.6670945012425777,8.9344805288399982]

{"sheet":"034PINCH","index":46,"n_rows":27,"n_cols":44,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-20.814611558722408},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",30.516280205952537,null,"MIN-DT",{"$f":"MIN(AF3:AF6,AK3:AK27)","v":5}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",21.030372902233719,-1,98.167001400000004,98.167001400000004,null,"HOT",0.19800633925651281,5.6857527424698552E-2,28,31.482500000000002,null,"COOL-CURVE",98.167001400000004,0,null,null,28,0,null,null,{"$f":"V3+AC1","v":30.516280205952537},{"$f":"U3","v":98.167001400000004},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35))-AD3,AG3-AD3))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35)))","v":103.1670014},{"$f":"Z3","v":0},{"$f":"Y3","v":28},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-30.516280205952537,28,103.1670014]
["deltaT",null,{"$f":"'034STREAMS'!E9","v":-0.58952633662102305},{"$f":"'034STREAMS'!F9","v":-1.97485},{"$f":"'034STREAMS'!G9","v":290.12},{"$f":"'034STREAMS'!H9","v":49.197299999999998},null,null,null,null,null,null,null,null,0.16009467773747615,9.3255595077546376E-3,28,45.167299999999997,null,null,98.167001400000004,21.030372902233719,"*",null,28,0,null,null,{"$f":"V4+AC1","v":51.546653108186256},{"$f":"U4","v":98.167001400000004},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35))-AD4,AG4-AD4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35)))","v":436.71838657090899},0,28,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,9.7016686472301288,98.167001400000004,98.167001400000004]
[5,"k",{"$f":"'034STREAMS'!E10","v":-0.47260319029207531},{"$f":"'034STREAMS'!F10","v":-1.58317},{"$f":"'034STREAMS'!G10","v":269.98599999999999},{"$f":"'034STREAMS'!H10","v":83.325400000000002},null,null,null,null,null,null,null,null,0.30860390993515824,1.2308952792420008E-2,28,53.0715,null,null,98.167001400000004,21.030372902233719,null,null,30.008199999999999,0.15762771417549026,null,null,{"$f":"V5+AC1","v":51.546653108186256},{"$f":"U5","v":98.167001400000004},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35))-AD5,AG5-AD5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35)))","v":436.71838657090899},0.15762771417549026,30.008199999999999,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E11","v":-6.0261630794078494E-2},{"$f":"'034STREAMS'!F11","v":-0.20186999999999999},{"$f":"'034STREAMS'!G11","v":83.325400000000002},{"$f":"'034STREAMS'!H11","v":70},null,null,null,null,null,null,null,null,0.90079301837310899,3.1352541962302485E-2,30.008199999999999,58.7393,null,null,98.167001400000004,21.030372902233719,"*",null,31.482500000000002,0.3195715809568937,null,null,{"$f":"V6+AC1","v":51.546653108186256},{"$f":"U6","v":98.167001400000004},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35))-AD6,AG6-AD6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35)))","v":436.71838657090899},0.3195715809568937,31.482500000000002,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,9.7016686472301288,98.167001400000004,98.167001400000004]
[null,null,{"$f":"'034STREAMS'!E12","v":-6.5700909412490862},{"$f":"'034STREAMS'!F12","v":-22.0091},{"$f":"'034STREAMS'!G12","v":150.00200000000001},{"$f":"'034STREAMS'!H12","v":119.304},null,null,null,null,null,null,null,null,0.59401901776953892,0.10836203760982505,31.482500000000002,36.964300000000001,null,null,null,null,null,null,36.964300000000001,1.2040550327824797,null,null,null,null,null,null,null,1.2040550327824797,36.964300000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,30.516280205952537,28,103.1670014]
[null,null,{"$f":"'034STREAMS'!E13","v":-7.8841031591585073},{"$f":"'034STREAMS'!F13","v":-26.410900000000002},{"$f":"'034STREAMS'!G13","v":119.304},{"$f":"'034STREAMS'!H13","v":40},null,null,null,null,null,null,null,null,0.39601267851302574,2.3456714773882479E-2,36.964300000000001,53.847000000000001,null,null,null,null,null,null,40,1.4361153824461566,null,null,null,null,null,null,null,1.4361153824461566,40,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E14","v":-0.8574453619228779},{"$f":"'034STREAMS'!F14","v":-2.87235},{"$f":"'034STREAMS'!G14","v":354.52300000000002},{"$f":"'034STREAMS'!H14","v":100},null,null,null,null,null,null,null,null,18.990369178713326,0.43954202367586381,40,83.204899999999995,null,null,null,null,null,null,45.167299999999997,4.616082153753263,null,null,null,null,null,null,null,4.616082153753263,45.167299999999997,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E19","v":21.030372902233719},{"$f":"'034STREAMS'!F19","v":70.449493679999904},{"$f":"'034STREAMS'!G19","v":98.167001400000004},{"$f":"'034STREAMS'!H19","v":98.167001400000004},null,null,null,null,null,null,null,null,7.8841031591585073,9.9416210521014167E-2,40,119.304,null,null,null,null,null,null,49.197299999999998,7.0896288158580729,null,null,null,null,null,null,null,7.0896288158580729,49.197299999999998,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E20","v":-18.990369178713326},{"$f":"'034STREAMS'!F20","v":-63.615699999999997},{"$f":"'034STREAMS'!G20","v":83.204899999999995},{"$f":"'034STREAMS'!H20","v":40},null,null,null,null,null,null,null,null,0.72042604981864233,7.7068471193827304E-3,45.167299999999997,138.64599999999999,null,null,null,null,null,null,53.0715,9.4770280235561799,null,null,null,null,null,null,null,9.4770280235561799,53.0715,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E21","v":-0.90079301837310899},{"$f":"'034STREAMS'!F21","v":-3.01756},{"$f":"'034STREAMS'!G21","v":58.7393},{"$f":"'034STREAMS'!H21","v":30.008199999999999},null,null,null,null,null,null,null,null,0.58952633662102305,2.4469522241823746E-3,49.197299999999998,290.12,null,null,null,null,null,null,53.847000000000001,9.951201139106292,null,null,null,null,null,null,null,9.951201139106292,53.847000000000001,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E22","v":-0.72063501173252686},{"$f":"'034STREAMS'!F22","v":-2.41405},{"$f":"'034STREAMS'!G22","v":70.273799999999994},{"$f":"'034STREAMS'!H22","v":58.7393},null,null,null,null,null,null,null,null,1.0716462495054362,7.5205092721957103E-3,53.0715,195.56800000000001,null,null,null,null,null,null,58.7393,12.880437358541148,null,null,null,null,null,null,null,12.880437358541148,58.7393,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E23","v":-0.36031601328116425},{"$f":"'034STREAMS'!F23","v":-1.20702},{"$f":"'034STREAMS'!G23","v":78.263400000000004},{"$f":"'034STREAMS'!H23","v":70.273799999999994},null,null,null,null,null,null,null,null,0.99003169628256471,1.0759109046953473E-2,53.847000000000001,145.86500000000001,null,null,null,null,null,null,70,19.973193482882799,null,null,null,null,null,null,null,19.973193482882799,70,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E26","v":-0.30860390993515824},{"$f":"'034STREAMS'!F26","v":-1.0337899999999998},{"$f":"'034STREAMS'!G26","v":53.0715},{"$f":"'034STREAMS'!H26","v":28},null,null,null,null,null,null,null,null,0.72063501173252686,6.2476484609868412E-2,58.7393,70.273799999999994,null,null,null,null,null,null,70.273799999999994,20.146889587971035,null,null,null,null,null,null,null,20.146889587971035,70.273799999999994,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E27","v":-1.0716462495054362},{"$f":"'034STREAMS'!F27","v":-3.5899000000000001},{"$f":"'034STREAMS'!G27","v":195.56800000000001},{"$f":"'034STREAMS'!H27","v":53.0715},null,null,null,null,null,null,null,null,6.0261630794078494E-2,4.522313085841962E-3,70,83.325400000000002,null,null,null,null,null,null,78.263400000000004,25.076569415580256,null,null,null,null,null,null,null,25.076569415580256,78.263400000000004,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E28","v":-0.16009467773747615},{"$f":"'034STREAMS'!F28","v":-0.53630000000000022},{"$f":"'034STREAMS'!G28","v":45.167299999999997},{"$f":"'034STREAMS'!H28","v":28},null,null,null,null,null,null,null,null,0.36031601328116425,4.5098129228142061E-2,70.273799999999994,78.263400000000004,null,null,null,null,null,null,83.204899999999995,27.902682273358106,null,null,null,null,null,null,null,27.902682273358106,83.204899999999995,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E29","v":-0.72042604981864233},{"$f":"'034STREAMS'!F29","v":-2.4133499999999999},{"$f":"'034STREAMS'!G29","v":138.64599999999999},{"$f":"'034STREAMS'!H29","v":45.167299999999997},null,null,null,null,null,null,null,null,0.47260319029207531,2.5318850914015883E-3,83.325400000000002,269.98599999999999,null,null,null,null,null,null,83.325400000000002,27.918633092281091,null,null,null,null,null,null,null,27.918633092281091,83.325400000000002,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E30","v":-0.19800633925651281},{"$f":"'034STREAMS'!F30","v":-0.66329999999999956},{"$f":"'034STREAMS'!G30","v":31.482500000000002},{"$f":"'034STREAMS'!H30","v":28},null,null,null,null,null,null,null,null,0.8574453619228779,3.3688325295665924E-3,100,354.52300000000002,null,null,null,null,null,null,100,30.092692673538576,null,null,null,null,null,null,null,30.092692673538576,100,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'034STREAMS'!E31","v":-0.59401901776953892},{"$f":"'034STREAMS'!F31","v":-1.9899000000000004},{"$f":"'034STREAMS'!G31","v":36.964300000000001},{"$f":"'034STREAMS'!H31","v":31.482500000000002},null,null,null,null,null,null,null,null,6.5700909412490862,0.21402341980744949,119.304,150.00200000000001,null,null,null,null,null,null,119.304,32.674609348952451,null,null,null,null,null,null,null,32.674609348952451,119.304,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)),AI20-AL20))","v":21.136998599999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,{"$f":"'034STREAMS'!E32","v":-0.39601267851302574},{"$f":"'034STREAMS'!F32","v":-1.3265999999999996},{"$f":"'034STREAMS'!G32","v":53.847000000000001},{"$f":"'034STREAMS'!H32","v":36.964300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138.64599999999999,37.47834117952511,null,null,null,null,null,null,null,37.47834117952511,138.64599999999999,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)),AI21-AL21))","v":40.478998599999983},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,{"$f":"'034STREAMS'!E33","v":-0.99003169628256471},{"$f":"'034STREAMS'!F33","v":-3.3165},{"$f":"'034STREAMS'!G33","v":145.86500000000001},{"$f":"'034STREAMS'!H33","v":53.847000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145.86500000000001,39.215598640373173,null,null,null,null,null,null,null,39.215598640373173,145.86500000000001,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)),AI22-AL22))","v":47.697998600000005},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150.00200000000001,40.166660185125053,null,null,null,null,null,null,null,40.166660185125053,150.00200000000001,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)),AI23-AL23))","v":51.834998600000006},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.56800000000001,40.889709634786058,null,null,null,null,null,null,null,40.889709634786058,195.56800000000001,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)),AI24-AL24))","v":97.400998600000008},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269.98599999999999,41.510926529322468,null,null,null,null,null,null,null,41.510926529322468,269.98599999999999,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)),AI25-AL25))","v":171.81899859999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290.12,41.628021539554453,null,null,null,null,null,null,null,41.628021539554453,290.12,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)),AI26-AL26))","v":191.9529986},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354.52300000000002,41.844984460956127,null,null,null,null,null,null,null,41.844984460956127,354.52300000000002,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)),AI27-AL27))","v":256.35599860000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)))","v":98.167001400000004}]

{"sheet":"034EC","index":47,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'034OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.4361153824461566,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-4.2238687719004675,1.2466279361511776E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'034OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,12.23839673574204,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,4.2494433110215417E-4,0.29750583317492646]
["Luftkühlung",{"$f":"C5","v":60},100,16.418180555350379,0,0,3.4722222222222222E-5,0,0,0,5.7007571372744365E-4,0]
["Wärme",{"$f":"C6","v":100},250,0.4235875324139613,0,0.95,0,0,0,0.40240815579326322,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-3.8214606161072044},{"$f":"SUM(K4:K9)","v":2.2416479809807752E-3},{"$f":"SUM(L4:L9)","v":0.29750583317492646}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"040CAPEX","index":48,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'040OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtH: Biogas > Dampfreformierung > Bio-Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["SMR-base",null,90720,"H2",217.11711711711709,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.67,0.9,{"$f":"'040STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":127.31163493931918},{"$f":"(K9/C9)^H9*E9*G9","v":127.31163493931918},"TPI","Khojasteh Salkuyeh mit Größenfaktor 1,666…"]
[]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":5.2973286360249237},{"$f":"'040EC'!O3+'040OPEX'!G23/'040CAPEX'!G2","v":5.2973286360249237},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":7.9827887339579053},{"$f":"(K13/C13)^H13*E13*G13","v":4.9892429587236906},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'040EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":135.29442367327709},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"040OPEX","index":49,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"pro t:"]
["SMR","Biogas",2,null,5.55,{"$f":"E7/100/3.6*G9*1000","v":302.41803511091524},{"$f":"'040STREAMS'!E6*'040OPEX'!D1","v":315327.00498557434},"t/a",{"$f":"G7*F7/1000000","v":95.360573265147167},{"$f":"I7*(1+$C7/100)","v":97.267784730450117},99.213140425059123,101.19740323356031,103.22135129823151,105.28577832419614,107.39149389068007,109.53932376849367,111.73011024386355,113.96471244874083,116.24400669771565,118.56888683166996,120.94026456830336,123.35906985966943,125.82625125686282,128.34277628200007,130.90963180764007,133.52782444379287,136.19838093266873,138.9223485513221,141.70079552234856,144.53481143279552,147.42550766145143,150.37401781468046,153.38149817097406,156.44912813439353,159.5781106970814,162.76967291102304,166.02506636924349,169.34556769662836,null,{"$f":"SUM(I7:AL7)/$AN$64","v":0.72395816906907651},null,{"$f":"SUMPRODUCT(I7:AL7,I$74:AL$74)","v":6247.9682035823726},{"$f":"AP7/$AP$64","v":0.72395816906907695}]
[null,"Reinwasser",2,null,0.2,"€/t",{"$f":"D1*'040STREAMS'!E7","v":608039.33266836766},"t/a",{"$f":"G8*E8/1000000","v":0.12160786653367354},{"$f":"I8*(1+$C8/100)","v":0.12404002386434702},0.12652082434163398,0.12905124082846667,0.131632265645036,0.13426491095793672,0.13695020917709547,0.13968921336063739,0.14248299762785013,0.14533265758040714,0.14823931073201529,0.1512040969466556,0.15422817888558871,0.15731274246330049,0.16045899731256649,0.16366817725881783,0.16694154080399418,0.17028037162007406,0.17368597905247554,0.17715969863352504,0.18070289260619554,0.18431695045831945,0.18800328946748585,0.19176335525683558,0.19559862236197229,0.19951059480921174,0.20350080670539597,0.2075708228395039,0.21172223929629397,0.21595668408221985,null,{"$f":"SUM(I8:AL8)/$AN$64","v":9.2322230651157211E-4},null,{"$f":"SUMPRODUCT(I8:AL8,I$74:AL$74)","v":7.9676752917086029},{"$f":"AP8/$AP$64","v":9.2322230651157243E-4}]
[null,null,null,null,"[MWh/a]","Brennwert:",19.616304980167474,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1718208.5272999492},null,{"$f":"G9/G11*1000000/1000000","v":1.8592669697490117E-2},"mmBTU/kg"]
[null,null,null,null,"Methan-Ma.-%",null,1055.05585262,"J/BTU"]
[null,null,null,null,35.350003246469903,"Heizwert:",17.672983693256942,"MJ/kg"]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,0,{"$f":"G14/D1","v":0.56904868276641352},{"$f":"E15*E17*G15/100","v":19826.488630377153},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'040STREAMS'!E6*'040OPEX'!D1*E12/100*(E10+G23+G25+G27)/E10","v":113294.2207450123},"t/a"]
[null,null,null,"CO2-Emissionen(Upstr.)",7.23,"g CO2/MJ Biogas",{"$f":"E16*G15*G12/1000*100/E12","v":40951.184926524656},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei SMR",2,null,null,{"$f":"0","v":0},{"$f":"F18*D1","v":0},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,{"$f":"0","v":0},0,"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,null,null,{"$f":"0","v":0},0,"t/a"]
[null,null,null,"Summe:",{"$f":"G18+G16+G14","v":60777.673556901806},"t/a",{"$f":"E21/D1/G59*1000","v":14.541446568158227},"g CO2eq/MJ"]
[null,"Gesamt-CO2-Emissionen (mit Transport)",2,null,null,null,{"$f":"IF(SUM(I197:I204)/1000000>0,SUM(I197:I204)/1000000,0)","v":60777.673556901806},"t/a",{"$f":"E14*G22/1000000","v":0},{"$f":"I22*(1+$C22/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I22:AL22)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":0},{"$f":"AP22/$AP$64","v":0}]
["Elektrizität","(aus Biogas)",2,null,{"$f":"E7*10/0.6*G9/G12","v":102.67129999999999},"€/MWh",{"$f":"IF(D1*1000*('040STREAMS'!E13-'040EC'!I10)/3600>0,D1*1000*('040STREAMS'!E13-'040EC'!I10)/3600,0)","v":28148.366085839643},"MWh/a",{"$f":"G23*E23/1000000","v":2.8900293389090672},{"$f":"I23*(1+$C23/100)","v":2.9478299256872487},3.0067865242009937,3.0669222546850134,3.1282606997787137,3.190825913774288,3.2546424320497738,3.3197352806907694,3.3861299863045851,3.4538525860306768,3.5229296377512904,3.5933882305063163,3.6652559951164427,3.7385611150187716,3.8133323373191472,3.8895989840655303,3.967390963746841,4.0467387830217776,4.1276735586822131,4.2102270298558571,4.2944315704529741,4.380320201862034,4.467926605899275,4.557285138017261,4.648430840777606,4.7413994575931584,4.8362274467450215,4.9329519956799217,5.03161103559352,5.1322432563053901,null,{"$f":"SUM(I23:AL23)/$AN$64","v":2.1940517732994918E-2},null,{"$f":"SUMPRODUCT(I23:AL23,I$74:AL$74)","v":189.35300825759109},{"$f":"AP23/$AP$64","v":2.1940517732994918E-2}]
[]
["Wärme","(Biogas)",2,null,{"$f":"E7*10","v":55.5},"€/MWh",{"$f":"IF(D1*1000*('040PINCH'!AP4)/3600>0, D1*1000*('040PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G25*E25/1000000","v":0},{"$f":"I25*(1+$C25/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I25:AL25)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":0},{"$f":"AP25/$AP$64","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E25","v":55.5},"€/MWh",{"$f":"IF(D1*1000*('040EC'!J10)/3600<0, D1*1000*(-'040EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G27*E27/1000000","v":0},{"$f":"I27*(1+$C27/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I27:AL27)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I27:AL27,I$74:AL$74)","v":0},{"$f":"AP27/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'040EC'!K10","v":3.4225578467621839E-4},"€/kg",{"$f":"G28*D3*1000/1000000","v":3.4225578467621837E-2},{"$f":"I28*(1+$C28/100)","v":3.4910090036974276E-2},3.560829183771376E-2,3.6320457674468037E-2,3.7046866827957402E-2,3.7787804164516547E-2,3.8543560247806877E-2,3.9314431452763011E-2,4.0100720081818274E-2,4.0902734483454641E-2,4.1720789173123732E-2,4.2555204956586205E-2,4.3406309055717927E-2,4.4274435236832284E-2,4.5159923941568932E-2,4.606312242040031E-2,4.6984384868808314E-2,4.7924072566184479E-2,4.888255401750817E-2,4.9860205097858337E-2,5.0857409199815504E-2,5.1874557383811817E-2,5.2912048531488051E-2,5.397028950211781E-2,5.5049695292160167E-2,5.6150689198003374E-2,5.7273702981963444E-2,5.8419177041602717E-2,5.9587560582434772E-2,6.0779311794083468E-2,null,{"$f":"SUM(I28:AL28)/$AN$64","v":2.5983366368672467E-4},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":2.242439602584374},{"$f":"AP28/$AP$64","v":2.5983366368672478E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'040EC'!L10*D1*1000","v":2189463.046587728},"m³/a",{"$f":"E29*G29/1000000","v":0.19705167419289552},{"$f":"I29*(1+$C29/100)","v":0.20099270767675342},0.20501256183028849,0.20911281306689425,0.21329506932823214,0.2175609707147968,0.22191219012909275,0.22635043393167462,0.23087744261030813,0.23549499146251429,0.24020489129176459,0.24500898911759988,0.24990916889995188,0.25490735227795092,0.26000549932350991,0.26520560930998011,0.27050972149617969,0.27591991592610327,0.28143831424462534,0.28706708052951785,0.29280842214010822,0.29866459058291039,0.30463788239456863,0.31073064004245998,0.31694525284330921,0.3232841579001754,0.32974984105817889,0.3363448378793425,0.34307173463692936,0.34993316932966795,null,{"$f":"SUM(I29:AL29)/$AN$64","v":1.4959764227091101E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$74:AL$74)","v":12.910708825089026},{"$f":"AP29/$AP$64","v":1.4959764227091105E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('040CAPEX'!K8/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('040CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G32*$E$37/1000000","v":0},{"$f":"I32*(1+$C32/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I32:AL32)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I32:AL32,I$74:AL$74)","v":0},{"$f":"AP32/$AP$64","v":0}]
[null,"SMR",3,"Kurve C",6,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('040CAPEX'!K9/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('040CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G33*$E$37/1000000","v":1.4019564154457143},{"$f":"I33*(1+$C33/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,1.2481801695877199E-2,null,98.565321163062606,1.1420859888819948E-2]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('040CAPEX'!K10/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('040CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G34*$E$37/1000000","v":0},{"$f":"I34*(1+$C34/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D35=\"Kurve B\", (E35*3.1589*('040CAPEX'!K11/8)^0.2386)*365,IF(D35=\"Kurve C\",(E35*2.0596*('040CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G35*$E$37/1000000","v":0},{"$f":"I35*(1+$C35/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D36=\"Kurve B\", (E36*3.1589*('040CAPEX'!K12/8)^0.2386)*365,IF(D36=\"Kurve C\",(E36*2.0596*('040CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G36*$E$37/1000000","v":0},{"$f":"I36*(1+$C36/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G37/100*SUM(I32:I36)","v":0.28039128308914285},{"$f":"I37*(1+$C37/100)","v":0.28880302158181714},0.29746711222927169,0.30639112559614984,0.31558285936403435,0.3250503451449554,0.33480185549930408,0.3448459111642832,0.35519128849921172,0.3658470271541881,0.37682243796881376,0.38812711110787818,0.39977092444111451,0.41176405217434797,0.42411697373957841,0.43684048295176575,0.44994569744031876,0.46344406836352836,0.47734739041443425,0.49166781212686728,0.50641784649067334,0.52161038188539355,0.53725869334195542,0.55337645414221415,0.56997774776648058,0.58707708019947502,0.60468939260545929,0.62283007438362303,0.64151497661513179,0.66076042591358575,null,2.4963603391754403E-3,null,19.713064232612528,2.2841719777639902E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'040STREAMS'!E5","v":446975.17458071857},"t/a",{"$f":"G39*E39/1000000","v":1.1174379364517963},{"$f":"I39*(1+$C39/100)","v":1.1397866951808322},1.1625824290844489,1.1858340776661378,1.2095507592194605,1.2337417744038497,1.2584166098919267,1.2835849420897654,1.3092566409315607,1.335441773750192,1.3621506092251958,1.3893936214096998,1.4171814938378937,1.4455251237146516,1.4744356261889446,1.5039243387127235,1.534002825486978,1.5646828819967176,1.5959765396366519,1.627896070429385,1.6604539918379728,1.6936630716747323,1.727536333108227,1.7620870597703915,1.7973288009657993,1.8332753769851153,1.8699408845248178,1.9073397022153142,1.9454864962596206,1.9843962261848129,null,{"$f":"SUM(I39:AL39)/$AN$64","v":8.4833626185596665E-3},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":73.213870862699963},{"$f":"AP39/$AP$64","v":8.4833626185596683E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E41/100*'040CAPEX'!$L$18","v":9.4706096571293976},{"$f":"I41*(1+$C41/100)","v":9.6600218502719866},9.8532222872774273,10.050286733022975,10.251292467683434,10.456318317037104,10.665444683377846,10.878753577045403,11.096328648586312,11.318255221558038,11.544620325989198,11.775512732508982,12.011022987159162,12.251243446902345,12.496268315840393,12.7461936821572,13.001117555800343,13.26113990691635,13.526362705054677,13.79688995915577,14.072827758338885,14.354284313505664,14.641369999775778,14.934197399771294,15.232881347766721,15.537538974722056,15.848289754216497,16.165255549300827,16.488560660286844,16.818331873492582,null,{"$f":"SUM(I41:AL41)/$AN$64","v":7.1898951449038698E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":620.50872787602179},{"$f":"AP41/$AP$64","v":7.1898951449038753E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E43/100*I41","v":1.4205914485694096},{"$f":"I43*(1+$C43/100)","v":1.4490032775407977},1.4779833430916136,1.5075430099534459,1.5376938701525149,1.5684477475555652,1.5998167025066765,1.63181303655681,1.6644492972879461,1.6977382832337051,1.7316930488983793,1.766326909876347,1.801653448073874,1.8376865170353516,1.8744402473760586,1.9119290523235799,1.9501676333700515,1.9891709860374525,2.0289544057582014,2.0695334938733656,2.1109241637508331,2.1531426470258497,2.1962054999663665,2.240129609965694,2.2849322021650078,2.3306308462083081,2.3772434631324741,2.4247883323951238,2.4732840990430263,2.522749781023887,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.0784842717355804E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":93.076309181403218},{"$f":"AP43/$AP$64","v":1.0784842717355806E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E45/100*'040CAPEX'!$L$18","v":1.3529442367327709},{"$f":"I45*(1+$C45/100)","v":1.3800031214674262},1.4076031838967749,1.4357552475747104,1.4644703525262046,1.4937597595767287,1.5236349547682633,1.5541076538636285,1.5851898069409012,1.6168936030797192,1.6492314751413135,1.6822161046441397,1.7158604267370225,1.7501776352717631,1.7851811879771984,1.8208848117367424,1.8573025079714773,1.894448558130907,1.9323375292935252,1.9709842798793957,2.0104039654769839,2.0506120447865235,2.0916242856822538,2.133456771395899,2.1761259068238168,2.219648424960293,2.264041393459499,2.309322221328689,2.3555086657552629,2.4026188390703682,null,{"$f":"SUM(I45:AL45)/$AN$64","v":1.02712787784341E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$74:AL$74)","v":88.644103982288783},{"$f":"AP45/$AP$64","v":1.0271278778434102E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100))","v":8.1176654203966248},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(J5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":7.3058988783569623},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(K5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":6.4941323363172998},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(L5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":5.6823657942776382},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(M5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":4.8705992522379749},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(N5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":4.0588327101983124},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(O5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":3.2470661681586499},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(P5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":2.4352996261189883},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(Q5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":1.6235330840793241},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(R5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0.81176654203966203},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(S5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(T5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(U5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(V5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(W5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(X5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(Y5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(Z5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AA5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AB5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AC5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AD5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AE5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AF5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AG5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AH5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AI5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AJ5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AK5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('040CAPEX'!$L$18*(1-$E$47/100)-(AL5-1)*$E$49/100*'040CAPEX'!$L$18*(1-$E$47/100)))","v":0},null,{"$f":"SUM(I48:AL48)/$AN$64","v":8.3551453834952195E-3},null,{"$f":"SUMPRODUCT(I48:AL48,I$74:AL$74)","v":210.55133477768268},{"$f":"AP48/$AP$64","v":2.439678850050854E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$49/100*('040CAPEX'!$L$18*(1-$E$47/100))","v":8.1176654203966248},{"$f":"IF(SUM($I$49:I49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:I49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:J49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:J49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:K49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:K49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:L49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:L49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:M49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:M49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:N49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:N49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:O49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:O49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:P49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:P49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:Q49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Q49)))","v":8.1176654203966265},{"$f":"IF(SUM($I$49:R49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:R49)))","v":0},{"$f":"IF(SUM($I$49:S49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:S49)))","v":0},{"$f":"IF(SUM($I$49:T49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:T49)))","v":0},{"$f":"IF(SUM($I$49:U49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:U49)))","v":0},{"$f":"IF(SUM($I$49:V49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:V49)))","v":0},{"$f":"IF(SUM($I$49:W49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:W49)))","v":0},{"$f":"IF(SUM($I$49:X49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:X49)))","v":0},{"$f":"IF(SUM($I$49:Y49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Y49)))","v":0},{"$f":"IF(SUM($I$49:Z49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Z49)))","v":0},{"$f":"IF(SUM($I$49:AA49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AA49)))","v":0},{"$f":"IF(SUM($I$49:AB49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AB49)))","v":0},{"$f":"IF(SUM($I$49:AC49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AC49)))","v":0},{"$f":"IF(SUM($I$49:AD49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AD49)))","v":0},{"$f":"IF(SUM($I$49:AE49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AE49)))","v":0},{"$f":"IF(SUM($I$49:AF49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AF49)))","v":0},{"$f":"IF(SUM($I$49:AG49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AG49)))","v":0},{"$f":"IF(SUM($I$49:AH49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AH49)))","v":0},{"$f":"IF(SUM($I$49:AI49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AI49)))","v":0},{"$f":"IF(SUM($I$49:AJ49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AJ49)))","v":0},{"$f":"IF(SUM($I$49:AK49)<=(100-$E$49)/100*'040CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'040CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'040CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AK49)))","v":0},null,{"$f":"SUM(I49:AL49)/$AN$64","v":1.5191173424536766E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":335.5646022659227},{"$f":"AP49/$AP$64","v":3.8882197723339874E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'040CAPEX'!L18*$E$51/100","v":4.0588327101983133},{"$f":"I51*(1+$C51/100)","v":4.14000936440228},4.2228095516903252,4.3072657427241321,4.3934110575786152,4.4812792787301872,4.5709048643047909,4.6623229615908865,4.7555694208227042,4.850680809239158,4.9476944254239417,5.0466483139324207,5.1475812802110692,5.250532905815291,5.3555435639315965,5.4626544352102284,5.5719075239144331,5.6833456743927222,5.7970125878805767,5.9129528396381881,6.0312118964309516,6.1518361343595709,6.2748728570467627,6.4003703141876978,6.5283777204714522,6.6589452748808817,6.7921241803784991,6.9279666639860693,7.0665259972657912,7.2078565172111073,null,{"$f":"SUM(I51:AL51)/$AN$64","v":3.0813836335302294E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":265.93231194686638},{"$f":"AP51/$AP$64","v":3.0813836335302307E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I51)","v":133.94158225166024},135.50076421482325,137.10786985239989,138.7638727790077,140.46976653579048,142.22656500257582,144.03530281868444,145.89703581257734,147.81284144052876,149.78381923452014,143.69342583915477,146.58990370221596,149.54498940292672,152.55987544645177,155.63577879851132,158.7739413929059,161.97563064974108,165.2421400045823,168.57478944877576,171.97492608117616,175.44392467152736,178.98318823574729,182.59414862337533,186.27826711744339,190.03703504704075,193.87197441284758,197.78463852591651,201.77661265999117,205.84951471765402,210.00499591060395,null,{"$f":"SUM(I53:AL53)","v":4912.7291206311556},null,{"$f":"SUMPRODUCT(I53:AL53,I$74:AL$74)","v":8266.2116818479044},{"$f":"AP53/$AP$64","v":0.95781400918410209}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,3685.0138130831892,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E57*G57/1000000","v":128.39127245263668},{"$f":"I57*(1+$C57/100)","v":130.95909790168943},133.57827985972321,136.24984545691768,138.97484236605604,141.75433921337716,144.58942599764472,147.48121451759764,150.43083880794958,153.43945558410857,156.50824469579075,159.63840958970655,162.83117778150068,166.08780133713071,169.40955736387332,172.79774851115079,176.2537034813738,179.7787775510013,183.37435310202133,187.04184016406177,190.78267696734301,194.59833050668988,198.49029711682368,202.46010305916016,206.50930512034336,210.63949122275022,214.85228104720522,219.14932666814934,223.53231320151232,228.00295946554257,null,{"$f":"SUM(I57:AL57)/$AN$64*(AN64-AN53)/AN64","v":7.860685356013182E-2},null,{"$f":"SUMPRODUCT(I57:AL57,I$74:AL$74)","v":8412.1200243952553},{"$f":"AP57/$AP$64*($AP$64-$AP$53)/$AP$64","v":4.1119552218118069E-2}]
[null,null,null,null,{"$f":"E57/1000","v":3.6850138130831893},"€/kg"]
[null,null,null,null,{"$f":"E58/G59*32","v":0.98298982184761763},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E59/32*3600","v":110.58635495785698},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('040STREAMS'!E13-'040EC'!I10)/3600<0,-D1*1000*('040STREAMS'!E13-'040EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G61*E61/1000000","v":0},{"$f":"I61*(1+$C61/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I61:AL61)/$AN$64*($AN$64-$AN$53)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I61:AL61,I$74:AL$74)","v":0},{"$f":"AP61/$AP$64*($AP$64-$AP$53)/$AP$64","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('040EC'!J10>0,'040EC'!J10,0)*D1*1000/3600","v":166491.85262921502},"MWh/a",{"$f":"G62*E62/1000000","v":3.3298370525843004},{"$f":"I62*(1+$C62/100)","v":3.3964337936359863},3.4643624695087061,3.5336497188988805,3.6043227132768583,3.6764091675423956,3.7499373508932434,3.8249360979111082,3.9014348198693303,3.9794635162667169,4.0590527865920514,4.1402338423238927,4.2230385191703705,4.3074992895537783,4.3936492753448535,4.4815222608517509,4.5711527060687862,4.6625757601901618,4.7558272753939654,4.8509438209018452,4.9479626973198823,5.0469219512662802,5.1478603902916058,5.2508175980974379,5.3558339500593863,5.4629506290605745,5.5722096416417859,5.6836538344746215,5.7973269111641139,5.913273449387396,null,{"$f":"SUM(I62:AL62)/$AN$64*($AN$64-$AN$53)/$AN$64","v":2.0386745031143257E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":218.16894881504402},{"$f":"AP62/$AP$64*($AP$64-$AP$53)/$AP$64","v":1.0664385977798806E-3}]
[null,"CO2-Vermeidung",2,null,{"$f":"E14","v":0},"€/t CO2",{"$f":"IF(SUM(I197:I204)/1000000<0,-SUM(I197:I204)/1000000,0)","v":0},"t/a",{"$f":"G63*E63/1000000","v":0},{"$f":"I63*(1+$C63/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I63:AL63)/$AN$64*($AN$64-$AN$53)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I63:AL63,I$74:AL$74)","v":0},{"$f":"AP63/$AP$64*($AP$64-$AP$53)/$AP$64","v":0}]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I57:I63)","v":131.72110950522099},134.35553169532542,137.04264232923191,139.78349517581657,142.57916507933291,145.43074838091957,148.33936334853797,151.30615061550876,154.33227362781892,157.41891910037529,160.5672974823828,163.77864343203044,167.05421630067104,170.3953006266845,173.80320663921816,177.27927077200255,180.82485618744258,184.44135331119145,188.13018037741529,191.89278398496361,195.7306396646629,199.64525245795616,203.6381575071153,207.71092065725759,211.86513907040273,216.1024418518108,220.42449068884702,224.83298050262397,229.32964011267643,233.91623291492996,null,{"$f":"SUM(I64:AL64)","v":5343.6724034003746},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":8630.2889732102994},{"$f":"AP64/$AP$64*($AP$64-$AP$53)/$AP$64","v":4.2185990815897953E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I53","v":-2.220472746439242},-1.1452325194978243,-6.5227523167976642E-2,1.0196223968088702,2.1093985435424258,3.2041833783437426,4.3040605298535297,5.4091148029314127,6.5194321872901639,7.6350998658551532,16.873871643228028,17.188739729814472,17.509226897744327,17.835425180232733,18.167427840706836,18.505329379096651,18.8492255377015,19.199213306609153,19.555390928639525,19.91785790378745,20.286714993135547,20.662064222208869,21.044008883739963,21.432653539814197,21.828104023361988,22.230467438963217,22.639852162930509,23.056367842632795,23.480125395022412,23.911237004326011]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.0186115876720381},-0.94647315660977205,-4.9006403582251404E-2,0.69641581641204153,1.3097705345154176,1.8086779841866814,2.2086636022506947,2.5233919759692203,2.7648756637706771,2.9436615174047702,5.9141890715834791,5.4768621955212788,5.0717993490040403,4.6966248837929232,4.3491377825532043,4.0272988402848497,3.7292187855305228,3.4531472725355945,3.1974626805697435,2.9606626612883282,2.7413553793376861,2.5382513954189903,2.3501561447418582,2.1759629672443705,2.0146466491489825,1.8652574383834826,1.7269154991395319,1.5988057733834367,1.4801732194906245,1.370318400359277]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E47/100*'040CAPEX'!L18","v":54.117769469310844},{"$f":"$H$71*(1+$C$71/100)^I5","v":59.529546416241935},65.482501057866131,72.030751163652752,79.233826280018022,87.15720890801984,95.872929798821829,105.46022277870404,116.00624505657443,127.60686956223188,140.36755651845507,154.40431217030061,169.84474338733065,186.82921772606375,205.51213949867014,226.06335344853716,248.66968879339089,273.53665767272997,300.89032344000299,330.97935578400336,364.07729136240368,400.48502049864413,440.53352254850859,484.58687480335948,533.0455622836954,586.35011851206502,644.98513036327154,709.4836433995988,780.43200773955868,858.47520851351453,944.32272936486618,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":364.07729136240368}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-13.580209353771725},-6.3673981131302906,-0.32969057761622672,4.6851373696215619,8.8114812045806481,12.167881046962245,14.858784272218868,16.97611939046158,18.60070088790884,19.803482709172339,39.78770667937993,36.845590142832748,34.12052986341434,31.596543667718294,29.258824211736776,27.093652743935415,25.088319190680703,23.231048100997079,21.51093002150348,19.91785790378745,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-13.580209353771725},{"$f":"SUM($I$72:J72)","v":-19.947607466902014},{"$f":"SUM($I$72:K72)","v":-20.27729804451824},{"$f":"SUM($I$72:L72)","v":-15.592160674896679},{"$f":"SUM($I$72:M72)","v":-6.7806794703160307},{"$f":"SUM($I$72:N72)","v":5.3872015766462145},{"$f":"SUM($I$72:O72)","v":20.245985848865082},{"$f":"SUM($I$72:P72)","v":37.222105239326666},{"$f":"SUM($I$72:Q72)","v":55.822806127235509},{"$f":"SUM($I$72:R72)","v":75.626288836407852},{"$f":"SUM($I$72:S72)","v":115.41399551578778},{"$f":"SUM($I$72:T72)","v":152.25958565862052},{"$f":"SUM($I$72:U72)","v":186.38011552203486},{"$f":"SUM($I$72:V72)","v":217.97665918975315},{"$f":"SUM($I$72:W72)","v":247.23548340148992},{"$f":"SUM($I$72:X72)","v":274.32913614542531},{"$f":"SUM($I$72:Y72)","v":299.417455336106},{"$f":"SUM($I$72:Z72)","v":322.6485034371031},{"$f":"SUM($I$72:AA72)","v":344.1594334586066},{"$f":"SUM($I$72:AB72)","v":364.07729136239402},{"$f":"SUM($I$72:AC72)","v":364.07729136239402},{"$f":"SUM($I$72:AD72)","v":364.07729136239402},{"$f":"SUM($I$72:AE72)","v":364.07729136239402},{"$f":"SUM($I$72:AF72)","v":364.07729136239402},{"$f":"SUM($I$72:AG72)","v":364.07729136239402},{"$f":"SUM($I$72:AH72)","v":364.07729136239402},{"$f":"SUM($I$72:AI72)","v":364.07729136239402},{"$f":"SUM($I$72:AJ72)","v":364.07729136239402},{"$f":"SUM($I$72:AK72)","v":364.07729136239402},{"$f":"SUM($I$72:AL72)","v":364.07729136239402},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":364.07729136239402}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,0,{"$f":"K80*$L$95","v":0},{"$f":"K80","v":0},{"$f":"L80","v":0},null,{"$f":"N92","v":0.144057248977704}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N80","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ23","v":0.74589868680207183},{"$f":"K82*$L$95","v":0.73321081725594051},{"$f":"K82","v":0.74589868680207183},{"$f":"L82","v":0.73321081725594051},null,{"$f":"N82","v":0.73321081725594051}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ22","v":0},0,{"$f":"K83","v":0},{"$f":"L83","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":9.2322230651157243E-4},9.0751813060355722E-4,null,null,null,{"$f":"N87","v":2.0666393174499358E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ39","v":8.4833626185596683E-3},8.3390591090867078E-3,null,null,null,{"$f":"N88","v":7.0675937475921116E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ29+AQ28+AQ27","v":1.7558100863958354E-3},1.7259434440244923E-3,null,null,null,{"$f":"N89","v":1.3471906832949269E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ43","v":1.0784842717355806E-2},1.060139062138816E-2,{"$f":"K86+K85+K87","v":2.1024015422311311E-2},{"$f":"L86+L85+L87","v":2.0666393174499358E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ41","v":7.1898951449038753E-2},7.0675937475921116E-2,{"$f":"K88","v":7.1898951449038753E-2},{"$f":"L88","v":7.0675937475921116E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ32+AQ33+AQ34+AQ35+AQ37+AQ36","v":1.3705031866583939E-2},1.3471906832949269E-2,{"$f":"K89","v":1.3705031866583939E-2},{"$f":"L89","v":1.3471906832949269E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ45+AQ51","v":4.1085115113736408E-2},4.0386249986240616E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ48+AQ49","v":6.3278986223848421E-2},6.2202599394878613E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ57","v":4.1119552218118069E-2},4.0420101309341691E-2,{"$f":"K90+K91+K92+K93","v":0.1465500921534828},{"$f":"L90+L91+L92+L93","v":0.144057248977704}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme/Strom",null,{"$f":"AQ61+AQ62","v":1.0664385977798806E-3},1.0482982872430679E-3]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,{"$f":"AQ63","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E59","v":0.98298982184761763},"€/l BÄ",{"$f":"SUM(N80:N92)","v":0.98208230371701433}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E59","v":0.98298982184761763},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.98298982184761763},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.98298982184761763},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.98298982184761763},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.98298982184761763},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.98298982184761763},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.98298982184761763},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.98298982184761763},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E57/E59*N139","v":3685.0138130831892},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,{"$f":"L82","v":0.73321081725594051}]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L83","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L84","v":9.0751813060355722E-4}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,8.3390591090867078E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.7259434440244923E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,1.060139062138816E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,7.0675937475921116E-2]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.3471906832949269E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,4.0386249986240616E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,6.2202599394878613E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,4.0420101309341691E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L93","v":1.0482982872430679E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,{"$f":"L94","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Biogas",null,{"$f":"(I7+I23+I25+I27)*100000000/E7/1000","v":1770281.1280010135},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E21*1000000","v":60777673556.901802},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":1}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G57*G59*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":14.541446568158227},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":14.541446568158227},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0}]
[null,null,null,null,null,{"$f":"C199","v":"Biogas"},{"$f":"E210*K199","v":14.541446568158227}]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0}]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"040STREAMS","index":50,"n_rows":13,"n_cols":17,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["SMR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":1.3641129879221501},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,1.3641129879221501]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":14.627558545410352},19.953642593385894,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",12.828829101626312,17.4999723973621]
[null,null,"IN","Biogas",9.0503376655811802,12.345683154700319]
[null,null,null,"H2O(rein)",17.45160163131326,23.805956445317801]
[null,null,"THERMAL",null,-2.4322398726324197,-3.31785,216.27099999999999,35]
[null,null,null,null,-1.7780858488083129,-2.4255100000000001,195.636,70]
[null,null,null,null,-7.489482242641806,-10.2165,149.99799999999999,117.587]
[null,null,null,null,-8.9873053834596721,-12.259699999999999,117.587,40]
[null,null,null,null,-8.3262164502228142,-11.357900000000001,312.56099999999998,100]
[null,null,"WORK",null,4.3787789474378114,5.97314923344]

{"sheet":"040PINCH","index":51,"n_rows":11,"n_cols":44,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-29.013329797765024},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK3:AK11)","v":{"$error":"#N/A"}}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",null,null,null,null,null,"HOT",2.4322398726324197,1.3417699867228735E-2,35,216.27099999999999,null,"COOL-CURVE",null,null,null,null,35,0,null,null,null,null,null,null,null,{"$f":"Z3","v":0},{"$f":"Y3","v":35},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)),AI3-AL3))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
["deltaT",null,{"$f":"'040STREAMS'!E8","v":-2.4322398726324197},{"$f":"'040STREAMS'!F8","v":-3.31785},{"$f":"'040STREAMS'!G8","v":216.27099999999999},{"$f":"'040STREAMS'!H8","v":35},null,null,null,null,null,null,null,null,8.9873053834596721,0.11583519640480586,40,117.587,null,null,null,null,null,null,40,6.7088499336143678E-2,null,null,null,null,null,null,null,6.7088499336143678E-2,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)),AI4-AL4))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-29.013329797765024,35,312.56099999999998]
[5,"k",{"$f":"'040STREAMS'!E9","v":-1.7780858488083129},{"$f":"'040STREAMS'!F9","v":-2.4255100000000001},{"$f":"'040STREAMS'!G9","v":195.636},{"$f":"'040STREAMS'!H9","v":70},null,null,null,null,null,null,null,null,1.7780858488083129,1.4152677964980681E-2,70,195.636,null,null,null,null,null,null,70,3.9446753874971812,null,null,null,null,null,null,null,3.9446753874971812,70,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)),AI5-AL5))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'040STREAMS'!E10","v":-7.489482242641806},{"$f":"'040STREAMS'!F10","v":-10.2165},{"$f":"'040STREAMS'!G10","v":149.99799999999999},{"$f":"'040STREAMS'!H10","v":117.587},null,null,null,null,null,null,null,null,8.3262164502228142,3.9170950692849656E-2,100,312.56099999999998,null,null,null,null,null,null,100,8.2468426146076403,null,null,null,null,null,null,null,8.2468426146076403,100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)),AI6-AL6))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'040STREAMS'!E11","v":-8.9873053834596721},{"$f":"'040STREAMS'!F11","v":-12.259699999999999},{"$f":"'040STREAMS'!G11","v":117.587},{"$f":"'040STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,7.489482242641806,0.23107840679527966,117.587,149.99799999999999,null,null,null,null,null,null,117.587,11.457815958549174,null,null,null,null,null,null,null,11.457815958549174,117.587,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)),AI7-AL7))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,29.013329797765024,35,312.56099999999998]
[null,null,{"$f":"'040STREAMS'!E12","v":-8.3262164502228142},{"$f":"'040STREAMS'!F12","v":-11.357900000000001},{"$f":"'040STREAMS'!G12","v":312.56099999999998},{"$f":"'040STREAMS'!H12","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.99799999999999,21.110451400016672,null,null,null,null,null,null,null,21.110451400016672,149.99799999999999,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)),AI8-AL8))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.636,24.156392151243317,null,null,null,null,null,null,null,24.156392151243317,195.636,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)),AI9-AL9))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216.27099999999999,25.241558955550534,null,null,null,null,null,null,null,25.241558955550534,216.27099999999999,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)),AI10-AL10))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312.56099999999998,29.013329797765024,null,null,null,null,null,null,null,29.013329797765024,312.56099999999998,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)),AI11-AL11))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]

{"sheet":"040EC","index":52,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'040OPEX'!D1*1000 /8000/3600","v":1.7787828752949684},"MW_el"]
["NH3-Ads-Kühlung",null,40,6.7088499336143678E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.19731911569454055,5.8236544562624726E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'040OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.585057925440692,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,8.9758955744468475E-5,6.2840732206991143E-2]
["Luftkühlung",{"$f":"C5","v":60},100,5.5946961898308052,0,0,3.4722222222222222E-5,0,0,0,1.9426028436912517E-4,0]
["Wärme",{"$f":"C6","v":100},250,18.315913336862018,0,0.95,0,0,0,17.400117670018915,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,2.4505738462953648,0.6,0,0,0,1.4703443077772189,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":1.4703443077772189},{"$f":"SUM(J4:J9)","v":17.202798554324374},{"$f":"SUM(K4:K9)","v":3.4225578467621839E-4},{"$f":"SUM(L4:L9)","v":6.2840732206991143E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"042CAPEX","index":53,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'042OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtH: Biogas > Dampfreformierung > CO2-Abscheidung und CCS > Bio-Wasserstoff mit CCS"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["SMR-base",null,90720,"H2",217.11711711711709,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.67,0.9,{"$f":"'042STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":127.31163493931918},{"$f":"(K9/C9)^H9*E9*G9","v":127.31163493931918},"TPI","Khojasteh Salkuyeh, 0,67"]
["CO2-Absch",null,151200,"H2",186.64499699999999,2016,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.1133468709617869},0.67,0.9,1,{"$f":"J10*D1","v":34841.4630080352},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":77.723387842432302},{"$f":"(K10/C10)^H10*E10*G10","v":77.723387842432302},"TPI","Collodi-in Bezug zu Khojasteh Salkuyeh(s.o.)-Case 3"]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":26.485340555327703},{"$f":"'042EC'!O3+'042OPEX'!G30/'042CAPEX'!G2","v":26.485340555327703},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":24.62740697279736},{"$f":"(K13/C13)^H13*E13*G13","v":15.39212935799835},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'042EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":229.66242975454884},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"042OPEX","index":54,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"€ pro t:"]
["SMR","Biogas",2,null,5.55,{"$f":"E7/100/3.6*G9*1000","v":302.41803511091524},{"$f":"'042STREAMS'!E6*'042OPEX'!D1","v":315327.00498557434},"t/a",{"$f":"G7*F7/1000000","v":95.360573265147167},{"$f":"I7*(1+$C7/100)","v":97.267784730450117},99.213140425059123,101.19740323356031,103.22135129823151,105.28577832419614,107.39149389068007,109.53932376849367,111.73011024386355,113.96471244874083,116.24400669771565,118.56888683166996,120.94026456830336,123.35906985966943,125.82625125686282,128.34277628200007,130.90963180764007,133.52782444379287,136.19838093266873,138.9223485513221,141.70079552234856,144.53481143279552,147.42550766145143,150.37401781468046,153.38149817097406,156.44912813439353,159.5781106970814,162.76967291102304,166.02506636924349,169.34556769662836,null,{"$f":"SUM(I7:AL7)/$AN$79","v":0.49204050565403512},null,{"$f":"SUMPRODUCT(I7:AL7,I$89:AL$89)","v":6247.9682035823726},{"$f":"AP7/$AP$79","v":0.49204050565403518}]
[null,"Reinwasser für SMR",2,null,0.2,"€/t",{"$f":"D1*'042STREAMS'!E7","v":608039.33266836766},"t/a",{"$f":"G8*E8/1000000","v":0.12160786653367354},{"$f":"I8*(1+$C8/100)","v":0.12404002386434702},0.12652082434163398,0.12905124082846667,0.131632265645036,0.13426491095793672,0.13695020917709547,0.13968921336063739,0.14248299762785013,0.14533265758040714,0.14823931073201529,0.1512040969466556,0.15422817888558871,0.15731274246330049,0.16045899731256649,0.16366817725881783,0.16694154080399418,0.17028037162007406,0.17368597905247554,0.17715969863352504,0.18070289260619554,0.18431695045831945,0.18800328946748585,0.19176335525683558,0.19559862236197229,0.19951059480921174,0.20350080670539597,0.2075708228395039,0.21172223929629397,0.21595668408221985,null,{"$f":"SUM(I8:AL8)/$AN$79","v":6.2747101964629533E-4},null,{"$f":"SUMPRODUCT(I8:AL8,I$89:AL$89)","v":7.9676752917086029},{"$f":"AP8/$AP$79","v":6.2747101964629533E-4}]
[null,null,null,null,"[MWh/a]","Brennwert:",19.616304980167474,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1718208.5272999492},null,{"$f":"G9/G11*1000000/1000000","v":1.8592669697490117E-2},"mmBTU/kg"]
[null,null,null,null,"Methan-Ma.-%",null,1055.05585262,"J/BTU"]
[null,null,null,null,35.350003246469903,"Heizwert:",17.672983693256942,"MJ/kg"]
[]
["CO2-Abscheidung","MEA",2,null,2072.0136966,"€/t(MEA)",{"$f":"'042STREAMS'!E15*'042OPEX'!D1","v":722.85028221667778},"t/a",{"$f":"G14*E14/1000000","v":1.4977556853441316},{"$f":"I14*(1+$C14/100)","v":1.5277107990510144},1.5582650150320347,1.5894303153326754,1.6212189216393289,1.6536433000721156,1.6867161660735579,1.720450489395029,1.7548594991829296,1.7899566891665881,1.82575582294992,1.8622709394089185,1.8995163581970969,1.9375066853610388,1.9762568190682597,2.0157819554496248,2.0560975945586173,2.0972195464497898,2.1391639373787856,2.1819472161263613,2.2255861604488887,2.2700978836578667,2.3154998413310239,2.3618098381576447,2.4090460349207974,2.4572269556192134,2.5063714947315976,2.5564989246262297,2.6076289031187545,2.6597814811811298,null,{"$f":"SUM(I14:AL14)/$AN$79","v":7.7281043887377611E-3},null,{"$f":"SUMPRODUCT(I14:AL14,I$89:AL$89)","v":98.132064210073651},{"$f":"AP14/$AP$79","v":7.7281043887377568E-3}]
[]
[]
[]
[]
[]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,152,{"$f":"G21/D1","v":0.74786333996479026},{"$f":"E22*E24*G22/100","v":26056.652894448893},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'042STREAMS'!E6*'042OPEX'!D1*(E10+G30+G40+G42)/E10*E12/100","v":148895.15939685082},"t CH4/a"]
[null,null,2,"CO2-Emissionen(Upstr.)",7.23,"g CO2/MJ Biogas",{"$f":"E23*G22*G12/1000*100/E12","v":53819.454929198058},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei SMR-blau (+MEA)",2,null,null,{"$f":"-'042STREAMS'!E24","v":-12.998778397819459},{"$f":"F25*D1","v":-452896.45669727377},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,0,{"$f":"F26*D1","v":0},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,0,{"$f":"F27*D1","v":0},"t/a"]
[null,null,null,"Summe:",{"$f":"G27+G26+G25+G23+G21","v":-373020.34887362679},"t/a",{"$f":"E28/D1/G74*1000","v":-89.247500842611885},"g/MJ"]
[null,"Gesamt-CO2-Emissionen (mit Transport)",2,null,null,null,{"$f":"IF(SUM(I197:I204)/1000000>0,SUM(I197:I204)/1000000,0)","v":0},"t/a",{"$f":"G29*E21/1000000","v":0},{"$f":"I29*(1+$C29/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I29:AL29)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I29:AL29,I$89:AL$89)","v":0},{"$f":"AP29/$AP$79","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,{"$f":"E7*10*H32*G9/G12*E37","v":68.44753333333334},"€/MWh",{"$f":"IF(D1*1000*('042STREAMS'!E13+'042STREAMS'!E24+'042STREAMS'!E34-'042EC'!I10)/3600>0,D1*1000*('042STREAMS'!E13+'042STREAMS'!E24+'042STREAMS'!E34-'042EC'!I10)/3600,0)","v":211882.72444262163},"MWh/a",{"$f":"G30*E30/1000000","v":14.502849844043826},{"$f":"I30*(1+$C30/100)","v":14.792906840924703},15.088764977743198,15.390540277298062,15.698351082844024,16.012318104500906,16.332564466590924,16.659215755922741,16.992400071041196,17.332248072462018,17.678893033911258,18.032470894589483,18.393120312481273,18.760982718730897,19.136202373105515,19.518926420567627,19.909304948978981,20.30749104795856,20.713640868917732,21.127913686296086,21.550471960022008,21.981481399222449,22.421111027206898,22.869533247751036,23.326923912706057,23.79346239096018,24.269331638779384,24.754718271554971,25.249812636986071,25.754808889725794,null,{"$f":"SUM(I30:AL30)/$AN$79","v":7.4831655540140984E-2},null,{"$f":"SUMPRODUCT(I30:AL30,I$89:AL$89)","v":950.21812038574615},{"$f":"AP30/$AP$79","v":7.4831655540140957E-2}]
[null,"(mit KWK: 0,4 Strom; 0,5 Wärme)",null,null,null,"[MWh/a]","Verhältnisse für"]
[null,"Effizienz Strom",0.4,"Strommenge für KWK:",null,{"$f":"(G40+G42)/C33*C32","v":292024.80691123515},"Strom:",{"$f":"H34/(F34+H34)*1/C35+F34/(F34+H34)*1/SUM(C32:C33)","v":1.1111111111111112}]
[null,"Effizienz Wärme",0.5,"Wärmemenge für KWK:",null,{"$f":"G30/C32*C33","v":264853.405553277},"Wärme:",{"$f":"H35/(F35+H35)*1/C34+F35/(F35+H35)*1/SUM(C32:C33)","v":1.0806182364679215}]
[null,"Effizienz Wätme(ohne KWK)",1,"Strom aus KWK:",null,{"$f":"MIN(F32,G30)","v":211882.72444262163},"nicht-KWK:",{"$f":"G30-F34","v":0}]
[null,"Effizienz Strom(ohne KWK)",0.6,"Wärme aus KWK:",null,{"$f":"F34/C32*C33","v":264853.405553277},"nicht-KWK:",{"$f":"-(F35-G40-G42)","v":100177.60308576695}]
[]
[null,"Faktoren für CO2-Absch. aus Abgasen",null,"Energie:",1,"(Für Biogas nicht notwendig)"]
[null,null,null,"CO2:",1]
[]
["Wärme","(Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":66.569087485121344},"€/MWh",{"$f":"IF(D1*1000*('042PINCH'!AP4)/3600>0, D1*1000*('042PINCH'!AP4)/3600,0)","v":281123.07499486121},"MWh/a",{"$f":"G40*E40/1000000","v":18.714106573419244},{"$f":"I40*(1+$C40/100)","v":19.088388704887628},19.47015647898538,19.859559608565089,20.256750800736391,20.66188581675112,21.075123533086142,21.496626003747867,21.926558523822823,22.365089694299279,22.812391488185266,23.268639317948971,23.734012104307951,24.208692346394109,24.69286619332199,25.18672351718843,25.690457987532199,26.204267147282842,26.728352490228499,27.262919540033071,27.808177930833732,28.364341489450407,28.931628319239415,29.510260885624206,30.100466103336689,30.702475425403424,31.316524933911492,31.94285543258972,32.581712541241515,33.233346792066349,null,{"$f":"SUM(I40:AL40)/$AN$79","v":9.6560854721855216E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$89:AL$89)","v":1226.1371636689776},{"$f":"AP40/$AP$79","v":9.656085472185523E-2}]
[]
["Kühlung","Wärme für Adsorption (Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":66.569087485121344},"€/MWh",{"$f":"IF(D1*1000*('042EC'!J10)/3600<0, D1*1000*(-'042EC'!J10)/3600,0)","v":83907.933644182747},"MWh/a",{"$f":"G42*E42/1000000","v":5.5856745754553581},{"$f":"I42*(1+$C42/100)","v":5.6973880669644652},5.8113358283037542,5.9275625448698293,6.0461137957672255,6.1670360716825705,6.2903767931162218,6.4161843289785461,6.544508015558117,6.6753981758692795,6.8089061393866652,6.9450842621743982,7.0839859474178866,7.2256656663662442,7.3701789796935691,7.5175825592874403,7.6679342104731889,7.821292894682653,7.9777187525763065,8.1372731276278323,8.3000185901803896,8.4660189619839983,8.6353393412236787,8.8080461280481526,8.9842070506091165,9.1638911916212997,9.3471690154537264,9.5341123957628007,9.7247946436780577,9.9192905365516193,null,{"$f":"SUM(I42:AL42)/$AN$79","v":2.8820906255294425E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$89:AL$89)","v":365.97008541431063},{"$f":"AP42/$AP$79","v":2.8820906255294421E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'042EC'!K10","v":4.8841847850845787E-3},"€/kg",{"$f":"G43*D3*1000/1000000","v":0.48841847850845788},{"$f":"I43*(1+$C43/100)","v":0.49818684807862706},0.50815058504019961,0.51831359674100363,0.52867986867582373,0.53925346604934021,0.55003853537032699,0.56103930607773356,0.5722600921992882,0.58370529404327398,0.59537939992413946,0.60728698792262226,0.61943272768107471,0.63182138223469619,0.64445780987939016,0.65734696607697796,0.6704939053985175,0.68390378350648784,0.69758185917661764,0.71153349636014995,0.72576416628735296,0.74027944961309999,0.75508503860536202,0.77018673937746929,0.7855904741650187,0.80130228364831912,0.81732832932128552,0.83367489590771127,0.85034839382586547,0.86735536170238281,null,{"$f":"SUM(I43:AL43)/$AN$79","v":2.5201366446054073E-3},null,{"$f":"SUMPRODUCT(I43:AL43,I$89:AL$89)","v":32.000889039099832},{"$f":"AP43/$AP$79","v":2.5201366446054073E-3}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'042EC'!L10*D1*1000","v":27267934.342894603},"m³/a",{"$f":"E44*G44/1000000","v":2.4541140908605139},{"$f":"I44*(1+$C44/100)","v":2.5031963726777242},2.5532603001312788,2.6043255061339043,2.6564120162565823,2.7095402565817142,2.7637310617133486,2.8190056829476156,2.8753857966065679,2.9328935125386995,2.9915513827894733,3.0513824104452629,3.1124100586541683,3.1746582598272517,3.2381514250237968,3.3029144535242727,3.3689727425947584,3.4363521974466535,3.5050792413955865,3.5751808262234981,3.6466844427479681,3.7196181316029273,3.7940104942349859,3.8698907041196855,3.9472885182020794,4.0262342885661209,4.1067589743374437,4.1888941538241928,4.2726720369006772,4.3581254776386906,null,{"$f":"SUM(I44:AL44)/$AN$79","v":1.2662712658429786E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$89:AL$89)","v":160.79209973944245},{"$f":"AP44/$AP$79","v":1.2662712658429786E-2}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D47=\"Kurve B\", (E47*3.1589*('042CAPEX'!K8/8)^0.2386)*365,IF(D47=\"Kurve C\",(E47*2.0596*('042CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G47*$E$52/1000000","v":0},{"$f":"I47*(1+$C47/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I47:AL47)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I47:AL47,I$89:AL$89)","v":0},{"$f":"AP47/$AP$79","v":0}]
[null,"SMR",3,"Kurve C",6,null,{"$f":"IF(D48=\"Kurve B\", (E48*3.1589*('042CAPEX'!K9/8)^0.2386)*365,IF(D48=\"Kurve C\",(E48*2.0596*('042CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G48*$E$52/1000000","v":1.4019564154457143},{"$f":"I48*(1+$C48/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,8.4832967985016463E-3,null,98.565321163062606,7.7622242759203741E-3]
[null,"CO2-Absch+CSS",3,"Kurve C",3,null,{"$f":"IF(D49=\"Kurve B\", (E49*3.1589*('042CAPEX'!K10/8)^0.2386)*365,IF(D49=\"Kurve C\",(E49*2.0596*('042CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17437.268848827291},"h/a",{"$f":"G49*$E$52/1000000","v":0.70097820772285713},{"$f":"I49*(1+$C49/100)","v":0.72200755395454286},0.74366778057317917,0.76597781399037457,0.7889571484100858,0.81262586286238836,0.83700463874826003,0.8621147779107079,0.88797822124802916,0.91461756788547011,0.94205609492203424,0.9703177777696953,0.99942731110278615,1.0294101304358698,1.0602924343489459,1.0921012073794143,1.1248642436007967,1.1586101709088206,1.1933684760360852,1.2291695303171677,1.2660446162266827,1.3040259547134831,1.3431467333548877,1.3834411353555343,1.4249443694162003,1.4676927004986864,1.5117234815136471,1.5570751859590566,1.6037874415378284,1.6519010647839634,null,4.2416483992508231E-3,null,49.282660581531303,3.881112137960187E-3]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D50=\"Kurve B\", (E50*3.1589*('042CAPEX'!K11/8)^0.2386)*365,IF(D50=\"Kurve C\",(E50*2.0596*('042CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G50*$E$52/1000000","v":0},{"$f":"I50*(1+$C50/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D51=\"Kurve B\", (E51*3.1589*('042CAPEX'!K12/8)^0.2386)*365,IF(D51=\"Kurve C\",(E51*2.0596*('042CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G51*$E$52/1000000","v":0},{"$f":"I51*(1+$C51/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G52/100*SUM(I47:I51)","v":0.42058692463371428},{"$f":"I52*(1+$C52/100)","v":0.43320453237272571},0.44620066834390748,0.45958668839422473,0.4733742890460515,0.48757551771743307,0.50220278324895606,0.5172688667464248,0.53278693274881761,0.54877054073128217,0.5652336569532207,0.58219066666181729,0.59965638666167187,0.61764607826152207,0.63617546060936769,0.65526072442764871,0.67491854616047819,0.69516610254529254,0.71602108562165134,0.73750171819030086,0.75962676973600995,0.78241557282809027,0.80588804001293302,0.830064681213321,0.8549666216497207,0.88061562029921236,0.90703408890818871,0.93424511157543444,0.96227246492269747,0.9911406388703784,null,2.5449890395504941E-3,null,29.569596348918797,2.3286672827761133E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'042STREAMS'!E5","v":446975.17458071857},"t/a",{"$f":"G54*E54/1000000","v":1.1174379364517963},{"$f":"I54*(1+$C54/100)","v":1.1397866951808322},1.1625824290844489,1.1858340776661378,1.2095507592194605,1.2337417744038497,1.2584166098919267,1.2835849420897654,1.3092566409315607,1.335441773750192,1.3621506092251958,1.3893936214096998,1.4171814938378937,1.4455251237146516,1.4744356261889446,1.5039243387127235,1.534002825486978,1.5646828819967176,1.5959765396366519,1.627896070429385,1.6604539918379728,1.6936630716747323,1.727536333108227,1.7620870597703915,1.7973288009657993,1.8332753769851153,1.8699408845248178,1.9073397022153142,1.9454864962596206,1.9843962261848129,null,{"$f":"SUM(I54:AL54)/$AN$79","v":5.7657447775609815E-3},null,{"$f":"SUMPRODUCT(I54:AL54,I$89:AL$89)","v":73.213870862699963},{"$f":"AP54/$AP$79","v":5.7657447775609806E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E56/100*'042CAPEX'!$L$18","v":16.076370082818421},{"$f":"I56*(1+$C56/100)","v":16.39789748447479},16.725855434164284,17.060372542847571,17.401579993704523,17.749611593578614,18.104603825450187,18.466695901959191,18.836029819998377,19.212750416398343,19.597005424726309,19.988945533220836,20.388724443885252,20.796498932762958,21.212428911418218,21.636677489646583,22.069411039439515,22.510799260228307,22.961015245432872,23.42023555034153,23.88864026134836,24.366413066575326,24.853741327906832,25.350816154464969,25.857832477554268,26.374989127105355,26.902488909647463,27.440538687840412,27.989349461597222,28.549136450829167,null,{"$f":"SUM(I56:AL56)/$AN$79","v":8.2950689092831265E-2},null,{"$f":"SUMPRODUCT(I56:AL56,I$89:AL$89)","v":1053.3142332019029},{"$f":"AP56/$AP$79","v":8.2950689092831237E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E58/100*I56","v":2.411455512422763},{"$f":"I58*(1+$C58/100)","v":2.4596846226712183},2.5088783151246425,2.5590558814271356,2.6102369990556782,2.6624417390367916,2.7156905738175277,2.7700043852938783,2.8254044729997561,2.881912562459751,2.9395508137089461,2.9983418299831253,3.0583086665827879,3.1194748399144436,3.1818643367127324,3.2455016234469869,3.3104116559159267,3.3766198890342451,3.4441522868149299,3.5130353325512287,3.5832960392022533,3.6549619599862986,3.7280611991860244,3.802622423169745,3.8786748716331401,3.9562483690658028,4.0353733364471189,4.116080803176061,4.1984024192395824,4.2823704676243741,null,{"$f":"SUM(I58:AL58)/$AN$79","v":1.2442603363924689E-2},null,{"$f":"SUMPRODUCT(I58:AL58,I$89:AL$89)","v":157.99713498028547},{"$f":"AP58/$AP$79","v":1.2442603363924687E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E60/100*'042CAPEX'!$L$18","v":2.2966242975454882},{"$f":"I60*(1+$C60/100)","v":2.3425567834963981},2.389407919166326,2.4371960775496526,2.4859399991006459,2.5356587990826589,2.5863719750643122,2.6380994145655983,2.6908614028569104,2.7446786309140485,2.7995722035323296,2.8555636476029762,2.9126749205550357,2.9709284189661367,3.0303469873454594,3.0909539270923685,3.152773005634216,3.2158284657469003,3.2801450350618384,3.3457479357630753,3.4126628944783368,3.4809161523679037,3.5505344754152617,3.621545164923567,3.6939760682220384,3.7678555895864791,3.8432127013782087,3.9200769554057731,3.9984784945138885,4.0784480644041663,null,{"$f":"SUM(I60:AL60)/$AN$79","v":1.1850098441833037E-2},null,{"$f":"SUMPRODUCT(I60:AL60,I$89:AL$89)","v":150.47346188598618},{"$f":"AP60/$AP$79","v":1.1850098441833037E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100))","v":13.779745785272931},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(J5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":12.401771206745638},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(K5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":11.023796628218346},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(L5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":9.6458220496910521},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(M5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":8.2678474711637602},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(N5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":6.8898728926364656},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(O5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":5.5118983141091737},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(P5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":4.133923735581881},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(Q5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":2.755949157054586},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(R5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":1.3779745785272952},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(S5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(T5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(U5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(V5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(W5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(X5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(Y5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(Z5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AA5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AB5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AC5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AD5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AE5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AF5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AG5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AH5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AI5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AJ5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AK5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('042CAPEX'!$L$18*(1-$E$62/100)-(AL5-1)*$E$64/100*'042CAPEX'!$L$18*(1-$E$62/100)))","v":0},null,{"$f":"SUM(I63:AL63)/$AN$79","v":9.6394321900918744E-3},null,{"$f":"SUMPRODUCT(I63:AL63,I$89:AL$89)","v":357.41111732646465},{"$f":"AP63/$AP$79","v":2.8146869696752744E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$64/100*('042CAPEX'!$L$18*(1-$E$62/100))","v":13.779745785272931},{"$f":"IF(SUM($I$64:I64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:I64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:J64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:J64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:K64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:K64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:L64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:L64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:M64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:M64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:N64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:N64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:O64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:O64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:P64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:P64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:Q64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Q64)))","v":13.779745785272933},{"$f":"IF(SUM($I$64:R64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:R64)))","v":0},{"$f":"IF(SUM($I$64:S64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:S64)))","v":0},{"$f":"IF(SUM($I$64:T64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:T64)))","v":0},{"$f":"IF(SUM($I$64:U64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:U64)))","v":0},{"$f":"IF(SUM($I$64:V64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:V64)))","v":0},{"$f":"IF(SUM($I$64:W64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:W64)))","v":0},{"$f":"IF(SUM($I$64:X64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:X64)))","v":0},{"$f":"IF(SUM($I$64:Y64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Y64)))","v":0},{"$f":"IF(SUM($I$64:Z64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Z64)))","v":0},{"$f":"IF(SUM($I$64:AA64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AA64)))","v":0},{"$f":"IF(SUM($I$64:AB64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AB64)))","v":0},{"$f":"IF(SUM($I$64:AC64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AC64)))","v":0},{"$f":"IF(SUM($I$64:AD64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AD64)))","v":0},{"$f":"IF(SUM($I$64:AE64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AE64)))","v":0},{"$f":"IF(SUM($I$64:AF64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AF64)))","v":0},{"$f":"IF(SUM($I$64:AG64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AG64)))","v":0},{"$f":"IF(SUM($I$64:AH64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AH64)))","v":0},{"$f":"IF(SUM($I$64:AI64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AI64)))","v":0},{"$f":"IF(SUM($I$64:AJ64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AJ64)))","v":0},{"$f":"IF(SUM($I$64:AK64)<=(100-$E$64)/100*'042CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'042CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'042CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AK64)))","v":0},null,{"$f":"SUM(I64:AL64)/$AN$79","v":1.7526240345621589E-2},null,{"$f":"SUMPRODUCT(I64:AL64,I$89:AL$89)","v":569.62127339496942},{"$f":"AP64/$AP$79","v":4.4858861354616857E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'042CAPEX'!L18*$E$66/100","v":6.8898728926364647},{"$f":"I66*(1+$C66/100)","v":7.0276703504891938},7.1682237574989776,7.3115882326489574,7.4578199973019368,7.6069763972479754,7.7591159251929351,7.9142982436967939,8.0725842085707296,8.2340358927421438,8.3987166105969866,8.5666909428089273,8.7380247616651054,8.9127852568984078,9.0910409620363755,9.2728617812771024,9.4583190169026441,9.6474853972406969,9.8404351051855112,10.037243807289222,10.237988683435008,10.442748457103708,10.651603426245781,10.864635494770697,11.081928204666111,11.303566768759433,11.529638104134621,11.760230866217313,11.995435483541659,12.235344193212493,null,{"$f":"SUM(I66:AL66)/$AN$79","v":3.5550295325499102E-2},null,{"$f":"SUMPRODUCT(I66:AL66,I$89:AL$89)","v":451.42038565795832},{"$f":"AP66/$AP$79","v":3.5550295325499096E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I66)","v":197.59987421953548},199.64794250946596,201.76528871323001,203.95332110079804,206.21347678889114,208.54722233835565,210.9560543641004,213.44150015786244,216.00511832408006,218.64849942915279,207.59352087910344,211.77930531610275,216.04982286242452,220.40679870287269,224.85199344162586,229.38720383809488,234.01426355832248,238.73504394225856,243.5514547872564,248.46544514813885,253.47900415419309,258.59416184346105,263.81299001470001,269.13760309739479,274.57015904021546,280.1128602183187,285.76795435990306,291.53773549243556,297.42454490897893,303.43077215505377,null,{"$f":"SUM(I68:AL68)","v":7129.4809357063277},null,{"$f":"SUMPRODUCT(I68:AL68,I$89:AL$89)","v":12080.055356735511},{"$f":"AP68/$AP$79","v":0.95132951263242038}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,3937.6946727691184,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E72*G72/1000000","v":137.1950432782225},{"$f":"I72*(1+$C72/100)","v":139.93894414378696},142.73772302666271,145.59247748719596,148.50432703693988,151.47441357767869,154.50390184923228,157.59397988621691,160.74585948394125,163.96077667362007,167.23999220709248,170.58479205123433,173.99648789225901,177.4764176501042,181.02594600310627,184.64646492316839,188.33939422163178,192.10618210606441,195.9483057481857,199.86727186314943,203.86461730041242,207.94190964642067,212.10074783934908,216.34276279613607,220.66961805205881,225.0830104131,229.58467062136199,234.17636403378924,238.85989131446502,243.63708914075431,null,{"$f":"SUM(I72:AL72)/$AN$79*(AN79-AN68)/AN79","v":6.5984984265451727E-2},null,{"$f":"SUMPRODUCT(I72:AL72,I$89:AL$89)","v":8988.9378675194203},{"$f":"AP72/$AP$79*($AP$79-$AP$68)/$AP$79","v":3.4453719931986995E-2}]
[null,null,null,null,{"$f":"E72/1000","v":3.9376946727691182},"€/kg"]
[null,null,null,null,{"$f":"E73/G74*32","v":1.0503932905578628},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E74/32*3600","v":118.16924518775956},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('042STREAMS'!E13-'042EC'!I10)/3600<0,-D1*1000*('042STREAMS'!E13-'042EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G76*E76/1000000","v":0},{"$f":"I76*(1+$C76/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I76:AL76)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I76:AL76,I$89:AL$89)","v":0},{"$f":"AP76/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('042EC'!J10>0,'042EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G77*E77/1000000","v":0},{"$f":"I77*(1+$C77/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I77:AL77)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I77:AL77,I$89:AL$89)","v":0},{"$f":"AP77/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[null,"CO2-Senke",2,null,{"$f":"E21","v":152},"€/t CO2",{"$f":"IF(SUM(I197:I204)/1000000<0,-SUM(I197:I204)/1000000,0)","v":372442.7914981356},"t/a",{"$f":"G78*E78/1000000","v":56.611304307716608},{"$f":"I78*(1+$C78/100)","v":57.743530393870941},58.898401001748361,60.076369021783329,61.277896402219,62.503454330263381,63.753523416868653,65.028593885206021,66.329165762910137,67.655749078168341,69.008864059731707,70.38904134092634,71.796822167744864,73.232758611099769,74.697413783321764,76.191362058988204,77.715189300167964,79.269493086171323,80.854882947894751,82.471980606852654,84.121420218989712,85.803848623369504,87.519925595836895,89.270324107753638,91.055730589908705,92.876845201706885,94.73438210574102,96.629069747855837,98.561651142812963,100.53288416566923,null,{"$f":"SUM(I78:AL78)/$AN$79*($AN$79-$AN$68)/$AN$79","v":2.7227631077137677E-2},null,{"$f":"SUMPRODUCT(I78:AL78,I$89:AL$89)","v":3709.1390830303776},{"$f":"AP78/$AP$79*($AP$79-$AP$68)/$AP$79","v":1.4216767435592643E-2}]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I72:I78)","v":193.80634758593911},197.6824745376579,201.63612402841107,205.6688465089793,209.78222343915888,213.97786790794208,218.25742526610094,222.62257377142294,227.0750252468514,231.6165257517884,236.24885626682419,240.97383339216066,245.79331006000388,250.70917626120396,255.72335978642803,260.83782698215657,266.05458352179971,271.37567519223575,276.80318869608044,282.33925247000207,287.98603751940215,293.74575826979014,299.62067343518595,305.61308690388972,311.72534864196751,317.95985561480688,324.31905272710299,330.80543378164509,337.42154245727795,344.16997330642357,null,{"$f":"SUM(I79:AL79)","v":7862.3512593306377},null,{"$f":"SUMPRODUCT(I79:AL79,I$89:AL$89)","v":12698.076950549799},{"$f":"AP79/$AP$79*($AP$79-$AP$68)/$AP$79","v":4.8670487367579646E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I79-I68","v":-3.7935266335963718},-1.9654679718080672,-0.12916468481893162,1.7155254081812643,3.568746650267741,5.4306455695864315,7.3013709020005422,9.1810736135604998,11.069906922771338,12.968026322635609,28.655335387720754,29.194528076057907,29.743487197579356,30.302377558331273,30.871366344802169,31.450623144061694,32.040319963477231,32.64063124997719,33.251733908824036,33.873807321863211,34.507033365209054,35.151596426329093,35.807683420485944,36.475483806494935,37.155189601752056,37.846995396488182,38.551098367199927,39.267698289209534,39.996997548299021,40.739201151369798]
["Barwert",null,10,null,null,null,null,null,{"$f":"I82*(1+$C$83/100)^-(I5)","v":-3.4486605759967013},-1.6243536957091462,-9.7043339458250624E-2,1.1717269368084584,2.215910891747173,3.0654578473935863,3.746757752575034,4.2830385989748168,4.6947211615524047,4.999735525837683,10.043520240989379,9.3022763535422932,8.6156287702929379,7.9795630908917756,7.3903596561084104,6.844571934903791,6.3390064946285394,5.8707044384937612,5.4369242029311415,5.035125615312543,4.6629551197771297,4.3182320856612169,3.9989361192794899,3.7031953056029656,3.4292753117517769,3.1755692892014769,2.9405885162172734,2.7229537263098296,2.5213870724717169,2.3347046806302791]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$83/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E62/100*'042CAPEX'!L18","v":91.864971901819544},{"$f":"$H$86*(1+$C$86/100)^I5","v":101.05146909200151},111.15661600120167,122.27227760132185,134.49950536145403,147.94945589759945,162.7444014873594,179.01884163609537,196.92072579970488,216.61279837967541,238.27407821764297,262.10148603940729,288.31163464334804,317.14279810768284,348.85707791845118,383.74278571029629,422.11706428132595,464.32877070945858,510.76164778040442,561.83781255844508,618.02159381428953,679.8237531957185,747.80612851529042,822.58674136681964,904.84541550350139,995.32995705385179,1094.862952759237,1204.3492480351608,1324.784172838677,1457.2625901225447,1602.9888491347995,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":618.02159381428953}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I82*I89","v":-23.200863850259037},-10.927839405570147,-0.65285906128776894,7.8827929080023544,14.907540411939173,20.622867513000145,25.206312590583877,28.814141957562708,31.583736376441674,33.635720496714463,67.567781912306785,62.581063697068593,57.961642115554007,53.682510289614932,49.718644211967359,46.046857345220737,42.645665871388204,39.495163812472406,36.576907299706441,33.873807321863211,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$87:I87)","v":-23.200863850259037},{"$f":"SUM($I$87:J87)","v":-34.12870325582918},{"$f":"SUM($I$87:K87)","v":-34.781562317116951},{"$f":"SUM($I$87:L87)","v":-26.898769409114596},{"$f":"SUM($I$87:M87)","v":-11.991228997175423},{"$f":"SUM($I$87:N87)","v":8.6316385158247222},{"$f":"SUM($I$87:O87)","v":33.837951106408596},{"$f":"SUM($I$87:P87)","v":62.652093063971307},{"$f":"SUM($I$87:Q87)","v":94.235829440412985},{"$f":"SUM($I$87:R87)","v":127.87154993712744},{"$f":"SUM($I$87:S87)","v":195.43933184943421},{"$f":"SUM($I$87:T87)","v":258.02039554650281},{"$f":"SUM($I$87:U87)","v":315.98203766205683},{"$f":"SUM($I$87:V87)","v":369.66454795167175},{"$f":"SUM($I$87:W87)","v":419.38319216363914},{"$f":"SUM($I$87:X87)","v":465.4300495088599},{"$f":"SUM($I$87:Y87)","v":508.07571538024808},{"$f":"SUM($I$87:Z87)","v":547.57087919272044},{"$f":"SUM($I$87:AA87)","v":584.14778649242692},{"$f":"SUM($I$87:AB87)","v":618.0215938142901},{"$f":"SUM($I$87:AC87)","v":618.0215938142901},{"$f":"SUM($I$87:AD87)","v":618.0215938142901},{"$f":"SUM($I$87:AE87)","v":618.0215938142901},{"$f":"SUM($I$87:AF87)","v":618.0215938142901},{"$f":"SUM($I$87:AG87)","v":618.0215938142901},{"$f":"SUM($I$87:AH87)","v":618.0215938142901},{"$f":"SUM($I$87:AI87)","v":618.0215938142901},{"$f":"SUM($I$87:AJ87)","v":618.0215938142901},{"$f":"SUM($I$87:AK87)","v":618.0215938142901},{"$f":"SUM($I$87:AL87)","v":618.0215938142901},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":618.0215938142901}]
[null,null,{"$f":"C86","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$89/100)^($H$1-I5)>=1,(1+$C$89/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"0","v":0},{"$f":"K95*$L$110","v":0},{"$f":"K95","v":0},{"$f":"L95","v":0},null,{"$f":"N107","v":0.16266374190295571}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N95","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ40+AQ30","v":0.66343301591603132},{"$f":"K97*$L$110","v":0.69686558865276704},{"$f":"K97","v":0.66343301591603132},{"$f":"L97","v":0.69686558865276704},null,{"$f":"N97","v":0.69686558865276704}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ29","v":0},0,{"$f":"K98","v":0},{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":6.2747101964629533E-4},6.5909134905596956E-4,null,null,null,{"$f":"N102","v":7.3464725316436871E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ54","v":5.7657447775609806E-3},6.0562996294190909E-3,null,null,null,{"$f":"N103","v":8.7130847270261227E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ44+AQ43+AQ42","v":4.400375555832961E-2},4.6221249597817683E-2,null,null,null,{"$f":"N104","v":1.4676098938617826E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ58+AQ14","v":2.0170707752662442E-2},2.1187176089200097E-2,{"$f":"K101+K100+K102","v":6.994020808855303E-2},{"$f":"L101+L100+L102","v":7.3464725316436871E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ56","v":8.2950689092831237E-2},8.7130847270261227E-2,{"$f":"K103","v":8.2950689092831237E-2},{"$f":"L103","v":8.7130847270261227E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ47+AQ48+AQ49+AQ50+AQ52+AQ51","v":1.3972003696656674E-2},1.4676098938617826E-2,{"$f":"K104","v":1.3972003696656674E-2},{"$f":"L104","v":1.4676098938617826E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ60+AQ66","v":4.7400393767332134E-2},4.9789055583006413E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ63+AQ64","v":7.3005731051369593E-2},7.6684730068630441E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ72","v":3.4453719931986995E-2},3.6189956251318843E-2,{"$f":"K105+K106+K107+K108","v":0.1548598447506887},{"$f":"L105+L106+L107+L108","v":0.16266374190295571}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme/Strom",null,{"$f":"AQ76+AQ77","v":0},0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,{"$f":"AQ78","v":1.4216767435592643E-2},1.4933197127768026E-2]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E74","v":1.0503932905578628},"€/l BÄ",{"$f":"SUM(N95:N107)","v":1.0348010020810388}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E74","v":1.0503932905578628},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.0503932905578628},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.0503932905578628},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.0503932905578628},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.0503932905578628},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.0503932905578628},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.0503932905578628},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.0503932905578628},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E72/E74*N139","v":3937.6946727691184},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,{"$f":"L97","v":0.69686558865276704}]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,6.5909134905596956E-4]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,6.0562996294190909E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,4.6221249597817683E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,2.1187176089200097E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,8.7130847270261227E-2]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.4676098938617826E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,4.9789055583006413E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,7.6684730068630441E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,3.6189956251318843E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L108","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,{"$f":"L109","v":1.4933197127768026E-2}]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Biogas",null,{"$f":"(I7+I30+I40+I42)*100000000/E7/1000","v":2417355.0316768577},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E28*1000000","v":-373020348873.62677},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":1.0015507277592028}]
[null,null,"MEA",null,{"$f":"G14","v":722.85028221667778},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":577557375.49112546},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":-1.5507277592027623E-3}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G72*G74*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":-89.109316551831384},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":-89.109316551831384},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Biogas"},{"$f":"E210*K199","v":-89.247500842611899},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0.13818429078051109},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"042STREAMS","index":55,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["SMR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":1.3641129879221501},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,1.3641129879221501]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":14.627558545410352},19.953642593385894,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",12.828829101626312,17.4999723973621]
[null,null,"IN","SNG",9.0503376655811802,12.345683154700319]
[null,null,null,"H2O(rein)",17.45160163131326,23.805956445317801]
[null,null,"THERMAL",null,-2.4322398726324197,-3.31785,216.27099999999999,35]
[null,null,null,null,-1.7780858488083129,-2.4255100000000001,195.636,70]
[null,null,null,null,-7.489482242641806,-10.2165,149.99799999999999,117.587]
[null,null,null,null,-8.9873053834596721,-12.259699999999999,117.587,40]
[null,null,null,null,-8.3262164502228142,-11.357900000000001,312.56099999999998,100]
[null,null,"WORK",null,4.3787789474378114,5.97314923344]
["CO2-ABSCH",null,"OUT","CO2-CSS(+H2O)",{"$f":"$E$3/$F$3*F14","v":13.23907117574513},18.059588938859701]
[null,null,"IN","MEA",2.0746840683755811E-2,2.8301034835062966E-2]
[null,null,null,"H2O",0,0]
[null,null,"THERMAL",null,52.726198750997177,71.924492519999902,93.4840521,93.4840521]
[null,null,null,null,-2.594821712966497,-3.5396299999999998,56.345599999999997,30.0001]
[null,null,null,null,-4.5409508265407066,-6.1943700000000002,76.463399999999993,56.345599999999997]
[null,null,null,null,-43.872098960922315,-59.846499999999999,80.889499999999998,40]
[null,null,null,null,-1.7682919386862852,-2.41215,100,52.524000000000001]
[null,null,null,null,-3.9794430872391917,-5.4284099999999995,52.524000000000001,40]
[null,null,"WORK",null,0.94614464624806227,1.29064820039999]
["CCS-Reinigung",null,"OUT","CO2-CSS",12.998778397819459,17.731802439587401]
[null,null,"THERMAL",null,-0.48417543550116326,-0.66047000000000011,51.312800000000003,28]
[null,null,null,null,-0.51757442840232915,-0.70603000000000016,67.4833,51.312800000000003]
[null,null,null,null,-1.6612260275094792,-2.2660999999999998,196.024,67.4833]
[null,null,null,null,-0.26836486657723407,-0.36607999999999996,45.151899999999998,28]
[null,null,null,null,-1.2076345688265042,-1.6473500000000001,138.566,45.151899999999998]
[null,null,null,null,-0.33547074476364108,-0.45761999999999947,31.759799999999998,28]
[null,null,null,null,-1.0063975727488257,-1.3728400000000001,37.157899999999998,31.759799999999998]
[null,null,null,null,-0.67093415875623375,-0.91523000000000021,53.471899999999998,37.157899999999998]
[null,null,null,null,-1.6773390622761086,-2.2880799999999999,145.84700000000001,53.471899999999998]
[null,null,"WORK",null,4.5152606405295153,6.1593256835999988]

{"sheet":"042PINCH","index":56,"n_rows":27,"n_cols":44,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-40.871854438484363},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",69.918943240355347,null,"MIN-DT",{"$f":"MIN(AF3:AF6,AK3:AK27)","v":4.9999912397878603}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",52.726198750997177,-1,93.4840521,93.4840521,null,"HOT",0.33547074476364108,8.9225688803564338E-2,28,31.759799999999998,null,"COOL-CURVE",93.4840521,0,null,null,28,0,null,null,{"$f":"V3+AC1","v":69.918943240355347},{"$f":"U3","v":93.4840521},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35))-AD3,AG3-AD3))","v":4.9999912397878603},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ27,3,TRUE),35)))","v":98.48404333978786},{"$f":"Z3","v":0},{"$f":"Y3","v":28},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-69.918943240355347,28,98.48404333978786]
["deltaT",null,{"$f":"'042STREAMS'!E8","v":-2.4322398726324197},{"$f":"'042STREAMS'!F8","v":-3.31785},{"$f":"'042STREAMS'!G8","v":216.27099999999999},{"$f":"'042STREAMS'!H8","v":35},null,null,null,null,null,null,null,null,0.26836486657723407,1.5646363760121858E-2,28,45.151899999999998,null,null,93.4840521,52.726198750997177,"*",null,28,0,null,null,{"$f":"V4+AC1","v":122.64514199135252},{"$f":"U4","v":93.4840521},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35))-AD4,AG4-AD4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ27,3,TRUE),35)))","v":409.56074319574708},0,28,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,29.047088801870956,93.4840521,93.4840521]
[5,"k",{"$f":"'042STREAMS'!E9","v":-1.7780858488083129},{"$f":"'042STREAMS'!F9","v":-2.4255100000000001},{"$f":"'042STREAMS'!G9","v":195.636},{"$f":"'042STREAMS'!H9","v":70},null,null,null,null,null,null,null,null,0.48417543550116326,2.0768652221147318E-2,28,51.312800000000003,null,null,93.4840521,52.726198750997177,null,null,30.0001,0.2512939736401455,null,null,{"$f":"V5+AC1","v":122.64514199135252},{"$f":"U5","v":93.4840521},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35))-AD5,AG5-AD5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ27,3,TRUE),35)))","v":409.56074319574708},0.2512939736401455,30.0001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E10","v":-7.489482242641806},{"$f":"'042STREAMS'!F10","v":-10.2165},{"$f":"'042STREAMS'!G10","v":149.99799999999999},{"$f":"'042STREAMS'!H10","v":117.587},null,null,null,null,null,null,null,null,2.594821712966497,9.8492027593573755E-2,30.0001,56.345599999999997,null,null,93.4840521,52.726198750997177,"*",null,31.759799999999998,0.64570034280642852,null,null,{"$f":"V6+AC1","v":122.64514199135252},{"$f":"U6","v":93.4840521},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH27),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35))-AD6,AG6-AD6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ27,3,TRUE),35)))","v":409.56074319574708},0.64570034280642852,31.759799999999998,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,29.047088801870956,93.4840521,93.4840521]
[null,null,{"$f":"'042STREAMS'!E11","v":-8.9873053834596721},{"$f":"'042STREAMS'!F11","v":-12.259699999999999},{"$f":"'042STREAMS'!G11","v":117.587},{"$f":"'042STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,1.0063975727488257,0.18643551856186913,31.759799999999998,37.157899999999998,null,null,null,null,null,null,35,1.6869145126418033,null,null,null,null,null,null,null,1.6869145126418033,35,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,69.918943240355347,28,98.48404333978786]
[null,null,{"$f":"'042STREAMS'!E12","v":-8.3262164502228142},{"$f":"'042STREAMS'!F12","v":-11.357900000000001},{"$f":"'042STREAMS'!G12","v":312.56099999999998},{"$f":"'042STREAMS'!H12","v":100},null,null,null,null,null,null,null,null,2.4322398726324197,1.3417699867228735E-2,35,216.27099999999999,null,null,null,null,null,null,37.157899999999998,2.409293682020107,null,null,null,null,null,null,null,2.409293682020107,37.157899999999998,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E17","v":52.726198750997177},{"$f":"'042STREAMS'!F17","v":71.924492519999902},{"$f":"'042STREAMS'!G17","v":93.4840521},{"$f":"'042STREAMS'!H17","v":93.4840521},null,null,null,null,null,null,null,null,0.67093415875623375,4.1126281644981839E-2,37.157899999999998,53.471899999999998,null,null,null,null,null,null,40,2.947732440420022,null,null,null,null,null,null,null,2.947732440420022,40,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E18","v":-2.594821712966497},{"$f":"'042STREAMS'!F18","v":-3.5396299999999998},{"$f":"'042STREAMS'!G18","v":56.345599999999997},{"$f":"'042STREAMS'!H18","v":30.0001},null,null,null,null,null,null,null,null,3.9794430872391917,0.31774537585748891,40,52.524000000000001,null,null,null,null,null,null,45.151899999999998,11.685223484985949,null,null,null,null,null,null,null,11.685223484985949,45.151899999999998,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E19","v":-4.5409508265407066},{"$f":"'042STREAMS'!F19","v":-6.1943700000000002},{"$f":"'042STREAMS'!G19","v":76.463399999999993},{"$f":"'042STREAMS'!H19","v":56.345599999999997},null,null,null,null,null,null,null,null,43.872098960922315,1.0729429061476006,40,80.889499999999998,null,null,null,null,null,null,51.312800000000003,22.117203724923222,null,null,null,null,null,null,null,22.117203724923222,51.312800000000003,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E20","v":-43.872098960922315},{"$f":"'042STREAMS'!F20","v":-59.846499999999999},{"$f":"'042STREAMS'!G20","v":80.889499999999998},{"$f":"'042STREAMS'!H20","v":40},null,null,null,null,null,null,null,null,8.9873053834596721,0.11583519640480586,40,117.587,null,null,null,null,null,null,52.524000000000001,24.181687543179223,null,null,null,null,null,null,null,24.181687543179223,52.524000000000001,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E21","v":-1.7682919386862852},{"$f":"'042STREAMS'!F21","v":-2.41215},{"$f":"'042STREAMS'!G21","v":100},{"$f":"'042STREAMS'!H21","v":52.524000000000001},null,null,null,null,null,null,null,null,1.2076345688265042,1.2927754683998498E-2,45.151899999999998,138.566,null,null,null,null,null,null,53.471899999999998,25.531492600675158,null,null,null,null,null,null,null,25.531492600675158,53.471899999999998,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E22","v":-3.9794430872391917},{"$f":"'042STREAMS'!F22","v":-5.4284099999999995},{"$f":"'042STREAMS'!G22","v":52.524000000000001},{"$f":"'042STREAMS'!H22","v":40},null,null,null,null,null,null,null,null,0.51757442840232915,3.2007323731630392E-2,51.312800000000003,67.4833,null,null,null,null,null,null,56.345599999999997,29.557623429452626,null,null,null,null,null,null,null,29.557623429452626,56.345599999999997,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E25","v":-0.48417543550116326},{"$f":"'042STREAMS'!F25","v":-0.66047000000000011},{"$f":"'042STREAMS'!G25","v":51.312800000000003},{"$f":"'042STREAMS'!H25","v":28},null,null,null,null,null,null,null,null,1.7682919386862852,3.7246017749732185E-2,52.524000000000001,100,null,null,null,null,null,null,67.4833,46.578845462928491,null,null,null,null,null,null,null,46.578845462928491,67.4833,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E26","v":-0.51757442840232915},{"$f":"'042STREAMS'!F26","v":-0.70603000000000016},{"$f":"'042STREAMS'!G26","v":67.4833},{"$f":"'042STREAMS'!H26","v":51.312800000000003},null,null,null,null,null,null,null,null,1.6773390622761086,1.8157913358427851E-2,53.471899999999998,145.84700000000001,null,null,null,null,null,null,70,50.376971804520082,null,null,null,null,null,null,null,50.376971804520082,70,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E27","v":-1.6612260275094792},{"$f":"'042STREAMS'!F27","v":-2.2660999999999998},{"$f":"'042STREAMS'!G27","v":196.024},{"$f":"'042STREAMS'!H27","v":67.4833},null,null,null,null,null,null,null,null,4.5409508265407066,0.22571806194219585,56.345599999999997,76.463399999999993,null,null,null,null,null,null,76.463399999999993,60.222810985166738,null,null,null,null,null,null,null,60.222810985166738,76.463399999999993,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E28","v":-0.26836486657723407},{"$f":"'042STREAMS'!F28","v":-0.36607999999999996},{"$f":"'042STREAMS'!G28","v":45.151899999999998},{"$f":"'042STREAMS'!H28","v":28},null,null,null,null,null,null,null,null,1.6612260275094792,1.2923735653450456E-2,67.4833,196.024,null,null,null,null,null,null,80.889499999999998,65.96613561505751,null,null,null,null,null,null,null,65.96613561505751,80.889499999999998,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'042STREAMS'!E29","v":-1.2076345688265042},{"$f":"'042STREAMS'!F29","v":-1.6473500000000001},{"$f":"'042STREAMS'!G29","v":138.566},{"$f":"'042STREAMS'!H29","v":45.151899999999998},null,null,null,null,null,null,null,null,1.7780858488083129,1.4152677964980681E-2,70,195.636,null,null,null,null,null,null,100,70.259519573050312,null,null,null,null,null,null,null,70.259519573050312,100,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)),AI19-AL19))","v":6.5159479000000005},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,{"$f":"'042STREAMS'!E30","v":-0.33547074476364108},{"$f":"'042STREAMS'!F30","v":-0.45761999999999947},{"$f":"'042STREAMS'!G30","v":31.759799999999998},{"$f":"'042STREAMS'!H30","v":28},null,null,null,null,null,null,null,null,8.3262164502228142,3.9170950692849656E-2,100,312.56099999999998,null,null,null,null,null,null,117.587,74.244486299791234,null,null,null,null,null,null,null,74.244486299791234,117.587,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)),AI20-AL20))","v":24.102947900000004},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,{"$f":"'042STREAMS'!E31","v":-1.0063975727488257},{"$f":"'042STREAMS'!F31","v":-1.3728400000000001},{"$f":"'042STREAMS'!G31","v":37.157899999999998},{"$f":"'042STREAMS'!H31","v":31.759799999999998},null,null,null,null,null,null,null,null,7.489482242641806,0.23107840679527966,117.587,149.99799999999999,null,null,null,null,null,null,138.566,81.415719807212398,null,null,null,null,null,null,null,81.415719807212398,138.566,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)),AI21-AL21))","v":45.081947900000003},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,{"$f":"'042STREAMS'!E32","v":-0.67093415875623375},{"$f":"'042STREAMS'!F32","v":-0.91523000000000021},{"$f":"'042STREAMS'!G32","v":53.471899999999998},{"$f":"'042STREAMS'!H32","v":37.157899999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145.84700000000001,83.81045078653527,null,null,null,null,null,null,null,83.81045078653527,145.84700000000001,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)),AI22-AL22))","v":52.362947900000009},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,{"$f":"'042STREAMS'!E33","v":-1.6773390622761086},{"$f":"'042STREAMS'!F33","v":-2.2880799999999999},{"$f":"'042STREAMS'!G33","v":145.84700000000001},{"$f":"'042STREAMS'!H33","v":53.471899999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.99799999999999,85.100346934547474,null,null,null,null,null,null,null,85.100346934547474,149.99799999999999,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)),AI23-AL23))","v":56.513947899999991},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.636,88.73610113352629,null,null,null,null,null,null,null,88.73610113352629,195.636,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)),AI24-AL24))","v":102.1519479},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196.024,88.761519939377166,null,null,null,null,null,null,null,88.761519939377166,196.024,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)),AI25-AL25))","v":102.5399479},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216.27099999999999,89.826282347267068,null,null,null,null,null,null,null,89.826282347267068,216.27099999999999,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)),AI26-AL26))","v":122.78694789999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)))","v":93.4840521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312.56099999999998,93.598053189481561,null,null,null,null,null,null,null,93.598053189481561,312.56099999999998,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)),AI27-AL27))","v":219.07694789999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)))","v":93.4840521}]

{"sheet":"042EC","index":57,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'042OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,2.947732440420022,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-8.6698012953530199,2.5587955211979359E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'042OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,32.194738291360217,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.1178728573388965E-3,0.7826288562166871]
["Luftkühlung",{"$f":"C5","v":60},100,34.776472508575111,0,0,3.4722222222222222E-5,0,0,0,1.2075164065477469E-3,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-8.6698012953530199},{"$f":"SUM(K4:K9)","v":4.8841847850845787E-3},{"$f":"SUM(L4:L9)","v":0.7826288562166871}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"043CAPEX","index":58,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'043OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtH: Biogas > autotherme Reformierung > Bio-Wasserstoff"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["ATR-base",null,90720,"H2",293.69369369369366,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.6,0.9,{"$f":"'043STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":184.1455036523266},{"$f":"(K9/C9)^H9*E9*G9","v":184.1455036523266},"TPI","Khojasteh Salkuyeh, 0,85"]
[]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":6.3627099872229076},{"$f":"'043EC'!O3","v":6.3627099872229076},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":9.0753688294295838},{"$f":"(K13/C13)^H13*E13*G13","v":5.6721055183934892},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'043EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":193.22087248175617},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"043OPEX","index":59,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"pro t:"]
["SMR","Biogas",2,null,5.55,{"$f":"E7/100/3.6*G9*1000","v":302.41803511091524},{"$f":"'043STREAMS'!E6*'043OPEX'!D1","v":308728.26526150218},"t/a",{"$f":"G7*F7/1000000","v":93.364995363584924},{"$f":"I7*(1+$C7/100)","v":95.232295270856625},97.136941176273766,99.079679999799239,101.06127359979523,103.08249907179113,105.14414905322695,107.24703203429149,109.39197267497732,111.57981212847687,113.81140837104641,116.08763653846734,118.40938926923668,120.77757705462142,123.19312859571384,125.65699116762812,128.17013099098068,130.73353361080029,133.34820428301632,136.01516836867665,138.73547173605019,141.5101811707712,144.34038479418663,147.22719249007037,150.17173633987179,153.17517106666924,156.23867448800263,159.36344797776269,162.55071693731796,165.80173127606432,null,{"$f":"SUM(I7:AL7)/$AN$64","v":0.62363450440774093},null,{"$f":"SUMPRODUCT(I7:AL7,I$74:AL$74)","v":6117.2191230156595},{"$f":"AP7/$AP$64","v":0.62363450440774082}]
[null,"Reinwasser",2,null,0.2,"€/t",{"$f":"D1*'043STREAMS'!E7","v":536064.45223821781},"t/a",{"$f":"G8*E8/1000000","v":0.10721289044764357},{"$f":"I8*(1+$C8/100)","v":0.10935714825659644},0.11154429122172838,0.11377517704616294,0.1160506805870862,0.11837169419882793,0.12073912808280449,0.12315391064446057,0.12561698885734979,0.12812932863449678,0.1306919152071867,0.13330575351133045,0.13597186858155705,0.13869130595318818,0.14146513207225195,0.14429443471369699,0.14718032340797094,0.15012392987613035,0.15312640847365297,0.15618893664312603,0.15931271537598854,0.16249896968350833,0.16574894907717849,0.16906392805872206,0.17244520661989651,0.17589411075229444,0.17941199296734034,0.18300023282668715,0.18666023748322089,0.19039344223288532,null,{"$f":"SUM(I8:AL8)/$AN$64","v":7.1613196723314574E-4},null,{"$f":"SUMPRODUCT(I8:AL8,I$74:AL$74)","v":7.0245249959698137},{"$f":"AP8/$AP$64","v":7.1613196723314563E-4}]
[null,null,null,null,"[MWh/a]","Brennwert:",19.616304980167474,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1682252.1687132418},null,{"$f":"G9/G11*1000000/1000000","v":1.8592669697490117E-2},"mmBTU/kg"]
[null,null,null,null,"Methan-Ma.-%",null,1055.05585262,"J/BTU"]
[null,null,null,null,35.350003246469903,"Heizwert:",17.672983693256942,"MJ/kg"]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,93,{"$f":"G14/D1","v":0.5619152522749582},{"$f":"E15*E17*G15/100","v":19577.949475788722},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'043STREAMS'!E6*'043OPEX'!D1*E12/100*(E10+G23+G25+G27)/E10","v":111873.99700450698},"t/a"]
[null,null,null,"CO2-Emissionen(Upstr.)",7.23,"g CO2/MJ Erdgas",{"$f":"E16*G15*G12/1000*100/E12","v":40437.832659727464},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei ATR",2,null,null,0,{"$f":"F18*D1","v":0},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,0,{"$f":"F19*D1","v":0},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,0,{"$f":"F20*D1","v":0},"t/a"]
[null,null,null,"Summe:",{"$f":"G20+G18+G16+G14","v":60015.782135516187},"t CO2/a",{"$f":"E21/D1/G59*1000","v":14.359159179608472},"g CO2eq/MJ"]
[null,"Gesamt-CO2-Emissionen (mit Transport)",2,null,null,null,{"$f":"IF(SUM(I197:I204)/1000000>0,SUM(I197:I204)/1000000,0)","v":60015.782135516187},"t/a",{"$f":"G22*E14/1000000","v":5.5814677386030054},{"$f":"I22*(1+$C22/100)","v":5.6930970933750658},5.8069590352425671,5.9230982159474186,6.0415601802663668,6.1623913838716939,6.2856392115491282,6.4113519957801106,6.5395790356957129,6.6703706164096275,6.8037780287378204,6.9398535893125768,7.0786506610988287,7.2202236743208053,7.3646281478072213,7.5119207107633654,7.6621591249786327,7.8154023074782053,7.9717103536277696,8.1311445607003243,8.2937674519143307,8.4596428009526168,8.6288356569716687,8.8014123701111018,8.9774406175133237,9.1569894298635894,9.3401292184608611,9.5269318028300791,9.7174704388866804,9.9118198476644146,null,{"$f":"SUM(I22:AL22)/$AN$64","v":3.7281594172167573E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":365.69445595874862},{"$f":"AP22/$AP$64","v":3.7281594172167566E-2}]
["Elektrizität","(aus Biogas)",2,null,{"$f":"E7*10/0.6*G9/G12","v":102.67129999999999},"€/MWh",{"$f":"IF(D1*1000*('043STREAMS'!E15-'043EC'!I10)/3600>0,D1*1000*('043STREAMS'!E15-'043EC'!I10)/3600,0)","v":42212.897330676053},"MWh/a",{"$f":"G23*E23/1000000","v":4.3340530457070399},{"$f":"I23*(1+$C23/100)","v":4.4207341066211807},4.5091487887536044,4.5993317645286762,4.6913183998192496,4.7851447678156349,4.8808476631719477,4.978464616435387,5.0780339087640947,5.1795945869393769,5.2831864786781644,5.3888502082517276,5.4966272124167626,5.6065597566650975,5.7186909517983997,5.8330647708343681,5.9497260662510554,6.0687205875760766,6.1900949993275987,6.3138968993141509,6.4401748373004342,6.5689783340464434,6.7003579007273721,6.8343650587419198,6.971052359916758,7.1104734071150935,7.2526828752573955,7.3977365327625435,7.5456912634177948,7.6966050886861508,null,{"$f":"SUM(I23:AL23)/$AN$64","v":2.8949447410250351E-2},null,{"$f":"SUMPRODUCT(I23:AL23,I$74:AL$74)","v":283.96458510085199},{"$f":"AP23/$AP$64","v":2.8949447410250344E-2}]
[null,null,null,null,"(mit 0,6 WG auf Heizwert bezogen)"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E7*10","v":55.5},"€/MWh",{"$f":"IF(D1*1000*('043PINCH'!AP4)/3600>0, D1*1000*('043PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G25*E25/1000000","v":0},{"$f":"I25*(1+$C25/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I25:AL25)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":0},{"$f":"AP25/$AP$64","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E25","v":55.5},"€/MWh",{"$f":"IF(D1*1000*('043EC'!J10)/3600<0, D1*1000*(-'043EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G27*E27/1000000","v":0},{"$f":"I27*(1+$C27/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I27:AL27)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I27:AL27,I$74:AL$74)","v":0},{"$f":"AP27/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'043EC'!K10","v":3.7889562745023665E-4},"€/kg",{"$f":"G28*D3*1000/1000000","v":3.7889562745023662E-2},{"$f":"I28*(1+$C28/100)","v":3.8647353999924139E-2},3.9420301079922622E-2,4.0208707101521073E-2,4.1012881243551493E-2,4.183313886842252E-2,4.266980164579097E-2,4.3523197678706792E-2,4.439366163228093E-2,4.5281534864926552E-2,4.6187165562225081E-2,4.7110908873469581E-2,4.8053127050938976E-2,4.9014189591957753E-2,4.9994473383796909E-2,5.0994362851472845E-2,5.2014250108502302E-2,5.3054535110672346E-2,5.4115625812885794E-2,5.5197938329143513E-2,5.6301897095726382E-2,5.7427935037640911E-2,5.8576493738393728E-2,5.9748023613161602E-2,6.0942984085424833E-2,6.216184376713333E-2,6.3405080642475992E-2,6.4673182255325506E-2,6.5966645900432011E-2,6.7285978818440659E-2,null,{"$f":"SUM(I28:AL28)/$AN$64","v":2.5308455907592666E-4},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":2.4825016793923709},{"$f":"AP28/$AP$64","v":2.5308455907592677E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'043EC'!L10*D1*1000","v":2379208.439464692},"m³/a",{"$f":"E29*G29/1000000","v":0.21412875955182226},{"$f":"I29*(1+$C29/100)","v":0.2184113347428587},0.22277956143771588,0.22723515266647021,0.23177985571979962,0.2364154528341956,0.24114376189087952,0.24596663712869712,0.2508859698712711,0.2559036892686965,0.26102176305407043,0.26624219831515183,0.2715670422814549,0.27699838312708402,0.28253835078962569,0.28818911780541823,0.29395290016152659,0.29983195816475711,0.30582859732805223,0.3119451692746133,0.31818407266010557,0.32454775411330766,0.33103870919557382,0.33765948337948531,0.34441267304707501,0.35130092650801653,0.35832694503817686,0.36549348393894038,0.37280335361771921,0.38025942069007362,null,{"$f":"SUM(I29:AL29)/$AN$64","v":1.4302799708018701E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$74:AL$74)","v":14.02958932967417},{"$f":"AP29/$AP$64","v":1.4302799708018703E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('043CAPEX'!K8/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('043CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G32*$E$37/1000000","v":0},{"$f":"I32*(1+$C32/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I32:AL32)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I32:AL32,I$74:AL$74)","v":0},{"$f":"AP32/$AP$64","v":0}]
[null,"ATR",3,"Kurve C",6,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('043CAPEX'!K9/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('043CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G33*$E$37/1000000","v":1.4019564154457143},{"$f":"I33*(1+$C33/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,1.0981931095379474E-2,null,98.565321163062606,1.004847692704746E-2]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('043CAPEX'!K10/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('043CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G34*$E$37/1000000","v":0},{"$f":"I34*(1+$C34/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D35=\"Kurve B\", (E35*3.1589*('043CAPEX'!K11/8)^0.2386)*365,IF(D35=\"Kurve C\",(E35*2.0596*('043CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G35*$E$37/1000000","v":0},{"$f":"I35*(1+$C35/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D36=\"Kurve B\", (E36*3.1589*('043CAPEX'!K12/8)^0.2386)*365,IF(D36=\"Kurve C\",(E36*2.0596*('043CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G36*$E$37/1000000","v":0},{"$f":"I36*(1+$C36/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G37/100*SUM(I32:I36)","v":0.28039128308914285},{"$f":"I37*(1+$C37/100)","v":0.28880302158181714},0.29746711222927169,0.30639112559614984,0.31558285936403435,0.3250503451449554,0.33480185549930408,0.3448459111642832,0.35519128849921172,0.3658470271541881,0.37682243796881376,0.38812711110787818,0.39977092444111451,0.41176405217434797,0.42411697373957841,0.43684048295176575,0.44994569744031876,0.46344406836352836,0.47734739041443425,0.49166781212686728,0.50641784649067334,0.52161038188539355,0.53725869334195542,0.55337645414221415,0.56997774776648058,0.58707708019947502,0.60468939260545929,0.62283007438362303,0.64151497661513179,0.66076042591358575,null,2.1963862190758953E-3,null,19.713064232612528,2.0096953854094927E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'043STREAMS'!E5","v":457261.2800451963},"t/a",{"$f":"G39*E39/1000000","v":1.1431532001129907},{"$f":"I39*(1+$C39/100)","v":1.1660162641152505},1.1893365893975556,1.2131233211855068,1.2373857876092169,1.2621335033614012,1.2873761734286293,1.313123696897202,1.339386170835146,1.3661738942518489,1.393497372136886,1.4213673195796237,1.4497946659712162,1.4787905592906405,1.5083663704764534,1.5385336978859825,1.5693043718437021,1.6006904592805762,1.6327042684661877,1.6653583538355115,1.6986655209122217,1.7326388313304661,1.7672916079570755,1.8026374401162171,1.8386901889185414,1.8754639926969123,1.9129732725508506,1.9512327380018677,1.9902573927619052,2.0300625406171431,null,{"$f":"SUM(I39:AL39)/$AN$64","v":7.6357287507845123E-3},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":74.898719686491603},{"$f":"AP39/$AP$64","v":7.6357287507845123E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E41/100*'043CAPEX'!$L$18","v":13.525461073722933},{"$f":"I41*(1+$C41/100)","v":13.795970295197392},14.071889701101341,14.353327495123368,14.640394045025836,14.933201925926353,15.23186596444488,15.536503283733778,15.847233349408453,16.164178016396622,16.487461576724556,16.817210808259048,17.153555024424229,17.496626124912712,17.846558647410966,18.203489820359184,18.567559616766367,18.938910809101696,19.31768902528373,19.704042805789406,20.098123661905195,20.500086135143299,20.910087857846165,21.32828961500309,21.754855407303154,22.189952515449217,22.633751565758203,23.086426597073366,23.548155129014834,24.019118231595129,null,{"$f":"SUM(I41:AL41)/$AN$64","v":9.0343754431195189E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":886.18018782714137},{"$f":"AP41/$AP$64","v":9.0343754431195189E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E43/100*I41","v":2.0288191610584398},{"$f":"I43*(1+$C43/100)","v":2.0693955442796086},2.1107834551652007,2.1529991242685047,2.1960591067538751,2.2399802888889524,2.2847798946667317,2.3304754925600664,2.3770850024112677,2.4246267024594932,2.4731192365086829,2.5225816212388565,2.5730332536636338,2.6244939187369063,2.6769837971116446,2.7305234730538777,2.7851339425149551,2.8408366213652543,2.8976533537925593,2.9556064208684103,3.0147185492857784,3.0750129202714942,3.1365131786769243,3.199243442250463,3.2632283110954723,3.3284928773173816,3.3950627348637292,3.462963989561004,3.5322232693522242,3.6028677347392688,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.3551563164679276E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":132.92702817407113},{"$f":"AP43/$AP$64","v":1.3551563164679271E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E45/100*'043CAPEX'!$L$18","v":1.9322087248175619},{"$f":"I45*(1+$C45/100)","v":1.9708528993139132},2.0102699573001916,2.0504753564461957,2.0914848635751198,2.1333145608466224,2.1759808520635548,2.2195004691048261,2.2638904784869225,2.3091682880566609,2.3553516538177943,2.4024586868941502,2.4505078606320332,2.4995180178446739,2.5495083782015673,2.6004985457655985,2.6525085166809106,2.7055586870145287,2.7596698607548196,2.814863257969916,2.8711605231293142,2.9285837335919007,2.9871554082637388,3.0468985164290134,3.1078364867575936,3.1699932164927453,3.2333930808226001,3.2980609424390521,3.3640221612878332,3.4313026045135899,null,{"$f":"SUM(I45:AL45)/$AN$64","v":1.2906250633027883E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$74:AL$74)","v":126.59716968959161},{"$f":"AP45/$AP$64","v":1.2906250633027883E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100))","v":11.59325234890537},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(J5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":10.433927114014834},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(K5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":9.2746018791242957},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(L5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":8.1152766442337594},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(M5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":6.9559514093432204},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(N5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":5.796626174452685},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(O5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":4.6373009395621478},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(P5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":3.4779757046716115},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(Q5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":2.3186504697810721},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(R5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":1.1593252348905367},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(S5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(T5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(U5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(V5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(W5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(X5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(Y5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(Z5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AA5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AB5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AC5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AD5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AE5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AF5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AG5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AH5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AI5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AJ5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AK5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('043CAPEX'!$L$18*(1-$E$47/100)-(AL5-1)*$E$49/100*'043CAPEX'!$L$18*(1-$E$47/100)))","v":0},null,{"$f":"SUM(I48:AL48)/$AN$64","v":1.0498556481709557E-2},null,{"$f":"SUMPRODUCT(I48:AL48,I$74:AL$74)","v":300.69910868009958},{"$f":"AP48/$AP$64","v":3.0655488359409427E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$49/100*('043CAPEX'!$L$18*(1-$E$47/100))","v":11.59325234890537},{"$f":"IF(SUM($I$49:I49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:I49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:J49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:J49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:K49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:K49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:L49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:L49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:M49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:M49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:N49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:N49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:O49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:O49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:P49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:P49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:Q49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Q49)))","v":11.593252348905372},{"$f":"IF(SUM($I$49:R49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:R49)))","v":1.4210854715202004E-14},{"$f":"IF(SUM($I$49:S49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:S49)))","v":0},{"$f":"IF(SUM($I$49:T49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:T49)))","v":0},{"$f":"IF(SUM($I$49:U49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:U49)))","v":0},{"$f":"IF(SUM($I$49:V49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:V49)))","v":0},{"$f":"IF(SUM($I$49:W49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:W49)))","v":0},{"$f":"IF(SUM($I$49:X49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:X49)))","v":0},{"$f":"IF(SUM($I$49:Y49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Y49)))","v":0},{"$f":"IF(SUM($I$49:Z49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Z49)))","v":0},{"$f":"IF(SUM($I$49:AA49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AA49)))","v":0},{"$f":"IF(SUM($I$49:AB49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AB49)))","v":0},{"$f":"IF(SUM($I$49:AC49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AC49)))","v":0},{"$f":"IF(SUM($I$49:AD49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AD49)))","v":0},{"$f":"IF(SUM($I$49:AE49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AE49)))","v":0},{"$f":"IF(SUM($I$49:AF49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AF49)))","v":0},{"$f":"IF(SUM($I$49:AG49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AG49)))","v":0},{"$f":"IF(SUM($I$49:AH49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AH49)))","v":0},{"$f":"IF(SUM($I$49:AI49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AI49)))","v":0},{"$f":"IF(SUM($I$49:AJ49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AJ49)))","v":0},{"$f":"IF(SUM($I$49:AK49)<=(100-$E$49)/100*'043CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'043CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'043CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AK49)))","v":0},null,{"$f":"SUM(I49:AL49)/$AN$64","v":1.9088284512199197E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":479.23693721769916},{"$f":"AP49/$AP$64","v":4.8856953433492091E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'043CAPEX'!L18*$E$51/100","v":5.7966261744526859},{"$f":"I51*(1+$C51/100)","v":5.9125586979417397},6.0308098719005745,6.1514260693385863,6.2744545907253579,6.399943682539865,6.5279425561906628,6.6585014073144757,6.7916714354607652,6.9275048641699808,7.0660549614533803,7.2073760606824484,7.3515235818960978,7.4985540535340203,7.648525134604701,7.801495637296795,7.9575255500427309,8.1166760610435862,8.2790095822644574,8.4445897739097475,8.6134815693879432,8.785751200775703,8.9614662247912165,9.1406955492870416,9.323509460272783,9.5099796494782396,9.7001792424678044,9.8941828273171613,10.092066483863505,10.293907813540775,null,{"$f":"SUM(I51:AL51)/$AN$64","v":3.8718751899083664E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":379.79150906877476},{"$f":"AP51/$AP$64","v":3.8718751899083644E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I51)","v":152.93486809114967},154.38733360111124,155.89253963027949,157.45155613016766,159.06547490555343,160.73541006517087,162.46249848182532,164.24790026213188,166.09279922608226,167.99840339664965,158.3726931507401,161.56275636003298,164.81729911390013,168.13763135164456,171.525089821808,174.98103863666844,178.50686983837898,182.10400397699289,185.77389070063461,189.51800935807222,193.33786961396126,197.23501207702992,201.21100894148364,205.26746464191393,209.40601652200073,213.62833551730671,217.93612685246484,222.33113075307043,226.81512317259492,231.38991653464365,null,{"$f":"SUM(I53:AL53)","v":5455.1260707254623},null,{"$f":"SUMPRODUCT(I53:AL53,I$74:AL$74)","v":9289.0238258198424},{"$f":"AP53/$AP$64","v":0.94699170547139877}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,4211.2765010002222,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E57*G57/1000000","v":146.72703442620715},{"$f":"I57*(1+$C57/100)","v":149.66157511473131},152.65480661702594,155.70790274936647,158.82206080435381,161.9985020204409,165.23847206084972,168.54324150206671,171.91410633210805,175.3523884587502,178.85943622792522,182.43662495248373,186.08535745153341,189.80706460056408,193.60320589257535,197.47527001042687,201.42477541063542,205.45327091884812,209.56233633722508,213.75358306396959,218.02865472524897,222.38922781975396,226.83701237614903,231.373752623672,236.00122767614545,240.72125222966835,245.53567727426173,250.44639081974697,255.4553186361419,260.56442500886476,null,{"$f":"SUM(I57:AL57)/$AN$64*(AN64-AN53)/AN64","v":9.9784395515242846E-2},null,{"$f":"SUMPRODUCT(I57:AL57,I$74:AL$74)","v":9613.4682742719524},{"$f":"AP57/$AP$64*($AP$64-$AP$53)/$AP$64","v":5.1951731567839859E-2}]
[null,null,null,null,{"$f":"E57/1000","v":4.2112765010002224},"€/kg"]
[null,null,null,null,{"$f":"E58/G59*32","v":1.1233721628863307},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E59/32*3600","v":126.3793683247122},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('043STREAMS'!E15-'043EC'!I10)/3600<0,-D1*1000*('043STREAMS'!E15-'043EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G61*E61/1000000","v":0},{"$f":"I61*(1+$C61/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I61:AL61)/$AN$64*($AN$64-$AN$53)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I61:AL61,I$74:AL$74)","v":0},{"$f":"AP61/$AP$64*($AP$64-$AP$53)/$AP$64","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('043EC'!J10>0,'043EC'!J10,0)*D1*1000/3600","v":149202.29339675503},"MWh/a",{"$f":"G62*E62/1000000","v":2.9840458679351007},{"$f":"I62*(1+$C62/100)","v":3.0437267852938028},3.104601320999679,3.1666933474196726,3.2300272143680662,3.2946277586554276,3.3605203138285362,3.427730720105107,3.4962853345072094,3.5662110411973535,3.6375352620213008,3.710285967261727,3.7844916866069616,3.860181520339101,3.9373851507458832,4.0161328537608005,4.0964555108360168,4.1783846210527376,4.2619523134737927,4.3471913597432685,4.4341351869381338,4.5228178906768965,4.613274248490435,4.7055397334602436,4.7996505281294484,4.8956435386920374,4.993556409465878,5.0934275376551952,5.1952960884082993,5.2992020101764652,null,{"$f":"SUM(I62:AL62)/$AN$64*($AN$64-$AN$53)/$AN$64","v":2.0293548103530582E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":195.5129154797568},{"$f":"AP62/$AP$64*($AP$64-$AP$53)/$AP$64","v":1.0565629607613507E-3}]
[null,"CO2-Senke",2,null,{"$f":"E14","v":93},"€/t CO2",{"$f":"IF(SUM(I197:I204)/1000000<0,-SUM(I197:I204)/1000000,0)","v":0},"t/a",{"$f":"G63*E63/1000000","v":0},{"$f":"I63*(1+$C63/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I63:AL63)/$AN$64*($AN$64-$AN$53)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I63:AL63,I$74:AL$74)","v":0},{"$f":"AP63/$AP$64*($AP$64-$AP$53)/$AP$64","v":0}]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I57:I63)","v":149.71108029414225},152.70530190002512,155.75940793802562,158.87459609678615,162.05208801872189,165.29312977909632,168.59899237467826,171.97097222217181,175.41039166661525,178.91859949994756,182.4969714899465,186.14691091974547,189.86984913814038,193.66724612090317,197.54059104332123,201.49140286418768,205.52123092147144,209.63165553990086,213.82428865069886,218.10077442371286,222.46278991218711,226.91204571043085,231.45028662463946,236.07929235713226,240.80087820427491,245.61689576836039,250.5292336837276,255.53981835740217,260.65061472455022,265.86362701904125,null,{"$f":"SUM(I64:AL64)","v":6073.4909632639847},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":9808.9811897517102},{"$f":"AP64/$AP$64*($AP$64-$AP$53)/$AP$64","v":5.3008294528601216E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I53","v":-3.223787797007418},-1.6820317010861174,-0.13313169225386901,1.4230399666184894,2.9866131131684597,4.5577197139254508,6.1364938928529398,7.7230719600399311,9.3175924405329908,10.920196103297911,24.124278339206398,24.584154559712488,25.052550024240247,25.529614769258615,26.015501221513233,26.510364227519233,27.014361083092467,27.527651562907977,28.050397950064252,28.582765065640643,29.124920298225845,29.677033633400924,30.239277683155819,30.811827715218328,31.394861682274183,31.988560251053684,32.593106831262759,33.208687604331743,33.8354915519553,34.4737104843976]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.9307161790976526},-1.3901088438728242,-0.10002381085940569,0.97195544472268902,1.8544517656943815,2.5727139590030763,3.1489916585906368,3.6028700672494773,3.9515687629955085,4.2102083268810286,8.4554123872829354,7.833269270078981,7.2568313635938937,6.7227454791398893,6.227904152784026,5.7694276563170792,5.3446473240331223,4.9510900991471019,4.5864642107004014,4.2486458983185713,3.9356671082202803,3.6457040894737531,3.3770668246835429,3.1281892340993833,2.8976200965963561,2.6840146351074128,2.4861267179199018,2.3028016307979651,2.1329693781840939,1.9756384747841327]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E47/100*'043CAPEX'!L18","v":77.288348992702481},{"$f":"$H$71*(1+$C$71/100)^I5","v":85.017183891972735},93.518902281170014,102.87079250928703,113.15787176021573,124.47365893623731,136.92102482986107,150.61312731284718,165.6744400441319,182.2418840485451,200.46607245339965,220.51267969873962,242.56394766861359,266.82034243547497,293.50237667902252,322.85261434692472,355.13787578161725,390.65166335977898,429.71682969575687,472.68851266533272,519.95736393186598,571.95310032505256,629.14841035755796,692.06325139331375,761.26957653264503,837.39653418590979,921.13618760450072,1013.249806364951,1114.5747870014461,1226.0322657015906,1348.6354922717501,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":519.95736393186598}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-19.716392946367204},-9.3519571767115046,-0.67291018248800605,6.5388302051186402,12.47582415973574,17.307933028822486,21.184841223595278,24.238308194847612,26.584178652808944,28.32417630574238,56.88378640697308,52.698318617510196,48.820332630842415,45.22726987024258,41.898224872259291,38.813824265510917,35.956114601596084,33.308458391118656,30.855437745070681,28.582765065640643,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-19.716392946367204},{"$f":"SUM($I$72:J72)","v":-29.068350123078709},{"$f":"SUM($I$72:K72)","v":-29.741260305566716},{"$f":"SUM($I$72:L72)","v":-23.202430100448076},{"$f":"SUM($I$72:M72)","v":-10.726605940712336},{"$f":"SUM($I$72:N72)","v":6.5813270881101502},{"$f":"SUM($I$72:O72)","v":27.766168311705428},{"$f":"SUM($I$72:P72)","v":52.00447650655304},{"$f":"SUM($I$72:Q72)","v":78.588655159361991},{"$f":"SUM($I$72:R72)","v":106.91283146510438},{"$f":"SUM($I$72:S72)","v":163.79661787207746},{"$f":"SUM($I$72:T72)","v":216.49493648958764},{"$f":"SUM($I$72:U72)","v":265.31526912043006},{"$f":"SUM($I$72:V72)","v":310.54253899067265},{"$f":"SUM($I$72:W72)","v":352.44076386293193},{"$f":"SUM($I$72:X72)","v":391.25458812844283},{"$f":"SUM($I$72:Y72)","v":427.21070273003892},{"$f":"SUM($I$72:Z72)","v":460.51916112115759},{"$f":"SUM($I$72:AA72)","v":491.37459886622827},{"$f":"SUM($I$72:AB72)","v":519.95736393186894},{"$f":"SUM($I$72:AC72)","v":519.95736393186894},{"$f":"SUM($I$72:AD72)","v":519.95736393186894},{"$f":"SUM($I$72:AE72)","v":519.95736393186894},{"$f":"SUM($I$72:AF72)","v":519.95736393186894},{"$f":"SUM($I$72:AG72)","v":519.95736393186894},{"$f":"SUM($I$72:AH72)","v":519.95736393186894},{"$f":"SUM($I$72:AI72)","v":519.95736393186894},{"$f":"SUM($I$72:AJ72)","v":519.95736393186894},{"$f":"SUM($I$72:AK72)","v":519.95736393186894},{"$f":"SUM($I$72:AL72)","v":519.95736393186894},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":519.95736393186894}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,0,{"$f":"K80*$L$95","v":0},{"$f":"K80","v":0},{"$f":"L80","v":0},null,{"$f":"N92","v":0.20686419694228603}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N80","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ23","v":0.65258395181799111},{"$f":"K82*$L$95","v":0.73309464541868574},{"$f":"K82","v":0.65258395181799111},{"$f":"L82","v":0.73309464541868574},null,{"$f":"N82","v":0.73309464541868574}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ22","v":3.7281594172167566E-2},{"$f":"K83*$L$95","v":4.1881105081038303E-2},{"$f":"K83","v":3.7281594172167566E-2},{"$f":"L83","v":4.1881105081038303E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,null,null,null,null,null,{"$f":"N87","v":2.6496741514576313E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ39","v":7.6357287507845123E-3},{"$f":"K85*$L$95","v":8.5777651219821373E-3},null,null,null,{"$f":"N88","v":0.10148965881864326}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ29+AQ28+AQ27","v":1.6833645298777971E-3},1.8910448528549522E-3,null,null,null,{"$f":"N89","v":1.3545815111100836E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ8+AQ43","v":1.4267695131912417E-2},1.6027931539739224E-2,{"$f":"K86+K85+K87","v":2.3586788412574729E-2},{"$f":"L86+L85+L87","v":2.6496741514576313E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ41","v":9.0343754431195189E-2},0.10148965881864326,{"$f":"K88","v":9.0343754431195189E-2},{"$f":"L88","v":0.10148965881864326}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ32+AQ33+AQ34+AQ35+AQ37+AQ36","v":1.2058172312456953E-2},1.3545815111100836E-2,{"$f":"K89","v":1.2058172312456953E-2},{"$f":"L89","v":1.3545815111100836E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ45+AQ51","v":5.1625002532111525E-2},5.7994090753510419E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ48+AQ49","v":7.9512441792901511E-2},8.9322063713265246E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ57","v":5.1951731567839859E-2},5.8361129057054324E-2,{"$f":"K90+K91+K92+K94","v":0.18414573885361424},{"$f":"L90+L91+L92+L94","v":0.20686419694228603}]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,{"$f":"AQ63","v":0},0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme/Strom",null,{"$f":"AQ61+AQ62","v":1.0565629607613507E-3},1.1869134184560638E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E59","v":1.1233721628863307},"€/l BÄ",{"$f":"SUM(N80:N92)","v":1.1233721628863305}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E59","v":1.1233721628863307},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.1233721628863307},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.1233721628863307},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.1233721628863307},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.1233721628863307},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.1233721628863307},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.1233721628863307},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.1233721628863307},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E57/E59*N139","v":4211.2765010002222},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,{"$f":"L82","v":0.73309464541868574}]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L83","v":4.1881105081038303E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,8.5777651219821373E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.8910448528549522E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,1.6027931539739224E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.10148965881864326]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.3545815111100836E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,5.7994090753510419E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,8.9322063713265246E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,5.8361129057054324E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L94","v":1.1869134184560638E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,{"$f":"L93","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Biogas",null,{"$f":"(I7+I23+I25+I27)*100000000/E7/1000","v":1760343.2145818372},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E21*1000000","v":60015782135.51619},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":1}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G57*G59*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":14.359159179608474},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":14.359159179608474},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Biogas"},{"$f":"E210*K199","v":14.359159179608474},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"043STREAMS","index":60,"n_rows":15,"n_cols":17,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["ATR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":1.1285478826670901},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,1.1285478826670901]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":14.321498446580987},16.162496748508993,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",13.124055093201507,14.811124587438799]
[null,null,"IN","SNG",8.8609443636251068,10]
[null,null,null,"H2O(rein)",15.385819249742461,17.363633737395411]
[null,null,null,"O2",4.1913803975381718,4.7301734730940499]
[null,null,"THERMAL",null,-2.9486475949391631,-3.32769,221.095,35]
[null,null,null,null,-2.0864865693028039,-2.3546999999999998,194.11500000000001,70]
[null,null,null,null,-8.1481877209038309,-9.1956199999999999,150.00299999999999,118.468]
[null,null,null,null,-9.7778571644843044,-11.03478,118.468,40]
[null,null,null,null,-4.8254221939880511,-5.4457199999999997,386.92599999999999,100]
[null,null,null,null,-6.4629335733303348,-7.29373,528.88,350]
[null,null,"WORK",null,9.621079285480814,10.857848656601572]

{"sheet":"043PINCH","index":61,"n_rows":13,"n_cols":44,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-34.24953481694849},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK3:AK13)","v":{"$error":"#N/A"}}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",null,null,null,null,null,"HOT",2.9486475949391631,1.584485125843877E-2,35,221.095,null,"COOL-CURVE",null,null,null,null,35,0,null,null,null,null,null,null,null,{"$f":"Z3","v":0},{"$f":"Y3","v":35},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)),AI3-AL3))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
["deltaT",null,{"$f":"'043STREAMS'!E9","v":-2.9486475949391631},{"$f":"'043STREAMS'!F9","v":-3.32769},{"$f":"'043STREAMS'!G9","v":221.095},{"$f":"'043STREAMS'!H9","v":35},null,null,null,null,null,null,null,null,9.7778571644843044,0.12460948621711149,40,118.468,null,null,null,null,null,null,40,7.9224256292193845E-2,null,null,null,null,null,null,null,7.9224256292193845E-2,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)),AI4-AL4))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-34.249534816948483,35,528.88]
[5,"k",{"$f":"'043STREAMS'!E10","v":-2.0864865693028039},{"$f":"'043STREAMS'!F10","v":-2.3546999999999998},{"$f":"'043STREAMS'!G10","v":194.11500000000001},{"$f":"'043STREAMS'!H10","v":70},null,null,null,null,null,null,null,null,2.0864865693028039,1.6810913824298463E-2,70,194.11500000000001,null,null,null,null,null,null,70,4.2928543805587021,null,null,null,null,null,null,null,4.2928543805587021,70,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)),AI5-AL5))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'043STREAMS'!E11","v":-8.1481877209038309},{"$f":"'043STREAMS'!F11","v":-9.1956199999999999},{"$f":"'043STREAMS'!G11","v":150.00299999999999},{"$f":"'043STREAMS'!H11","v":118.468},null,null,null,null,null,null,null,null,4.8254221939880511,1.6817654008308942E-2,100,386.92599999999999,null,null,null,null,null,null,100,9.0108119195541629,null,null,null,null,null,null,null,9.0108119195541629,100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)),AI6-AL6))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'043STREAMS'!E12","v":-9.7778571644843044},{"$f":"'043STREAMS'!F12","v":-11.03478},{"$f":"'043STREAMS'!G12","v":118.468},{"$f":"'043STREAMS'!H12","v":40},null,null,null,null,null,null,null,null,8.1481877209038309,0.25838553102596595,118.468,150.00299999999999,null,null,null,null,null,null,118.468,12.225775014785219,null,null,null,null,null,null,null,12.225775014785219,118.468,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)),AI7-AL7))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,34.249534816948483,35,528.88]
[null,null,{"$f":"'043STREAMS'!E13","v":-4.8254221939880511},{"$f":"'043STREAMS'!F13","v":-5.4457199999999997},{"$f":"'043STREAMS'!G13","v":386.92599999999999},{"$f":"'043STREAMS'!H13","v":100},null,null,null,null,null,null,null,null,6.4629335733303348,3.6129995378635593E-2,350,528.88,null,null,null,null,null,null,150.00299999999999,21.934107006725192,null,null,null,null,null,null,null,21.934107006725192,150.00299999999999,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)),AI8-AL8))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'043STREAMS'!E14","v":-6.4629335733303348},{"$f":"'043STREAMS'!F14","v":-7.29373},{"$f":"'043STREAMS'!G14","v":528.88},{"$f":"'043STREAMS'!H14","v":350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194.11500000000001,24.116478469669417,null,null,null,null,null,null,null,24.116478469669417,194.11500000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)),AI9-AL9))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.095,24.997712861766271,null,null,null,null,null,null,null,24.997712861766271,221.095,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)),AI10-AL10))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,27.165592551707338,null,null,null,null,null,null,null,27.165592551707338,350,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)),AI11-AL11))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386.92599999999999,29.120737452969649,null,null,null,null,null,null,null,29.120737452969649,386.92599999999999,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30)),AI12-AL12))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528.88,34.249534816948483,null,null,null,null,null,null,null,34.249534816948483,528.88,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30)),AI13-AL13))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]

{"sheet":"043EC","index":62,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'043OPEX'!D1*1000 /8000/3600","v":6.3627099872229076},"MW_el"]
["NH3-Ads-Kühlung",null,40,7.9224256292193845E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.23301251850645285,6.8771055809196046E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'043OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.8090867495110055,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,9.7537734358021019E-5,6.8286697344367972E-2]
["Luftkühlung",{"$f":"C5","v":60},100,6.1225009137509634,0,0,3.4722222222222222E-5,0,0,0,2.1258683728301957E-4,0]
["Wärme",{"$f":"C6","v":100},250,16.473015231322279,0,0.95,0,0,0,15.649364469756165,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,8.765707666072041,0.6,0,0,0,5.2594245996432241,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":5.2594245996432241},{"$f":"SUM(J4:J9)","v":15.416351951249712},{"$f":"SUM(K4:K9)","v":3.7889562745023665E-4},{"$f":"SUM(L4:L9)","v":6.8286697344367972E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"044CAPEX","index":63,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'044OPEX'!D1","v":34841.4630080352},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtH: Biogas > autotherme Reformierung > CO2-Abscheidung und CCS > Bio-Wasserstoff mit CCS"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["ATR-base",null,90720,"H2",293.69369369369366,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.6,0.9,{"$f":"'044STREAMS'!E3*8000/$G$2","v":1},{"$f":"J9*$D$1","v":34841.4630080352},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":184.1455036523266},{"$f":"(K9/C9)^H9*E9*G9","v":184.1455036523266},"TPI","Khojasteh Salkuyeh, 0,67"]
["CO2-Absch",null,151200,"H2",57.258171500000003,2016,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.1133468709617869},0.67,0.9,1,{"$f":"J10*D1","v":34841.4630080352},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":23.843655828840696},{"$f":"(K10/C10)^H10*E10*G10","v":23.843655828840696},"TPI","Collodi-in Bezug zu Khojasteh Salkuyeh(s.o.)-Case 1B + (Case 3-Anteil)"]
[]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":29.901541389405104},{"$f":"'044EC'!O3+'044OPEX'!G30/'044CAPEX'!G2","v":29.901541389405104},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":26.81021504851736},{"$f":"(K13/C13)^H13*E13*G13","v":16.756384405323349},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'044EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":234.79937452968466},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"044OPEX","index":64,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":34841.4630080352},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.34841463008035201]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,null,null,"€ pro t:"]
["SMR","Erdgas",2,null,5.55,{"$f":"E7/100/3.6*G9*1000","v":302.41803511091524},{"$f":"'044STREAMS'!E6*'044OPEX'!D1","v":309323.5884100796},"t/a",{"$f":"G7*F7/1000000","v":93.545031820433749},{"$f":"I7*(1+$C7/100)","v":95.415932456842427},97.324251105979272,99.270736128098861,101.25615085066084,103.28127386767406,105.34689934502754,107.45383733192809,109.60291407856666,111.79497236013799,114.03087180734074,116.31148924348756,118.63771902835731,121.01047340892445,123.43068287710294,125.899296534645,128.41728246533791,130.98562811464467,133.60534067693757,136.27744749047633,139.00299644028587,141.78305636909158,144.61871749647341,147.51109184640288,150.46131368333093,153.47053995699756,156.5399507561375,159.67074977126026,162.86416476668546,166.12144806201917,null,{"$f":"SUM(I7:AL7)/$AN$79","v":0.50419654810344694},null,{"$f":"SUMPRODUCT(I7:AL7,I$89:AL$89)","v":6129.0150048918022},{"$f":"AP7/$AP$79","v":0.50419654810344694}]
[null,"Reinwasser für SMR",2,null,0.2,"€/t",{"$f":"D1*'044STREAMS'!E7","v":537098.149548947},"t/a",{"$f":"G8*E8/1000000","v":0.10741962990978941},{"$f":"I8*(1+$C8/100)","v":0.1095680225079852},0.1117593829581449,0.11399457061730781,0.11627446202965397,0.11859995127024706,0.120971950295652,0.12339138930156504,0.12585921708759634,0.12837640142934828,0.13094392945793526,0.13356280804709397,0.13623406420803585,0.13895874549219658,0.14173792040204053,0.14457267881008135,0.14746413238628298,0.15041341503400862,0.15342168333468881,0.15649011700138257,0.15961991934141023,0.16281231772823845,0.16606856408280324,0.16938993536445932,0.17277773407174851,0.17623328875318348,0.17975795452824714,0.1833531136188121,0.18702017589118833,0.19076057940901209,null,{"$f":"SUM(I8:AL8)/$AN$79","v":5.7897897456522037E-4},null,{"$f":"SUMPRODUCT(I8:AL8,I$89:AL$89)","v":7.0380704429159184},{"$f":"AP8/$AP$79","v":5.7897897456522026E-4}]
[null,null,null,null,"[MWh/a]","Brennwert:",19.616304980167474,"MJ/kg"]
[null,null,null,null,{"$f":"I7/E7*1000000/10","v":1685496.0688366443},null,{"$f":"G9/G11*1000000/1000000","v":1.8592669697490117E-2},"mmBTU/kg"]
[null,null,null,null,"Methan-Ma.-%",null,1055.05585262,"J/BTU"]
[null,null,null,null,35.350003246469903,"Heizwert:",17.672983693256942,"MJ/kg"]
[]
["CO2-Abscheidung","MEA",2,null,2072.0136966,"€/t(MEA)",{"$f":"'044STREAMS'!E18*'044OPEX'!D1","v":796.61780494170512},"t/a",{"$f":"G14*E14/1000000","v":1.6506030027946401},{"$f":"I14*(1+$C14/100)","v":1.6836150628505329},1.7172873641075435,1.7516331113896944,1.7866657736174882,1.8223990890898381,1.8588470708716349,1.8960240122890677,1.933944492534849,1.9726233823855461,2.012075850033257,2.0523173670339223,2.0933637143746009,2.135230988662093,2.1779356084353347,2.2214943206040414,2.2659242070161221,2.3112426911564445,2.3574675449795737,2.4046168958791654,2.4527092337967487,2.5017634184726836,2.5517986868421372,2.6028346605789801,2.6548913537905596,2.7079891808663707,2.7621489644836981,2.8173919437733721,2.8737397826488396,2.9312145783018164,null,{"$f":"SUM(I14:AL14)/$AN$79","v":8.8965530301573104E-3},null,{"$f":"SUMPRODUCT(I14:AL14,I$89:AL$89)","v":108.14652979826107},{"$f":"AP14/$AP$79","v":8.8965530301573122E-3}]
[]
[]
[]
[]
[]
[null,null,null,null,"Kosten (€/t CO2)","t CO2/t H2"]
["CO2-Emissionskosten","Upstream",2,null,200,{"$f":"G21/D1","v":0.68622367176981192},{"$f":"E22*E24*G22/100","v":23909.036675205993},"t/a"]
[null,null,null,"Leckrate%:",0.7,"Methan:",{"$f":"'044STREAMS'!E6*'044OPEX'!D1*(E10+G30+G40+G42)/E10*E12/100","v":136623.06671546283},"t CH4/a"]
[null,null,2,"CO2-Emissionen(Upstr.)",7.23,"t CO2/t CH4",{"$f":"E23*G22*G12/1000*100/E12","v":49383.599918005035},"t/a"]
[null,null,null,"THG-Faktor",25,"THG(Methan):THG(CO2)"]
[null,"bei SMR-blau",2,null,null,{"$f":"-'044STREAMS'!E26","v":-14.1586712685571},{"$f":"F25*D1","v":-493308.82124636305},"t/a"]
[null,"Aus Wärmebereitstellung",2,null,null,0,{"$f":"F26*D1","v":0},"t/a"]
[null,"Aus Elektrizitätsbereitstellung",2,"El-Faktor:",null,0,{"$f":"F27*D1","v":0},"t/a"]
[null,null,null,"Summe:",{"$f":"G27+G26+G25+G23+G21","v":-420016.18465315201},"t/a",{"$f":"E28/D1/G74*1000","v":-100.49155470186496},"g/MJ"]
[null,"Gesamt-CO2-Emissionen (mit Transport)",2,null,null,null,{"$f":"IF(SUM(I197:I204)/1000000>0,SUM(I197:I204)/1000000,0)","v":0},"t/a",{"$f":"G29*E21/1000000","v":0},{"$f":"I29*(1+$C29/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I29:AL29)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I29:AL29,I$89:AL$89)","v":0},{"$f":"AP29/$AP$79","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,{"$f":"E7*10*H32*G9/G12*E37","v":81.926641403782369},"€/MWh",{"$f":"IF(D1*1000*('044STREAMS'!E16+'044STREAMS'!E26+'044STREAMS'!E35-'044EC'!I10)/3600>0,D1*1000*('044STREAMS'!E16+'044STREAMS'!E26+'044STREAMS'!E35-'044EC'!I10)/3600,0)","v":239212.33111524084},"MWh/a",{"$f":"G30*E30/1000000","v":19.597862870641187},{"$f":"I30*(1+$C30/100)","v":19.98982012805401},20.38961653061509,20.797408861227392,21.213357038451942,21.637624179220982,22.070376662805401,22.511784196061509,22.962019879982741,23.421260277582395,23.889685483134041,24.367479192796722,24.854828776652656,25.35192535218571,25.858963859229423,26.376143136414012,26.903665999142291,27.441739319125137,27.99057410550764,28.550385587617793,29.121393299370148,29.703821165357549,30.2978975886647,30.903855540437995,31.521932651246754,32.152371304271689,32.79541873035712,33.451327104964264,34.120353647063553,34.802760720004827,null,{"$f":"SUM(I30:AL30)/$AN$79","v":0.10563014002229004},null,{"$f":"SUMPRODUCT(I30:AL30,I$89:AL$89)","v":1284.0403521219821},{"$f":"AP30/$AP$79","v":0.10563014002229007}]
[null,"(mit KWK: 0,4 Strom; 0,5 Wärme)",null,null,null,"[MWh/a]","Verhältnisse für"]
[null,"Effizienz Strom",0.4,"Strommenge für KWK:",null,{"$f":"(G40+G42)/C33*C32","v":144998.01232645466},"Strom:",{"$f":"H34/(F34+H34)*1/C35+F34/(F34+H34)*1/SUM(C32:C33)","v":1.3299179258433202}]
[null,"Effizienz Wärme",0.5,"Wärmemenge für KWK:",null,{"$f":"G30/C32*C33","v":299015.41389405105},"Wärme:",{"$f":"H35/(F35+H35)*1/C34+F35/(F35+H35)*1/SUM(C32:C33)","v":1.1111111111111112}]
[null,"Effizienz Wätme(ohne KWK)",1,"Strom aus KWK:",null,{"$f":"MIN(F32,G30)","v":144998.01232645466},"nicht-KWK:",{"$f":"G30-F34","v":94214.318788786186}]
[null,"Ewffizienz Strom(ohne KWK)",0.6,"Wärme aus KWK:",null,{"$f":"F34/C32*C33","v":181247.51540806831},"nicht-KWK:",{"$f":"-(F35-G40-G42)","v":1.4551915228366852E-11}]
[]
[null,"Faktoren für CO2-Absch. aus Abgasen",null,"Energie:",1]
[null,null,null,"CO2:",1]
[]
["Wärme","(Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":68.44753333333334},"€/MWh",{"$f":"IF(D1*1000*('044PINCH'!AP4)/3600>0, D1*1000*('044PINCH'!AP4)/3600,0)","v":110195.81256428002},"MWh/a",{"$f":"G40*E40/1000000","v":7.5426315536873085},{"$f":"I40*(1+$C40/100)","v":7.6934841847610551},7.8473538684562767,8.0043009458254026,8.1643869647419116,8.3276747040367507,8.4942281981174865,8.6641127620798368,8.837395017321434,9.0141429176678631,9.1944257760212214,9.3783142915416455,9.5658805773724787,9.7571981889199275,9.9523421526983267,10.151388995752294,10.354416775667341,10.561505111180688,10.772735213404301,10.988189917672388,11.207953716025836,11.432112790346352,11.660755046153279,11.893970147076343,12.13184955001787,12.374486541018229,12.621976271838593,12.874415797275365,13.131904113220873,13.394542195485291,null,{"$f":"SUM(I40:AL40)/$AN$79","v":4.0653883151008464E-2},null,{"$f":"SUMPRODUCT(I40:AL40,I$89:AL$89)","v":494.18874598984087},{"$f":"AP40/$AP$79","v":4.0653883151008471E-2}]
[]
["Kühlung","Wärme für Adsorption (Erdgas)",2,null,{"$f":"E7*10*H33*G9/G12*E37","v":68.44753333333334},"€/MWh",{"$f":"IF(D1*1000*('044EC'!J10)/3600<0, D1*1000*(-'044EC'!J10)/3600,0)","v":71051.702843788313},"MWh/a",{"$f":"G42*E42/1000000","v":4.8633137987902959},{"$f":"I42*(1+$C42/100)","v":4.960580074766102},5.0597916762614243,5.1609875097866533,5.2642072599823866,5.3694914051820346,5.4768812332856758,5.5864188579513891,5.698147235110417,5.8121101798126258,5.9283523834088783,6.0469194310770558,6.1678578196985967,6.2912149760925686,6.4170392756144201,6.5453800611267088,6.6762876623492433,6.8098134155962287,6.9460096839081533,7.0849298775863163,7.2266284751380425,7.3711610446408038,7.5185842655336197,7.6689559508442926,7.8223350698611789,7.9787817712584026,8.1383574066835713,8.3011245548172425,8.4671470459135882,8.6364899868318599,null,{"$f":"SUM(I42:AL42)/$AN$79","v":2.6212680480999173E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$89:AL$89)","v":318.64143574722743},{"$f":"AP42/$AP$79","v":2.6212680480999166E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'044EC'!K10","v":3.9044068209428385E-3},"€/kg",{"$f":"G43*D3*1000/1000000","v":0.39044068209428379},{"$f":"I43*(1+$C43/100)","v":0.39824949573616947},0.40621448565089285,0.41433877536391073,0.42262555087118897,0.43107806188861275,0.439699623126385,0.44849361558891271,0.45746348790069097,0.4666127576587048,0.4759450128118789,0.48546391306811648,0.49517319132947885,0.50507665515606848,0.51517818825918982,0.52548175202437364,0.53599138706486116,0.54671121480615836,0.55764543910228159,0.56879834788432726,0.58017431484201376,0.59177780113885403,0.60361335716163111,0.61568562430486373,0.62799933679096098,0.64055932352678024,0.65337050999731583,0.66643792019726211,0.67976667860120732,0.69336201217323146,null,{"$f":"SUM(I43:AL43)/$AN$79","v":2.1044286406249517E-3},null,{"$f":"SUMPRODUCT(I43:AL43,I$89:AL$89)","v":25.581441927024205},{"$f":"AP43/$AP$79","v":2.104428640624953E-3}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'044EC'!L10*D1*1000","v":17554860.885284796},"m³/a",{"$f":"E44*G44/1000000","v":1.5799374796756316},{"$f":"I44*(1+$C44/100)","v":1.6115362292691442},1.6437669538545272,1.6766422929316178,1.7101751387902502,1.7443786415660552,1.7792662143973763,1.8148515386853239,1.8511485694590304,1.8881715408482109,1.9259349716651752,1.9644536710984788,2.0037427445204483,2.0438175994108572,2.0846939513990743,2.1263878304270558,2.1689155870355972,2.2122938987763092,2.2565397767518354,2.3016705722868722,2.3477039837326097,2.3946580634072618,2.4425512246754071,2.4914022491689152,2.5412302941522937,2.5920549000353397,2.6438959980360464,2.6967739179967674,2.7507093963567026,2.8057235842838368,null,{"$f":"SUM(I44:AL44)/$AN$79","v":8.5156743011306161E-3},null,{"$f":"SUMPRODUCT(I44:AL44,I$89:AL$89)","v":103.5165666340353},{"$f":"AP44/$AP$79","v":8.5156743011306144E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",0,null,{"$f":"IF(D47=\"Kurve B\", (E47*3.1589*('044CAPEX'!K8/8)^0.2386)*365,IF(D47=\"Kurve C\",(E47*2.0596*('044CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G47*$E$52/1000000","v":0},{"$f":"I47*(1+$C47/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I47:AL47)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I47:AL47,I$89:AL$89)","v":0},{"$f":"AP47/$AP$79","v":0}]
[null,"SMR",3,"Kurve C",6,null,{"$f":"IF(D48=\"Kurve B\", (E48*3.1589*('044CAPEX'!K9/8)^0.2386)*365,IF(D48=\"Kurve C\",(E48*2.0596*('044CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":34874.537697654581},"h/a",{"$f":"G48*$E$52/1000000","v":1.4019564154457143},{"$f":"I48*(1+$C48/100)","v":1.4440151079090857},1.4873355611463583,1.5319556279807491,1.5779142968201716,1.6252517257247767,1.6740092774965201,1.7242295558214158,1.7759564424960583,1.8292351357709402,1.8841121898440685,1.9406355555393906,1.9988546222055723,2.0588202608717396,2.1205848686978919,2.1842024147588286,2.2497284872015935,2.3172203418176411,2.3867369520721704,2.4583390606343354,2.5320892324533655,2.6080519094269663,2.6862934667097753,2.7668822707110685,2.8498887388324006,2.9353854009973728,3.0234469630272942,3.1141503719181132,3.2075748830756567,3.3038021295679267,null,8.8615929993845887E-3,null,98.565321163062606,8.1083656433308237E-3]
[null,"CO2-Absch+CSS",3,"Kurve C",3,null,{"$f":"IF(D49=\"Kurve B\", (E49*3.1589*('044CAPEX'!K10/8)^0.2386)*365,IF(D49=\"Kurve C\",(E49*2.0596*('044CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17437.268848827291},"h/a",{"$f":"G49*$E$52/1000000","v":0.70097820772285713},{"$f":"I49*(1+$C49/100)","v":0.72200755395454286},0.74366778057317917,0.76597781399037457,0.7889571484100858,0.81262586286238836,0.83700463874826003,0.8621147779107079,0.88797822124802916,0.91461756788547011,0.94205609492203424,0.9703177777696953,0.99942731110278615,1.0294101304358698,1.0602924343489459,1.0921012073794143,1.1248642436007967,1.1586101709088206,1.1933684760360852,1.2291695303171677,1.2660446162266827,1.3040259547134831,1.3431467333548877,1.3834411353555343,1.4249443694162003,1.4676927004986864,1.5117234815136471,1.5570751859590566,1.6037874415378284,1.6519010647839634,null,4.4307964996922944E-3,null,49.282660581531303,4.0541828216654118E-3]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D50=\"Kurve B\", (E50*3.1589*('044CAPEX'!K11/8)^0.2386)*365,IF(D50=\"Kurve C\",(E50*2.0596*('044CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G50*$E$52/1000000","v":0},{"$f":"I50*(1+$C50/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"-",3,"Kurve C",0,null,{"$f":"IF(D51=\"Kurve B\", (E51*3.1589*('044CAPEX'!K12/8)^0.2386)*365,IF(D51=\"Kurve C\",(E51*2.0596*('044CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G51*$E$52/1000000","v":0},{"$f":"I51*(1+$C51/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G52/100*SUM(I47:I51)","v":0.42058692463371428},{"$f":"I52*(1+$C52/100)","v":0.43320453237272571},0.44620066834390748,0.45958668839422473,0.4733742890460515,0.48757551771743307,0.50220278324895606,0.5172688667464248,0.53278693274881761,0.54877054073128217,0.5652336569532207,0.58219066666181729,0.59965638666167187,0.61764607826152207,0.63617546060936769,0.65526072442764871,0.67491854616047819,0.69516610254529254,0.71602108562165134,0.73750171819030086,0.75962676973600995,0.78241557282809027,0.80588804001293302,0.830064681213321,0.8549666216497207,0.88061562029921236,0.90703408890818871,0.93424511157543444,0.96227246492269747,0.9911406388703784,null,2.6584778998153774E-3,null,29.569596348918797,2.4325096929992485E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'044STREAMS'!E5","v":458143.020577533},"t/a",{"$f":"G54*E54/1000000","v":1.1453575514438326},{"$f":"I54*(1+$C54/100)","v":1.1682647024727093},1.1916299965221635,1.2154625964526069,1.2397718483816591,1.2645672853492924,1.2898586310562783,1.315655803677404,1.3419689197509521,1.3688082981459713,1.3961844641088907,1.4241081533910687,1.45259031645889,1.4816421227880678,1.5112749652438293,1.541500464548706,1.5723304738396802,1.6037770833164737,1.6358526249828031,1.6685696774824592,1.7019410710321083,1.7359798924527505,1.7706994903018056,1.8061134801078418,1.8422357497099986,1.8790804647041985,1.9166620739982825,1.9549953154782482,1.9940952217878132,2.0339771262235695,null,{"$f":"SUM(I54:AL54)/$AN$79","v":6.1733403960000828E-3},null,{"$f":"SUMPRODUCT(I54:AL54,I$89:AL$89)","v":75.043147478324698},{"$f":"AP54/$AP$79","v":6.1733403960000819E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E56/100*'044CAPEX'!$L$18","v":16.435956217077926},{"$f":"I56*(1+$C56/100)","v":16.764675341419487},17.099968848247876,17.441968225212833,17.79080758971709,18.146623741511434,18.509556216341661,18.879747340668494,19.257342287481865,19.642489133231503,20.035338915896133,20.436045694214055,20.844766608098336,21.261661940260304,21.686895179065509,22.120633082646819,22.563045744299757,23.014306659185753,23.474592792369467,23.944084648216858,24.422966341181194,24.911425668004817,25.409654181364914,25.917847264992211,26.436204210292058,26.964928294497899,27.504226860387856,28.054311397595615,28.615397625547526,29.187705578058477,null,{"$f":"SUM(I56:AL56)/$AN$79","v":8.8587840830900197E-2},null,{"$f":"SUMPRODUCT(I56:AL56,I$89:AL$89)","v":1076.8741034541054},{"$f":"AP56/$AP$79","v":8.8587840830900225E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E58/100*I56","v":2.4653934325616889},{"$f":"I58*(1+$C58/100)","v":2.5147013012129227},2.564995327237181,2.6162952337819245,2.6686211384575631,2.7219935612267143,2.7764334324512485,2.8319621011002734,2.888601343122279,2.9463733699847245,3.0053008373844192,3.0654068541321076,3.1267149912147496,3.1892492910390446,3.2530342768598257,3.3180949623970224,3.3844568616449631,3.4521459988778624,3.5211889188554197,3.5916126972325282,3.6634449511771789,3.7367138502007227,3.8114481272047374,3.887677089748832,3.9654306315438088,4.0447392441746848,4.1256340290581788,4.2081467096393421,4.2923096438321293,4.3781558367087721,null,{"$f":"SUM(I58:AL58)/$AN$79","v":1.3288176124635028E-2},null,{"$f":"SUMPRODUCT(I58:AL58,I$89:AL$89)","v":161.53111551811574},{"$f":"AP58/$AP$79","v":1.3288176124635028E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E60/100*'044CAPEX'!$L$18","v":2.3479937452968467},{"$f":"I60*(1+$C60/100)","v":2.3949536202027835},2.4428526926068392,2.4917097464589761,2.5415439413881558,2.5923748202159191,2.6442223166202377,2.6971067629526426,2.7510488982116956,2.8060698761759295,2.8621912736994481,2.919435099173437,2.9778238011569056,3.0373802771800436,3.0981278827236447,3.1600904403781178,3.2232922491856804,3.2877580941693942,3.3535132560527821,3.4205835211738376,3.4889951915973145,3.5587750954292607,3.6299505973378459,3.7025496092846026,3.7766006014702946,3.8521326134997005,3.9291752657696946,4.0077587710850882,4.0879139465067897,4.1696722254369254,null,{"$f":"SUM(I60:AL60)/$AN$79","v":1.2655405832985744E-2},null,{"$f":"SUMPRODUCT(I60:AL60,I$89:AL$89)","v":153.83915763630071},{"$f":"AP60/$AP$79","v":1.2655405832985743E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100))","v":14.087962471781081},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(J5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":12.679166224602973},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(K5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":11.270369977424863},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(L5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":9.8615737302467554},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(M5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":8.4527774830686475},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(N5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":7.0439812358905405},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(O5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":5.6351849887124317},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(P5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":4.2263887415343264},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(Q5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":2.8175924943562154},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(R5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":1.4087962471781097},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(S5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(T5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(U5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(V5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(W5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(X5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(Y5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(Z5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AA5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AB5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AC5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AD5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AE5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AF5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AG5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AH5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AI5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AJ5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AK5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},{"$f":"MAX(0,$E$63/100*('044CAPEX'!$L$18*(1-$E$62/100)-(AL5-1)*$E$64/100*'044CAPEX'!$L$18*(1-$E$62/100)))","v":0},null,{"$f":"SUM(I63:AL63)/$AN$79","v":1.0294507422361043E-2},null,{"$f":"SUMPRODUCT(I63:AL63,I$89:AL$89)","v":365.40546439353977},{"$f":"AP63/$AP$79","v":3.005967087016654E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$64/100*('044CAPEX'!$L$18*(1-$E$62/100))","v":14.087962471781081},{"$f":"IF(SUM($I$64:I64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:I64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:J64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:J64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:K64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:K64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:L64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:L64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:M64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:M64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:N64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:N64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:O64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:O64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:P64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:P64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:Q64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Q64)))","v":14.087962471781081},{"$f":"IF(SUM($I$64:R64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:R64)))","v":0},{"$f":"IF(SUM($I$64:S64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:S64)))","v":0},{"$f":"IF(SUM($I$64:T64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:T64)))","v":0},{"$f":"IF(SUM($I$64:U64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:U64)))","v":0},{"$f":"IF(SUM($I$64:V64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:V64)))","v":0},{"$f":"IF(SUM($I$64:W64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:W64)))","v":0},{"$f":"IF(SUM($I$64:X64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:X64)))","v":0},{"$f":"IF(SUM($I$64:Y64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Y64)))","v":0},{"$f":"IF(SUM($I$64:Z64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:Z64)))","v":0},{"$f":"IF(SUM($I$64:AA64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AA64)))","v":0},{"$f":"IF(SUM($I$64:AB64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AB64)))","v":0},{"$f":"IF(SUM($I$64:AC64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AC64)))","v":0},{"$f":"IF(SUM($I$64:AD64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AD64)))","v":0},{"$f":"IF(SUM($I$64:AE64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AE64)))","v":0},{"$f":"IF(SUM($I$64:AF64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AF64)))","v":0},{"$f":"IF(SUM($I$64:AG64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AG64)))","v":0},{"$f":"IF(SUM($I$64:AH64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AH64)))","v":0},{"$f":"IF(SUM($I$64:AI64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AI64)))","v":0},{"$f":"IF(SUM($I$64:AJ64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AJ64)))","v":0},{"$f":"IF(SUM($I$64:AK64)<=(100-$E$64)/100*'044CAPEX'!$L$18*(100-$E$62)/100,$E$64/100*'044CAPEX'!$L$18*(100-$E$62)/100,MAX(0,'044CAPEX'!$L$18*(100-$E$62)/100-SUM($I$64:AK64)))","v":0},null,{"$f":"SUM(I64:AL64)/$AN$79","v":1.8717286222474625E-2},null,{"$f":"SUMPRODUCT(I64:AL64,I$89:AL$89)","v":582.36220375654307},{"$f":"AP64/$AP$79","v":4.7907373802415533E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'044CAPEX'!L18*$E$66/100","v":7.0439812358905396},{"$f":"I66*(1+$C66/100)","v":7.1848608606083504},7.3285580778205173,7.475129239376928,7.6246318241644664,7.7771244606477561,7.9326669498607112,8.0913202888579256,8.2531466946350847,8.4182096285277872,8.5865738210983427,8.7583052975203088,8.9334714034707154,9.1121408315401293,9.2943836481709319,9.4802713211343512,9.6698767475570389,9.8632742825081792,10.060539768158343,10.26175056352151,10.46698557479194,10.676325286287778,10.889851792013534,11.107648827853804,11.329801804410881,11.556397840499098,11.78752579730908,12.023276313255261,12.263741839520366,12.509016676310774,null,{"$f":"SUM(I66:AL66)/$AN$79","v":3.7966217498957226E-2},null,{"$f":"SUMPRODUCT(I66:AL66,I$89:AL$89)","v":461.51747290890216},{"$f":"AP66/$AP$79","v":3.7966217498957226E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I66)","v":189.41536951166213},191.25659737132406,193.16358276958715,195.13766356891728,197.18020507038059,199.29260058285593,201.47627200424455,203.73267041493639,206.06327668379549,208.46960208693554,196.86522646777971,200.83644501655246,204.88810535688324,209.02184684722053,213.23934254886075,217.54229992747449,221.93246156948965,226.41160591364905,230.98154799807483,235.64414022317354,240.40127313072847,245.25487619952716,250.20691865788746,255.25941031344595,260.41440240058762,265.67398844589843,271.04030515203425,276.51553330040952,282.1018986731122,287.80167299446975,null,{"$f":"SUM(I68:AL68)","v":6777.2211412018969},null,{"$f":"SUMPRODUCT(I68:AL68,I$89:AL$89)","v":11524.158390792436},{"$f":"AP68/$AP$79","v":0.94802197021827883}]
[]
[]
["Einzahlungen"]
["Verkauf","H2",2,null,2917.6998393487906,"€/t",{"$f":"D1","v":34841.4630080352},"t/a",{"$f":"E72*G72/1000000","v":101.65693102122113},{"$f":"I72*(1+$C72/100)","v":103.69006964164555},105.76387103447847,107.87914845516804,110.03673142427139,112.23746605275683,114.48221537381197,116.77185968128821,119.10729687491397,121.48944281241225,123.9192316686605,126.39761630203371,128.92556862807439,131.50408000063587,134.13416160064858,136.81684483266156,139.55318172931479,142.34424536390108,145.19113027117911,148.09495287660269,151.05685193413476,154.07798897281745,157.15954875227379,160.30273972731928,163.50879452186567,166.77897041230298,170.11454982054906,173.51684081696004,176.98717763329924,180.52692118596522,null,{"$f":"SUM(I72:AL72)/$AN$79*(AN79-AN68)/AN79","v":5.4560360352092482E-2},null,{"$f":"SUMPRODUCT(I72:AL72,I$89:AL$89)","v":6660.5018294965876},{"$f":"AP72/$AP$79*($AP$79-$AP$68)/$AP$79","v":2.8479735331797547E-2}]
[null,null,null,null,{"$f":"E72/1000","v":2.9176998393487907},"€/kg"]
[null,null,null,null,{"$f":"E73/G74*32","v":0.77830624002101767},"€/l BÄ",119.961,"MJ/kg (Heizwert, H2)"]
[null,null,null,null,{"$f":"E74/32*3600","v":87.559452002364495},"€/MWh"]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('044STREAMS'!E16-'044EC'!I10)/3600<0,-D1*1000*('044STREAMS'!E16-'044EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G76*E76/1000000","v":0},{"$f":"I76*(1+$C76/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I76:AL76)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I76:AL76,I$89:AL$89)","v":0},{"$f":"AP76/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('044EC'!J10>0,'044EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G77*E77/1000000","v":0},{"$f":"I77*(1+$C77/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I77:AL77)/$AN$79*($AN$79-$AN$68)/$AN$79","v":0},null,{"$f":"SUMPRODUCT(I77:AL77,I$89:AL$89)","v":0},{"$f":"AP77/$AP$79*($AP$79-$AP$68)/$AP$79","v":0}]
[null,"CO2-Senke",2,null,{"$f":"E21","v":200},"€/t CO2",{"$f":"IF(SUM(I197:I204)/1000000<0,-SUM(I197:I204)/1000000,0)","v":419379.68702700362},"t/a",{"$f":"E78*G78/1000000","v":83.87593740540072},{"$f":"I78*(1+$C78/100)","v":85.553456153508733},87.264525276578908,89.009815782110493,90.790012097752708,92.605812339707768,94.457928586501922,96.347087158231957,98.274028901396605,100.23950947942454,102.24429966901303,104.28918566239329,106.37496937564116,108.50246876315398,110.67251813841706,112.8859685011854,115.14368787120911,117.44656162863329,119.79549286120596,122.19140271843008,124.63523077279869,127.12793538825467,129.67049409601975,132.26390397794015,134.90918205749895,137.60736569864895,140.35951301262193,143.16670327287437,146.03003733833185,148.95063808509849,null,{"$f":"SUM(I78:AL78)/$AN$79*($AN$79-$AN$68)/$AN$79","v":4.5017111216478702E-2},null,{"$f":"SUMPRODUCT(I78:AL78,I$89:AL$89)","v":5495.5016733959046},{"$f":"AP78/$AP$79*($AP$79-$AP$68)/$AP$79","v":2.3498294449923633E-2}]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I72:I78)","v":185.53286842662186},189.24352579515428,193.02839631105738,196.88896423727851,200.82674352202412,204.84327839246458,208.94014396031389,213.11894683952016,217.38132577631058,221.72895229183678,226.16353133767353,230.68680196442699,235.30053800371553,240.00654876378985,244.80667973906566,249.70281333384696,254.69686960052388,259.79080699253439,264.98662313238503,270.28635559503277,275.69208270693343,281.20592436107211,286.83004284829354,292.56664370525942,298.41797657936462,304.3863361109519,310.47406283317099,316.68354408983441,323.01721497163112,329.47755927106368,null,{"$f":"SUM(I79:AL79)","v":7526.7121014931517},null,{"$f":"SUMPRODUCT(I79:AL79,I$89:AL$89)","v":12156.003502892489},{"$f":"AP79/$AP$79*($AP$79-$AP$68)/$AP$79","v":5.1978029781721162E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I79-I68","v":-3.8825010850402748},-2.0130715761697786,-0.13518645852977329,1.7513006683612389,3.6465384516435222,5.5506778096086578,7.4638719560693403,9.3862764245837695,11.318049092515082,13.259350204901239,29.298304869893826,29.850356947874531,30.412432646832286,30.984701916569321,31.56733719020491,32.160513406372473,32.764408031034236,33.37920107888533,34.005075134310204,34.642215371859237,35.290809576204964,35.951048161544946,36.623124190406088,37.307233391813469,38.003574178777001,38.712347665053471,39.43375768113674,40.168010789424898,40.915316298518917,41.675886276593928]
["Barwert",null,10,null,null,null,null,null,{"$f":"I82*(1+$C$83/100)^-(I5)","v":-3.5295464409457042},-1.6636955174956847,-0.10156758717488598,1.1961619208805672,2.2642134799805782,3.1332129176520906,3.8301464876914846,4.3787672247569551,4.7999576647585078,5.1120534936957558,10.268877122043751,9.5112436432472851,8.8093984389284685,8.1592404199901924,7.5569695430905615,6.999064739196327,6.4822634586088936,6.0035427141846336,5.5601015131172016,5.1493445756669098,4.7688672466511743,4.4164415123989693,4.0900030422544944,3.7876391796343318,3.5075778131263204,3.2481770632033133,3.0079157248371748,2.7853844106664529,2.5792773434205998,2.3883847500555975]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$83/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E62/100*'044CAPEX'!L18","v":93.919749811873871},{"$f":"$H$86*(1+$C$86/100)^I5","v":103.31172479306126},113.64289727236741,125.00718699960416,137.50790569956456,151.25869626952104,166.38456589647316,183.02302248612051,201.32532473473253,221.45785720820581,243.60364292902642,267.96400722192908,294.76040794412199,324.23644873853419,356.6600936123877,392.32610297362646,431.55871327098913,474.71458459808804,522.18604305789688,574.40464736368676,631.8451121000553,695.02962331006097,764.53258564106716,840.98584420517398,925.0844286256912,1017.5928714882606,1119.3521586370866,1231.2873745007955,1354.4161119508751,1489.8577231459626,1638.8434954605591,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":631.8451121000553}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I82*I89","v":-23.74502350260461},-11.19251150964546,-0.68329593757216989,8.0471792621092391,15.232496071831701,21.078689744730788,25.767310301854128,29.458156282661054,32.29171494642793,34.391339619787999,69.083870318180246,63.986891127969628,59.265227551480372,54.89128951201949,50.83951221819693,47.08620767826995,43.609427089306578,40.388833305451257,37.405582647741227,34.642215371859237,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$87:I87)","v":-23.74502350260461},{"$f":"SUM($I$87:J87)","v":-34.937535012250066},{"$f":"SUM($I$87:K87)","v":-35.620830949822235},{"$f":"SUM($I$87:L87)","v":-27.573651687712996},{"$f":"SUM($I$87:M87)","v":-12.341155615881295},{"$f":"SUM($I$87:N87)","v":8.737534128849493},{"$f":"SUM($I$87:O87)","v":34.504844430703621},{"$f":"SUM($I$87:P87)","v":63.963000713364679},{"$f":"SUM($I$87:Q87)","v":96.254715659792609},{"$f":"SUM($I$87:R87)","v":130.64605527958059},{"$f":"SUM($I$87:S87)","v":199.72992559776083},{"$f":"SUM($I$87:T87)","v":263.71681672573044},{"$f":"SUM($I$87:U87)","v":322.98204427721083},{"$f":"SUM($I$87:V87)","v":377.87333378923034},{"$f":"SUM($I$87:W87)","v":428.71284600742729},{"$f":"SUM($I$87:X87)","v":475.79905368569723},{"$f":"SUM($I$87:Y87)","v":519.4084807750038},{"$f":"SUM($I$87:Z87)","v":559.79731408045507},{"$f":"SUM($I$87:AA87)","v":597.20289672819627},{"$f":"SUM($I$87:AB87)","v":631.84511210005553},{"$f":"SUM($I$87:AC87)","v":631.84511210005553},{"$f":"SUM($I$87:AD87)","v":631.84511210005553},{"$f":"SUM($I$87:AE87)","v":631.84511210005553},{"$f":"SUM($I$87:AF87)","v":631.84511210005553},{"$f":"SUM($I$87:AG87)","v":631.84511210005553},{"$f":"SUM($I$87:AH87)","v":631.84511210005553},{"$f":"SUM($I$87:AI87)","v":631.84511210005553},{"$f":"SUM($I$87:AJ87)","v":631.84511210005553},{"$f":"SUM($I$87:AK87)","v":631.84511210005553},{"$f":"SUM($I$87:AL87)","v":631.84511210005553},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":631.84511210005553}]
[null,null,{"$f":"C86","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$89/100)^($H$1-I5)>=1,(1+$C$89/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,0,{"$f":"K95*$L$110","v":0},{"$f":"K95","v":0},{"$f":"L95","v":0},null,{"$f":"N107","v":0.1222473184267979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N95","v":0}]
[null,null,null,null,null,null,null,null,"Erdgas",null,{"$f":"AQ7+AQ40+AQ30","v":0.65048057127674552},{"$f":"K97*$L$110","v":0.50627308763712742},{"$f":"K97","v":0.65048057127674552},{"$f":"L97","v":0.50627308763712742},null,{"$f":"N97","v":0.50627308763712742}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ29","v":0},0,{"$f":"K98","v":0},{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ8","v":5.7897897456522026E-4},4.50622948745081E-4,null,null,null,{"$f":"N102","v":5.0738447661604465E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ54","v":6.1733403960000819E-3},4.8047493519806838E-3,null,null,null,{"$f":"N103","v":6.8948469308678345E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ44+AQ43+AQ42","v":3.6832783422754735E-2},2.8667185175272707E-2,null,null,null,{"$f":"N104","v":1.1359424837837544E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ58+AQ14","v":2.2184729154792339E-2},1.7266513134351076E-2,{"$f":"K101+K100+K102","v":6.5190852973547153E-2},{"$f":"L101+L100+L102","v":5.0738447661604465E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ56","v":8.8587840830900225E-2},6.8948469308678345E-2,{"$f":"K103","v":8.8587840830900225E-2},{"$f":"L103","v":6.8948469308678345E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ47+AQ48+AQ49+AQ50+AQ52+AQ51","v":1.4595058157995482E-2},1.1359424837837544E-2,{"$f":"K104","v":1.4595058157995482E-2},{"$f":"L104","v":1.1359424837837544E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ60+AQ66","v":5.0621623331942971E-2},3.9399125319244756E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ63+AQ64","v":7.7967044672582073E-2},6.0682237384668068E-2]
[null,null,null,null,null,null,null,null,"Rendite - H2",null,{"$f":"AQ72","v":2.8479735331797547E-2},2.2165955722885079E-2,{"$f":"K105+K106+K107+K109","v":0.15706840333632258},{"$f":"L105+L106+L107+L109","v":0.1222473184267979}]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,{"$f":"AQ78","v":2.3498294449923633E-2},1.828886920022681E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme/Strom",null,{"$f":"AQ76+AQ77","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E74","v":0.77830624002101767},"€/l BÄ",{"$f":"SUM(N95:N107)","v":0.75956674787204581}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":34841.4630080352},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":34841.4630080352},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E74","v":0.77830624002101767},{"$f":"N119","v":34841.4630080352}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.77830624002101767},{"$f":"N120","v":34841.4630080352},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.77830624002101767},{"$f":"N121","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.77830624002101767},{"$f":"N122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.77830624002101767},{"$f":"O132*R122","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.77830624002101767},{"$f":"O133*R123","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.77830624002101767},{"$f":"O134*R124","v":34841.4630080352},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.77830624002101767},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E72/E74*N139","v":2917.6998393487906},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,0]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,{"$f":"L97","v":0.50627308763712742}]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L98","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,4.50622948745081E-4]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,4.8047493519806838E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,2.8667185175272707E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,1.7266513134351076E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,6.8948469308678345E-2]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.1359424837837544E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,3.9399125319244756E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,6.0682237384668068E-2]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,2.2165955722885079E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L109","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,{"$f":"L108","v":1.828886920022681E-2}]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,0,"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Biogas",null,{"$f":"(I7+I30+I40+I42)*100000000/E7/1000","v":2262141.2620459921},"MWh/a","s.o.","g CO2e/MJ",{"$f":"E28*1000000","v":-420016184653.15204},"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":1.0015177121015579}]
[null,null,"MEA",null,{"$f":"G14","v":796.61780494170512},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":636497626.14842236},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":-1.5177121015578388E-3}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G72*G74*1000","v":4179616743.9069104},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":-100.33926857968012},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":-100.33926857968012},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Biogas"},{"$f":"E210*K199","v":-100.49155470186497},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0.15228612218484275},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"044STREAMS","index":65,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["SMR",null,"OUT","H2",1,{"$f":"Q3+L4/100*Q3","v":1.12637588316882},null,null,null,null,null,"Variation Reformer-Ausbeute",null,null,"Ausgangswert:",null,1.12637588316882]
[null,null,null,"CO2",{"$f":"F4/$F$3*$E$3","v":0.16713009940082951},0.188251313316702,null,null,null,null,null,0,"%"]
[null,null,null,"H2O(Abw.)",13.149362312135837,14.811124587438799]
[null,null,"IN","Biogas",8.8780309925201149,10]
[null,null,null,"H2O(rein)",15.415487846336433,17.363633737395411]
[null,null,null,"O2",4.199450815123746,4.73016012070903]
[null,null,"THERMAL",null,-0.57988457473223787,-0.65316799999999997,302.85199999999998,48.553699999999999]
[null,null,null,null,-0.44238429412938407,-0.49829099999999998,273.089,81.314800000000005]
[null,null,null,null,-4.7240890714298739E-2,-5.3210999999999953E-2,81.314800000000005,70]
[null,null,null,null,-8.1638999355437818,-9.1956199999999999,150.00299999999999,118.468]
[null,null,null,null,-9.7967118835641109,-11.03478,118.468,40]
[null,null,null,null,-5.0914975060243304,-5.7349399999999999,1988.18,100]
[null,null,null,null,-6.4753960991073738,-7.29373,528.88,350]
[null,null,"WORK",null,5.6768818444840399,6.3943028012257503]
["CO2-ABSCH",null,"OUT","CO2-CSS(+H2O)",{"$f":"$E$3/$F$3*F17","v":14.290046545225218},16.0959637979016]
[null,null,"IN","MEA",2.286407447236035E-2,{"$f":"0.0016*F17","v":2.5753542076642561E-2}]
[null,null,null,"H2O",0,0]
[null,null,"THERMAL",null,36.666165653166793,41.299884720000001,97.1266246,97.1266246]
[null,null,null,null,-33.033732838208543,-37.208399999999997,82.441000000000003,40]
[null,null,null,null,-1.5827931214084712,-1.7828200000000001,58.073900000000002,30.006799999999998]
[null,null,null,null,-1.2662389361422735,-1.4262610000000002,69.503500000000003,58.073900000000002]
[null,null,null,null,-0.63311813636648773,-0.71312900000000001,77.486500000000007,69.503500000000003]
[null,null,"WORK",null,0.50043615175265199,0.56367921239999896]
["CCS-Reinigung",null,"OUT","CO2-CSS",14.1586712685571,15.947985854618]
[null,null,"THERMAL",null,-0.56484696583710714,-0.63622999999999985,53.073,28]
[null,null,null,null,-1.9613346068675439,-2.2092000000000001,195.56800000000001,53.073]
[null,null,null,null,-0.29301941290812633,-0.33004999999999995,45.166699999999999,28]
[null,null,null,null,-1.3185829190710725,-1.48522,138.64599999999999,45.166699999999999]
[null,null,null,null,-0.3626498099824616,-0.40847999999999995,31.500900000000001,28]
[null,null,null,null,-1.087958307978377,-1.2254499999999995,36.975099999999998,31.500900000000001]
[null,null,null,null,-0.72529961996492365,-0.81696000000000035,53.820500000000003,36.975099999999998]
[null,null,null,null,-1.8132579279433008,-2.0424099999999998,145.86500000000001,53.820500000000003]
[null,null,"WORK",null,4.8811010589224164,5.4979545160799992]

{"sheet":"044PINCH","index":66,"n_rows":29,"n_cols":44,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-38.573682133327402},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",49.959682920375862,null,"MIN-DT",{"$f":"MIN(AF3:AF6,AK3:AK29)","v":5.0006769864425422}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",36.666165653166793,-1,97.1266246,97.1266246,null,"HOT",0.3626498099824616,0.10358759461351694,28,31.500900000000001,null,"COOL-CURVE",97.1266246,0,null,null,28,0,null,null,{"$f":"V3+AC1","v":49.959682920375862},{"$f":"U3","v":97.1266246},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH29),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE),35))-AD3,AG3-AD3))","v":5.0006769864425422},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ29,3,TRUE),35)))","v":102.12730158644254},{"$f":"Z3","v":0},{"$f":"Y3","v":28},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-49.959682920375862,28,102.12730158644254]
["deltaT",null,{"$f":"'044STREAMS'!E9","v":-0.57988457473223787},{"$f":"'044STREAMS'!F9","v":-0.65316799999999997},{"$f":"'044STREAMS'!G9","v":302.85199999999998},{"$f":"'044STREAMS'!H9","v":48.553699999999999},null,null,null,null,null,null,null,null,0.29301941290812633,1.7069058870261982E-2,28,45.166699999999999,null,null,97.1266246,36.666165653166793,"*",null,28,0,null,null,{"$f":"V4+AC1","v":86.625848573542655},{"$f":"U4","v":97.1266246},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH29),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE),35))-AD4,AG4-AD4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ29,3,TRUE),35)))","v":2289.0500802935098},0,28,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,11.386000787048445,97.1266246,97.1266246]
[5,"k",{"$f":"'044STREAMS'!E10","v":-0.44238429412938407},{"$f":"'044STREAMS'!F10","v":-0.49829099999999998},{"$f":"'044STREAMS'!G10","v":273.089},{"$f":"'044STREAMS'!H10","v":81.314800000000005},null,null,null,null,null,null,null,null,0.56484696583710714,2.2528096591437289E-2,28,53.073,null,null,97.1266246,36.666165653166793,null,null,30.006799999999998,0.28734315645094366,null,null,{"$f":"V5+AC1","v":86.625848573542655},{"$f":"U5","v":97.1266246},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH29),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE),35))-AD5,AG5-AD5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ29,3,TRUE),35)))","v":2289.0500802935098},0.28734315645094366,30.006799999999998,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E11","v":-4.7240890714298739E-2},{"$f":"'044STREAMS'!F11","v":-5.3210999999999953E-2},{"$f":"'044STREAMS'!G11","v":81.314800000000005},{"$f":"'044STREAMS'!H11","v":70},null,null,null,null,null,null,null,null,1.5827931214084712,5.6393183528347102E-2,30.006799999999998,58.073900000000002,null,null,97.1266246,36.666165653166793,"*",null,31.500900000000001,0.58553254704802815,null,null,{"$f":"V6+AC1","v":86.625848573542655},{"$f":"U6","v":97.1266246},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH29),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE),35))-AD6,AG6-AD6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ29,3,TRUE),35)))","v":2289.0500802935098},0.58553254704802815,31.500900000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,11.386000787048445,97.1266246,97.1266246]
[null,null,{"$f":"'044STREAMS'!E12","v":-8.1638999355437818},{"$f":"'044STREAMS'!F12","v":-9.1956199999999999},{"$f":"'044STREAMS'!G12","v":150.00299999999999},{"$f":"'044STREAMS'!H12","v":118.468},null,null,null,null,null,null,null,null,1.087958307978377,0.19874288626253658,31.500900000000001,36.975099999999998,null,null,null,null,null,null,36.975099999999998,2.1989611687257167,null,null,null,null,null,null,null,2.1989611687257167,36.975099999999998,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,49.959682920375862,28,102.12730158644254]
[null,null,{"$f":"'044STREAMS'!E13","v":-9.7967118835641109},{"$f":"'044STREAMS'!F13","v":-11.03478},{"$f":"'044STREAMS'!G13","v":118.468},{"$f":"'044STREAMS'!H13","v":40},null,null,null,null,null,null,null,null,0.72529961996492365,4.3056242058064721E-2,36.975099999999998,53.820500000000003,null,null,null,null,null,null,40,2.619563171738148,null,null,null,null,null,null,null,2.619563171738148,40,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E14","v":-5.0914975060243304},{"$f":"'044STREAMS'!F14","v":-5.7349399999999999},{"$f":"'044STREAMS'!G14","v":1988.18},{"$f":"'044STREAMS'!H14","v":100},null,null,null,null,null,null,null,null,33.033732838208543,0.77834482783649162,40,82.441000000000003,null,null,null,null,null,null,45.166699999999999,8.0045106793203171,null,null,null,null,null,null,null,8.0045106793203171,45.166699999999999,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E15","v":-6.4753960991073738},{"$f":"'044STREAMS'!F15","v":-7.29373},{"$f":"'044STREAMS'!G15","v":528.88},{"$f":"'044STREAMS'!H15","v":350},null,null,null,null,null,null,null,null,9.7967118835641109,0.12484977167207155,40,118.468,null,null,null,null,null,null,48.553699999999999,11.524544369955439,null,null,null,null,null,null,null,11.524544369955439,48.553699999999999,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E20","v":36.666165653166793},{"$f":"'044STREAMS'!F20","v":41.299884720000001},{"$f":"'044STREAMS'!G20","v":97.1266246},{"$f":"'044STREAMS'!H20","v":97.1266246},null,null,null,null,null,null,null,null,1.3185829190710725,1.4105613960214428E-2,45.166699999999999,138.64599999999999,null,null,null,null,null,null,53.073,16.231657745491972,null,null,null,null,null,null,null,16.231657745491972,53.073,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E21","v":-33.033732838208543},{"$f":"'044STREAMS'!F21","v":-37.208399999999997},{"$f":"'044STREAMS'!G21","v":82.441000000000003},{"$f":"'044STREAMS'!H21","v":40},null,null,null,null,null,null,null,null,0.57988457473223787,2.2803320931844132E-3,48.553699999999999,302.85199999999998,null,null,null,null,null,null,53.820500000000003,17.003671414275981,null,null,null,null,null,null,null,17.003671414275981,53.820500000000003,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E22","v":-1.5827931214084712},{"$f":"'044STREAMS'!F22","v":-1.7828200000000001},{"$f":"'044STREAMS'!G22","v":58.073900000000002},{"$f":"'044STREAMS'!H22","v":30.006799999999998},null,null,null,null,null,null,null,null,1.9613346068675439,1.3764234582740053E-2,53.073,195.56800000000001,null,null,null,null,null,null,58.073900000000002,21.297213983811883,null,null,null,null,null,null,null,21.297213983811883,58.073900000000002,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E23","v":-1.2662389361422735},{"$f":"'044STREAMS'!F23","v":-1.4262610000000002},{"$f":"'044STREAMS'!G23","v":69.503500000000003},{"$f":"'044STREAMS'!H23","v":58.073900000000002},null,null,null,null,null,null,null,null,1.8132579279433008,1.9699796597768479E-2,53.820500000000003,145.86500000000001,null,null,null,null,null,null,69.503500000000003,33.456371214289895,null,null,null,null,null,null,null,33.456371214289895,69.503500000000003,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E24","v":-0.63311813636648773},{"$f":"'044STREAMS'!F24","v":-0.71312900000000001},{"$f":"'044STREAMS'!G24","v":77.486500000000007},{"$f":"'044STREAMS'!H24","v":69.503500000000003},null,null,null,null,null,null,null,null,1.2662389361422735,0.11078593617819288,58.073900000000002,69.503500000000003,null,null,null,null,null,null,70,33.968934416191061,null,null,null,null,null,null,null,33.968934416191061,70,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E27","v":-0.56484696583710714},{"$f":"'044STREAMS'!F27","v":-0.63622999999999985},{"$f":"'044STREAMS'!G27","v":53.073},{"$f":"'044STREAMS'!H27","v":28},null,null,null,null,null,null,null,null,0.63311813636648773,7.930829717731272E-2,69.503500000000003,77.486500000000007,null,null,null,null,null,null,77.486500000000007,41.728901403412998,null,null,null,null,null,null,null,41.728901403412998,77.486500000000007,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E28","v":-1.9613346068675439},{"$f":"'044STREAMS'!F28","v":-2.2092000000000001},{"$f":"'044STREAMS'!G28","v":195.56800000000001},{"$f":"'044STREAMS'!H28","v":53.073},null,null,null,null,null,null,null,null,4.7240890714298739E-2,4.1751414708433836E-3,70,81.314800000000005,null,null,null,null,null,null,81.314800000000005,45.393425650649021,null,null,null,null,null,null,null,45.393425650649021,81.314800000000005,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E29","v":-0.29301941290812633},{"$f":"'044STREAMS'!F29","v":-0.33004999999999995},{"$f":"'044STREAMS'!G29","v":45.166699999999999},{"$f":"'044STREAMS'!H29","v":28},null,null,null,null,null,null,null,null,0.44238429412938407,2.3067977555342903E-3,81.314800000000005,273.089,null,null,null,null,null,null,82.441000000000003,46.469342368608686,null,null,null,null,null,null,null,46.469342368608686,82.441000000000003,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E30","v":-1.3185829190710725},{"$f":"'044STREAMS'!F30","v":-1.48522},{"$f":"'044STREAMS'!G30","v":138.64599999999999},{"$f":"'044STREAMS'!H30","v":45.166699999999999},null,null,null,null,null,null,null,null,5.0914975060243304,2.6965106642504052E-3,100,1988.18,null,null,null,null,null,null,100,49.577400321438191,null,null,null,null,null,null,null,49.577400321438191,100,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'044STREAMS'!E31","v":-0.3626498099824616},{"$f":"'044STREAMS'!F31","v":-0.40847999999999995},{"$f":"'044STREAMS'!G31","v":31.500900000000001},{"$f":"'044STREAMS'!H31","v":28},null,null,null,null,null,null,null,null,8.1638999355437818,0.25888377788310724,118.468,150.00299999999999,null,null,null,null,null,null,118.468,52.896156384130393,null,null,null,null,null,null,null,52.896156384130393,118.468,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)),AI20-AL20))","v":21.341375400000004},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,{"$f":"'044STREAMS'!E32","v":-1.087958307978377},{"$f":"'044STREAMS'!F32","v":-1.2254499999999995},{"$f":"'044STREAMS'!G32","v":36.975099999999998},{"$f":"'044STREAMS'!H32","v":31.500900000000001},null,null,null,null,null,null,null,null,6.4753960991073738,3.6199665133650347E-2,350,528.88,null,null,null,null,null,null,138.64599999999999,59.226742852175917,null,null,null,null,null,null,null,59.226742852175917,138.64599999999999,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)),AI21-AL21))","v":41.519375399999987},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,{"$f":"'044STREAMS'!E33","v":-0.72529961996492365},{"$f":"'044STREAMS'!F33","v":-0.81696000000000035},{"$f":"'044STREAMS'!G33","v":53.820500000000003},{"$f":"'044STREAMS'!H33","v":36.975099999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145.86500000000001,61.389782286669288,null,null,null,null,null,null,null,61.389782286669288,145.86500000000001,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)),AI22-AL22))","v":48.73837540000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,{"$f":"'044STREAMS'!E34","v":-1.8132579279433008},{"$f":"'044STREAMS'!F34","v":-2.0424099999999998},{"$f":"'044STREAMS'!G34","v":145.86500000000001},{"$f":"'044STREAMS'!H34","v":53.820500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150.00299999999999,62.548139466695623,null,null,null,null,null,null,null,62.548139466695623,150.00299999999999,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)),AI23-AL23))","v":52.876375399999986},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195.56800000000001,63.507185895431604,null,null,null,null,null,null,null,63.507185895431604,195.56800000000001,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)),AI24-AL24))","v":98.441375400000013},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273.089,64.07182099163748,null,null,null,null,null,null,null,64.07182099163748,273.089,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)),AI25-AL25))","v":175.96237539999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302.85199999999998,64.219946762627018,null,null,null,null,null,null,null,64.219946762627018,302.85199999999998,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)),AI26-AL26))","v":205.72537539999996},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,64.347081847425102,null,null,null,null,null,null,null,64.347081847425102,350,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)),AI27-AL27))","v":252.87337539999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528.88,71.304829774153575,null,null,null,null,null,null,null,71.304829774153575,528.88,{"$f":"ROW()","v":28},{"$f":"IF(OR(AH28<AC3,AH28>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE),29))=AH28,AI28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE),30)),AI28-AL28))","v":431.75337539999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE),30))+(AH28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE6,3,TRUE),30)))","v":97.1266246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1988.18,75.239847786494209,null,null,null,null,null,null,null,75.239847786494209,1988.18,{"$f":"ROW()","v":29},{"$f":"IF(OR(AH29<AC3,AH29>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE),29))=AH29,AI29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE),30)),AI29-AL29))","v":1891.0533754},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE),30))+(AH29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE6,3,TRUE),30)))","v":97.1266246}]

{"sheet":"044EC","index":67,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'044OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,2.619563171738148,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-7.7045975639357414,2.2739263643560314E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'044OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,20.726694763010222,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,7.1967690149341045E-4,0.50384970577258092]
["Luftkühlung",{"$f":"C5","v":60},100,26.231142386689822,0,0,3.4722222222222222E-5,0,0,0,9.1080355509339656E-4,0]
["Wärme",{"$f":"C6","v":100},250,0.38228259893767103,0,0.95,0,0,0,0.36316846899078747,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-7.3414290949449539},{"$f":"SUM(K4:K9)","v":3.9044068209428385E-3},{"$f":"SUM(L4:L9)","v":0.50384970577258092}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"100CAPEX","index":68,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'100OPEX'!D1","v":97209.30232558139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Fischer-Tropsch-Synthese und Upgrading > Diesel/Kerosin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'100STREAMS'!E40*8000/$G$2","v":4.280370797547409},{"$f":"J8*$D$1","v":416091.85892437602},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":336.28664409780396},{"$f":"(K8/C8)^H8*E8*G8","v":210.17915256112747},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'100STREAMS'!E35*8000/$G$3","v":1.5468002752189631},{"$f":"J9*$D$1","v":150363.3755910527},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":251.96109086792453},{"$f":"(K9/C9)^H9*E9*G9","v":251.96109086792453},"TPI","Saur, G. (2008). Wind-To-Hydrogen Project : Electrolyzer Capital Cost Study. NREL/TP-550-44103. https://doi.org/10.2172/944892"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'100STREAMS'!E22*8000/$G$2+'100STREAMS'!E23*8000/$G$2","v":2.8889396419073532},{"$f":"J10*$D$1","v":280831.80705052876},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":5.485404278519689},{"$f":"(K10/C10)^H10*E10*G10","v":1.1427925580249352},"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["FTS",null,129265.11627906977,"N/K/Gasöl",78.194285714285712,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.72,0.9,{"$f":"('100STREAMS'!E4+'100STREAMS'!E5+'100STREAMS'!E6)*8000/$G$2","v":1.1351201488647709},{"$f":"J11*$D$1","v":110344.23772685447},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":122.23725398797038},{"$f":"(K11/C11)^H11*E11*G11","v":76.398283742481482},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'100EC'!O3","v":0},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":0},{"$f":"(K13/C13)^H13*E13*G13","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'100EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":715.9703932322185},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"100OPEX","index":69,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":97209.30232558139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.97209302325581393]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('100CAPEX'!K8/'100CAPEX'!C8)^'100CAPEX'!I8*'100CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$70:AL$70)","v":0},{"$f":"AP7/$AP$60","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"der Investkosten",{"$f":"'100CAPEX'!M9*E9*1000000/D9/100","v":7558832.7260377361},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":9.2141749147137588},{"$f":"S9*(1+$C9/100)","v":9.3984584130080346},9.5864275812681949,9.7781561328935584,9.9737192555514298,10.173193640662458,10.376657513475706,10.58419066374522,10.795874477020124,11.011791966560526,11.232027805891738,11.456668362009573,11.685801729249764,11.91951776383476,12.157908119111456,12.401066281493685,12.64908760712356,12.902069359266031,13.160110746451352,13.423312961380379,null,{"$f":"SUM(I9:AL9)/$AN$60","v":1.6095228805019884E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$70:AL$70)","v":158.3396113148705},{"$f":"AP9/$AP$60","v":7.0483181861159764E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'100STREAMS'!E37*'100OPEX'!D1","v":503868.34287068713},"t/a",{"$f":"E10*G10/1000000","v":1.0077366857413743},{"$f":"I10*(1+$C10/100)","v":1.0278914194562019},1.048449247845326,1.0694182328022326,1.0908065974582772,1.1126227294074429,1.1348751839955917,1.1575726876755035,1.1807241414290135,1.2043386242575937,1.2284253967427456,{"$f":"S10*(1+$C10/100)","v":1.2529939046776006},1.2780537827711527,1.3036148584265757,1.3296871555951071,1.3562808987070092,1.3834065166811493,1.4110746470147724,1.4392961399550679,1.4680820627541693,1.4974437040092528,1.5273925780894377,1.5579404296512265,1.589099238244251,1.6208812230091361,1.6532988474693189,1.6863648244187053,1.7200921209070794,1.754493963325221,1.7895838425917254,null,{"$f":"SUM(I10:AL10)/$AN$60","v":2.939090462054142E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$70:AL$70)","v":66.026309978117467},{"$f":"AP10/$AP$60","v":2.9390904620541429E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('100CAPEX'!K10/'100CAPEX'!C10)^'100CAPEX'!I10*'100CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$70:AL$70)","v":0},{"$f":"AP12/$AP$60","v":0}]
[]
["FTS","Betriebsmittel (kA)",2,null,0,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'100CAPEX'!K11","v":0},"€/a",{"$f":"G14/1000000","v":0},{"$f":"I14*(1+$C14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I14:AL14)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I14:AL14,I$70:AL$70)","v":0},{"$f":"AP14/$AP$60","v":0}]
[]
["CO2-Emissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":82634.01302227797},"t/a",{"$f":"G16/1000000*E16","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$70:AL$70)","v":0},{"$f":"AP16/$AP$60","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('100STREAMS'!E39)/3600","v":2982833.4632875086},"MWh/a",{"$f":"G18*E18/1000000","v":149.14167316437542},{"$f":"I18*(1+$C18/100)","v":152.12450662766292},155.16699676021619,158.27033669542053,161.43574342932894,164.66445829791553,167.95774746387386,171.31690241315133,174.74324046141436,178.23810527064265,181.8028673760555,185.4389247235766,189.14770321804815,192.93065728240913,196.78927042805731,200.72505583661845,204.73955695335081,208.83434809241783,213.01103505426619,217.27125575535152,221.61668087045857,226.04901448786774,230.56999477762508,235.18139467317758,239.88502256664114,244.68272301797396,249.57637747833343,254.56790502790011,259.65926312845812,264.85244839102728,null,{"$f":"SUM(I18:AL18)/$AN$60","v":0.43497559957314869},null,{"$f":"SUMPRODUCT(I18:AL18,I$70:AL$70)","v":9771.6739723151641},{"$f":"AP18/$AP$60","v":0.43497559957314869}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('100STREAMS'!E43)/3600","v":134754.14448351442},"MWh/a",{"$f":"G19*E18/1000000","v":6.737707224175721},{"$f":"I19*(1+$C19/100)","v":6.872461368659236},7.0099105960324204,7.1501088079530692,7.2931109841121309,7.4389732037943732,7.5877526678702605,7.7395077212276657,7.8942978756522191,8.0521838331652642,8.2132275098285703,8.3774920600251424,8.5450419012256447,8.7159427392501581,8.8902615940351613,9.0680668259158654,9.2494281624341834,9.4344167256828673,9.623105060196524,9.8155671614004554,10.011878504628465,10.212116074721035,10.416358396215456,10.624685564139766,10.83717927542256,11.053922860931012,11.275001318149632,11.500501344512625,11.730511371402876,11.965121598830935,null,{"$f":"SUM(I19:AL19)/$AN$60","v":1.9650699750123346E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$70:AL$70)","v":441.45058130730587},{"$f":"AP19/$AP$60","v":1.9650699750123346E-2}]
[null,"Rest",2,null,null,null,{"$f":"D1*1000*('100STREAMS'!E34+'100STREAMS'!E21)/3600","v":12451.713361043696},"MWh/a",{"$f":"G20*E18/1000000","v":0.62258566805218474},{"$f":"I20*(1+$C20/100)","v":0.63503738141322841},0.64773812904149297,0.66069289162232281,0.67390674945476925,0.6873848844438647,0.70113258213274199,0.7151552337753968,0.7294583384509048,0.74404750521992291,0.7589284553243214,0.77410702443080781,0.78958916491942399,0.80538094821781248,0.82148856718216878,0.83791833852581221,0.85467670529632844,0.87177023940225506,0.88920564419030013,0.90698975707410612,0.92512955221558824,0.94363214325989997,0.96250478612509793,0.98175488184759996,1.001389979484552,1.0214177790742431,1.041846134655728,1.0626830573488426,1.0839367184958195,1.105615452865736,null,{"$f":"SUM(I20:AL20)/$AN$60","v":1.815787422125656E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$70:AL$70)","v":40.791443725704156},{"$f":"AP20/$AP$60","v":1.815787422125656E-3}]
["Gesamt:",{"$f":"G18+G19+G20+G22+G24","v":3425954.1054012426},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('100PINCH'!AP6)/3600>0, D1*1000*('100PINCH'!AP6)/3600,0)","v":145982.66180937723},"MWh/a",{"$f":"G22*E22/1000000","v":7.2991330904688612},{"$f":"I22*(1+$C22/100)","v":7.4451157522782383},7.5940180673238036,7.7458984286702801,7.9008163972436858,8.0588327251885588,8.2200093796923301,8.3844095672861769,8.5520977586319002,8.7231397138045388,8.8976025080806291,9.0755545582422421,9.2570656494070871,9.4422069623952289,9.6310511016431342,9.8236721236759976,10.020145566149518,10.220548477472509,10.424959447021958,10.633458635962398,10.846127808681647,11.063050364855281,11.284311372152386,11.509997599595433,11.740197551587341,11.975001502619088,12.21450153267147,12.458791563324899,12.707967394591398,12.962126742483226,null,{"$f":"SUM(I22:AL22)/$AN$60","v":2.1288113007098021E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$70:AL$70)","v":478.23487109460586},{"$f":"AP22/$AP$60","v":2.1288113007098024E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('100EC'!J10)/3600<0, D1*1000*(-'100EC'!J10)/3600,0)","v":149932.12245979867},"MWh/a",{"$f":"G24*E24/1000000","v":7.4966061229899337},{"$f":"I24*(1+$C24/100)","v":7.6465382454497322},7.7994690103587265,7.9554583905659015,8.1145675583772192,8.2768589095447638,8.4423960877356592,8.6112440094903722,8.7834688896801794,8.9591382674737829,9.1383210328232582,9.3210874534797235,9.5075092025493184,9.6976593866003054,9.8916125743323118,10.089444825818958,10.291233722335338,10.497058396782045,10.706999564717686,10.92113955601204,11.139562347132282,11.362353594074927,11.589600665956425,11.821392679275554,12.057820532861065,12.298976943518287,12.544956482388653,12.795855612036426,13.051772724277155,13.312808178762699,null,{"$f":"SUM(I24:AL24)/$AN$60","v":2.1864048283254611E-2},null,{"$f":"SUMPRODUCT(I24:AL24,I$70:AL$70)","v":491.17318706745647},{"$f":"AP24/$AP$60","v":2.1864048283254618E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'100EC'!K10","v":1.6999907361328944E-3},"€/kg",{"$f":"G25*D1*1000/1000000","v":0.16525491341943016},{"$f":"I25*(1+$C25/100)","v":0.16856001168781876},0.17193121192157512,0.17536983616000662,0.17887723288320675,0.18245477754087089,0.1861038730916883,0.18982595055352205,0.1936224695645925,0.19749491895588436,0.20144481733500205,0.20547371368170209,0.20958318795533612,0.21377485171444285,0.21805034874873172,0.22241135572370635,0.22685958283818047,0.23139677449494409,0.23602470998484298,0.24074520418453985,0.24556010826823066,0.25047131043359527,0.25548073664226717,0.26059035137511249,0.26580215840261473,0.27111820157066702,0.27654056560208035,0.28207137691412199,0.28771280445240444,0.29346706054145255,null,{"$f":"SUM(I25:AL25)/$AN$60","v":4.8197028718996145E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$70:AL$70)","v":10.827403917334909},{"$f":"AP25/$AP$60","v":4.8197028718996145E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'100EC'!L10*D1*1000","v":4167050.8303105906},"m³/a",{"$f":"E26*G26/1000000","v":0.3750345747279531},{"$f":"I26*(1+$C26/100)","v":0.38253526622251216},0.39018597154696238,0.39798969097790166,0.40594948479745968,0.41406847449340889,0.42234984398327707,0.43079684086294262,0.43941277768020148,0.4482010332338055,0.45716505389848161,0.46630835497645123,0.47563452207598028,0.48514721251749987,0.49485015676784988,0.50474715990320684,0.51484210310127099,0.5251389451632964,0.5356417240665623,0.5463545585478935,0.55728164971885141,0.5684272827132284,0.57979582836749299,0.59139174493484281,0.60321957983353969,0.61528397143021052,0.62758965085881468,0.64014144387599103,0.65294427275351086,0.66600315820858114,null,{"$f":"SUM(I26:AL26)/$AN$60","v":1.0937981688267549E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$70:AL$70)","v":24.572042909485031},{"$f":"AP26/$AP$60","v":1.0937981688267549E-3}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('100CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('100CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":46154.204892507223},"h/a",{"$f":"G28*$E$33/1000000","v":1.8553990366787905},{"$f":"I28*(1+$C28/100)","v":1.9110610077791543},1.9683928380125291,2.0274446231529049,2.088267961847492,2.1509160007029169,2.2154434807240047,2.2819067851457246,2.3503639887000967,2.4208749083610996,2.4935011556119329,2.5683061902802908,2.6453553759886996,2.7247160372683608,2.8064575183864116,2.8906512439380041,2.9773707812561443,3.0666919046938288,3.1586926618346438,3.2534534416896834,3.351057044940374,3.4515887562885852,3.5551364189772428,3.6617905115465601,3.7716442268929571,3.8847935536997458,4.0013373603107381,4.1213774811200601,4.245018805553662,4.3723693697202721,null,{"$f":"SUM(I28:AL28)/$AN$60","v":6.3460188464939697E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$70:AL$70)","v":130.44485543278523},{"$f":"AP28/$AP$60","v":5.8066130085657371E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('100CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('100CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":24135.014508155262},"h/a",{"$f":"G29*$E$33/1000000","v":0.97022758322784164},{"$f":"I29*(1+$C29/100)","v":0.99933441072467688},1.0293144430464172,1.0601938763378098,1.0919996926279441,1.1247596834067823,1.1585024739089858,1.1932575481262553,1.2290552745700429,1.2659269328071443,1.3039047407913587,1.3430218830150995,1.3833125395055526,1.4248119156907191,1.4675562731614407,1.5115829613562839,1.5569304501969725,1.6036383637028817,1.6517475146139682,1.7012999400523872,1.7523389382539589,1.8049091064015776,1.859056379593625,1.9148280709814338,1.9722729131108769,2.0314411005042032,2.0923843335193295,2.1551558635249095,2.2198105394306569,2.2864048556135765,null,{"$f":"SUM(I29:AL29)/$AN$60","v":3.3184681067709855E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$70:AL$70)","v":68.212386839223583},{"$f":"AP29/$AP$60","v":3.0364013318259601E-3}]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('100CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('100CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19347.605252659032},"h/a",{"$f":"G30*$E$33/1000000","v":0.77777373115689319},{"$f":"I30*(1+$C30/100)","v":0.80110694309160002},0.82514015138434804,0.84989435592587848,0.87539118660365489,0.90165292220176452,0.92870250986781744,0.95656358516385198,0.98526049271876759,1.0148183075003308,1.0452628567253408,1.076620742427101,1.108919364699914,1.1421869456409115,1.1764525540101389,1.2117461306304431,1.2480985145493564,1.2855414699858372,1.3241077140854123,1.3638309455079747,1.4047458738732139,1.4468882500894105,1.4902948975920929,1.5350037445198557,1.5810538568554513,1.6284854725611149,1.6773400367379483,1.7276602378400867,1.7794900449752893,1.8328747463245481,null,{"$f":"SUM(I30:AL30)/$AN$60","v":2.6602184536350304E-3},null,{"$f":"SUMPRODUCT(I30:AL30,I$70:AL$70)","v":54.681812329593903},{"$f":"AP30/$AP$60","v":2.4341023013251593E-3}]
[null,"FTS",3,"Kurve C",6,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('100CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('100CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":46208.080047678268},"h/a",{"$f":"G31*$E$33/1000000","v":1.8575648179166664},{"$f":"I31*(1+$C31/100)","v":1.9132917624541663},1.9706905153277914,2.029811230787625,2.0907055677112538,2.1534267347425913,2.218029536784869,2.2845704228884149,2.3531075355750675,2.4237007616423196,2.4964117844915892,2.5713041380263371,2.6484432621671274,2.7278965600321414,2.8097334568331056,2.8940254605380988,2.980846224354242,3.0702716110848693,3.1623797594174157,3.2572511521999381,3.3549686867659365,3.4556177473689149,3.5592862797899825,3.6660648681836818,3.7760468142291925,3.8893282186560683,4.0060080652157506,4.1261883071722236,4.2499739563873904,4.3774731750790119,null,{"$f":"SUM(I31:AL31)/$AN$60","v":6.3534264651685726E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$70:AL$70)","v":130.59712188053516},{"$f":"AP31/$AP$60","v":5.8133909863812621E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":1.0921930337960384},{"$f":"I33*(1+$C33/100)","v":1.1249588248099196},1.1587075895542172,1.1934688172408436,1.2292728817580689,1.266151068210811,1.3041356002571354,1.3432596682648494,1.383557458312795,1.4250641820621788,1.4678161075240441,1.5118505907497655,1.5572061084722584,1.6039222917264262,1.652039960478219,1.7016011592925655,1.7526491940713425,1.8052286698934827,1.8593855299902873,1.915167095889996,1.972622108766696,2.0318007720296971,2.0927547951905883,2.1555374390463058,2.2202035622176952,2.2868096690842261,2.3554139591567531,2.4260763779314556,2.4988586692693993,2.5738244293474812,null,{"$f":"SUM(I33:AL33)/$AN$60","v":3.7356263744137115E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$70:AL$70)","v":76.787235296427568},{"$f":"AP33/$AP$60","v":3.4181015256196236E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'100STREAMS'!E7+D1*'100STREAMS'!E24","v":315785.43856291153},"t/a",{"$f":"G35*E35/1000000","v":0.78946359640727881},{"$f":"I35*(1+$C35/100)","v":0.80525286833542442},0.82135792570213295,0.83778508421617559,0.85454078590049909,0.87163160161850906,0.88906423365087928,0.90684551832389693,0.92498242869037484,0.94348207726418232,0.96235171880946602,0.98159875318565537,1.0012307282493684,1.0212553428143558,1.0416804496706429,1.0625140586640558,1.0837643398373369,1.1054396266340836,1.1275484191667653,1.1500993875501007,1.1731013753011026,1.1965634028071246,1.2204946708632671,1.2449045642805325,1.2698026555661432,1.2951987086774661,1.3211026828510155,1.3475247365080358,1.3744752312381965,1.4019647358629603,null,{"$f":"SUM(I35:AL35)/$AN$60","v":2.3024912749232559E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$70:AL$70)","v":51.725186619040933},{"$f":"AP35/$AP$60","v":2.3024912749232559E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'100CAPEX'!$L$18","v":50.117927526255301},{"$f":"I37*(1+$C37/100)","v":51.12028607678041},52.142691798316022,53.185545634282342,54.249256546967992,55.33424167790735,56.440926511465499,57.569745041694809,58.721139942528708,59.895562741379287,61.093473996206875,62.315343476131012,63.561650345653632,64.832883352566711,66.129541019618046,67.452131840010409,68.801174476810615,70.177197966346824,71.580741925673763,73.012356764187246,74.472603899470997,75.962055977460423,77.48129709700963,79.030923038949823,80.611541499728816,82.223772329723388,83.868247776317858,85.545612731844216,87.256524986481097,89.001655486210723,null,{"$f":"SUM(I37:AL37)/$AN$60","v":0.14617024948533144},null,{"$f":"SUMPRODUCT(I37:AL37,I$70:AL$70)","v":3283.6968874214499},{"$f":"AP37/$AP$60","v":0.14617024948533144}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":7.5176891289382946},{"$f":"I39*(1+$C39/100)","v":7.6680429115170607},7.8214037697474019,7.97783184514235,8.1373884820451963,8.3001362516860997,8.4661389767198223,8.6354617562542195,8.8081709913793045,8.9843344112068912,9.1640210994310287,9.3473015214196487,9.5342475518480416,9.724932502885002,9.9194311529427015,10.117819776001555,10.320176171521586,10.526579694952018,10.737111288851057,10.951853514628079,11.17089058492064,11.394308396619053,11.622194564551434,11.854638455842462,12.091731224959311,12.333565849458497,12.580237166447667,12.831841909776621,13.088478747972154,13.350248322931597,null,{"$f":"SUM(I39:AL39)/$AN$60","v":2.1925537422799696E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$70:AL$70)","v":492.55453311321736},{"$f":"AP39/$AP$60","v":2.192553742279971E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'100CAPEX'!$L$18","v":7.1597039323221852},{"$f":"I41*(1+$C41/100)","v":7.3028980109686286},7.4489559711880009,7.5979350906117613,7.7498937924239968,7.9048916682724766,8.0629895016379258,8.2242492916706844,8.3887342775040974,8.5565089630541795,8.7276391423152635,8.9021919251615689,9.0802357636648008,9.2618404789380975,9.4470772885168603,9.6360188342871975,9.828739210972941,10.0253139951924,10.225820275096249,10.430336680598174,10.638943414210138,10.851722282494341,11.068756728144228,11.290131862707113,11.515934499961256,11.746253189960481,11.98117825375969,12.220801818834884,12.465217855211582,12.714522212315813,null,{"$f":"SUM(I41:AL41)/$AN$60","v":2.0881464212190191E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$70:AL$70)","v":469.0995553459212},{"$f":"AP41/$AP$60","v":2.0881464212190198E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100))","v":42.958223593933113},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":38.6624012345398},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":34.366578875146494},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":30.070756515753182},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":25.774934156359873},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":21.479111796966556},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":17.183289437573247},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":12.887467078179936},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":8.5916447187866254},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":4.29582235939331},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('100CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'100CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$60","v":1.6985973516697783E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$70:AL$70)","v":1114.2256854605407},{"$f":"AP44/$AP$60","v":4.9598562842572254E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('100CAPEX'!$L$18*(1-$E$43/100))","v":42.958223593933113},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":42.958223593933106},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":5.6843418860808015E-14},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'100CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'100CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'100CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$60","v":3.0883588212177786E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$70:AL$70)","v":1775.7887850524905},{"$f":"AP45/$AP$60","v":7.9047335562145535E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'100CAPEX'!L18*$E$47/100","v":21.479111796966553},{"$f":"I47*(1+$C47/100)","v":21.908694032905885},22.346867913564004,22.793805271835286,23.24968137727199,23.71467500481743,24.188968504913777,24.672747875012053,25.166202832512294,25.66952688916254,26.182917426945792,26.706575775484708,27.240707290994404,27.785521436814292,28.341231865550579,28.908056502861591,29.486217632918823,30.075941985577199,30.677460825288744,31.291010041794518,31.916830242630407,32.555166847483015,33.206270184432675,33.870395588121326,34.547803499883756,35.238759569881431,35.943534761279061,36.662405456504644,37.395653565634738,38.143566636947433,null,{"$f":"SUM(I47:AL47)/$AN$60","v":6.2644392636570595E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$70:AL$70)","v":1407.2986660377637},{"$f":"AP47/$AP$60","v":6.2644392636570595E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":352.37923281548291},353.47819775066972,354.68702437920899,356.00796891339155,357.44333445910672,358.99547200679518,360.66678144381245,362.45971258868076,364.37676624771467,366.42049529451992,334.84945709365496,341.63451520197941,348.55791654146407,355.62250723880169,362.83119272108138,370.1869389731317,377.69277382215193,385.35178825023922,393.16713773543762,401.14204362194562,409.27979452013801,417.58374773706669,426.05733073813008,434.70404264060409,443.52745573975881,452.53121706828716,461.71904998979784,471.09475582714333,480.66221552636205,490.42539135704533,null,{"$f":"SUM(I49:AL49)","v":11745.536258243601},null,{"$f":"SUMPRODUCT(I49:AL49,I$70:AL$70)","v":20538.202134459032},{"$f":"AP49/$AP$60","v":0.91423606773018784}]
[]
[]
["Einzahlungen"]
["Verkauf","FTS-Kero/Gasöl",2,null,3011.1978248853707,"€/t",{"$f":"D1","v":97209.30232558139},"t/a",{"$f":"E53*G53/1000000","v":292.7164397214151},{"$f":"I53*(1+$C53/100)","v":298.57076851584338},304.54218388616027,310.6330275638835,316.84568811516118,323.18260187746444,329.64625391501374,336.239178993314,342.96396257318031,349.8232418246439,356.81970666113676,363.95610079435949,371.23522281024668,378.65992726645163,386.23312581178067,393.95778832801631,401.83694409457667,409.87368297646822,418.07115663599757,426.43257976871752,434.96123136409187,443.66045599137374,452.53366511120123,461.58433841342526,470.81602518169376,480.23234568532763,489.8369925990342,499.63373245101491,509.62640710003524,519.81893524203599,null,{"$f":"SUM(I53:AL53)/$AN$60*(AN60-AN49)/AN60","v":0.13282801450988641},null,{"$f":"SUMPRODUCT(I53:AL53,I$70:AL$70)","v":19178.607525356249},{"$f":"AP53/$AP$60*($AP$60-$AP$49)/$AP$60","v":7.3217970025142048E-2}]
[null,null,null,null,{"$f":"E53/1000","v":3.0111978248853708},"€/kg",792,"g/l (Dichte)"]
[null,null,null,null,{"$f":"E54/G55*32","v":2.2408914045658572},"€/l BÄ",43,"MJ/kg (Heizwert)"]
[null,"FTS-Naphtha",2,null,{"$f":"100/100*'100OPEX'!E53","v":3011.1978248853707},1,{"$f":"'100STREAMS'!E4*'100OPEX'!D1","v":13134.935401273076},"t/a",{"$f":"G56*E56/1000000","v":39.551888910323342},{"$f":"I56*(1+$C56/100)","v":40.342926688529808},41.149785222300402,41.97278092674641,42.812236545281337,43.668481276186967,44.54185090171071,45.432687919744922,46.34134167813982,47.268168511702619,48.213531881936674,49.177802519575408,50.161358569966914,51.164585741366253,52.187877456193576,53.23163500531745,54.296267705423801,55.382193059532277,56.489836920722922,57.619633659137385,58.772026332320131,59.947466858966536,61.146416196145864,62.369344520068786,63.616731410470166,64.889066038679573,66.186847359453168,67.51058430664223,68.860795992775081,70.238011912630583,null,{"$f":"SUM(I56:AL56)/$AN$60*(AN60-AN49)/AN60","v":1.7947741093987793E-2},null,{"$f":"SUMPRODUCT(I56:AL56,I$70:AL$70)","v":2591.4163038451511},{"$f":"AP56/$AP$60*($AP$60-$AP$49)/$AP$60","v":9.8932230093735241E-3}]
[null,"Elektr./Wärme",null,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'100STREAMS'!E36","v":447482.07702404237},"t/a",{"$f":"G58*E58/1000000","v":10.605325225469803},{"$f":"I58*(1+$C58/100)","v":10.8174317299792},11.033780364578783,11.254455971870359,11.479545091307767,11.709135993133922,11.9433187129966,12.182185087256533,12.425828789001663,12.674345364781697,12.927832272077332,13.186388917518878,13.450116695869255,13.71911902978664,13.993501410382374,14.273371438590022,14.558838867361823,14.85001564470906,15.147015957603243,15.449956276755307,15.758955402290413,16.074134510336222,16.395617200542947,16.723529544553806,17.058000135444882,17.399160138153778,17.747143340916853,18.102086207735191,18.464127931889895,18.833410490527694,null,{"$f":"SUM(I58:AL58)/$AN$60*(AN60-AN49)/AN60","v":4.8124536301119413E-3},null,{"$f":"SUMPRODUCT(I58:AL58,I$70:AL$70)","v":694.85461893299055},{"$f":"AP58/$AP$60*($AP$60-$AP$49)/$AP$60","v":2.6527392352966024E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I58)","v":342.87365385720824},349.7311269343524,356.72574947303946,363.86026446250025,371.1374697517503,378.56021914678536,386.13142352972102,393.85405200031545,401.73113304032182,409.76575570112823,417.96107081515078,426.32029223145372,434.84669807608287,443.54363203760454,452.41450467835659,461.46279477192377,470.69205066736231,480.10589168070953,489.70800951432375,499.5021697046102,509.49221309870245,519.68205736067648,530.07569850789002,540.67721247804786,551.49075672760887,562.52057186216098,573.77098329940418,585.24640296539235,596.95133102470027,608.89035764519429,null,{"$f":"SUM(I60:AL60)","v":13909.72554704448},null,{"$f":"SUMPRODUCT(I60:AL60,I$70:AL$70)","v":22464.878448134394},{"$f":"AP60/$AP$60*($AP$60-$AP$49)/$AP$60","v":8.5763932269812188E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I60-I49","v":-9.5055789582746684},-3.7470708163173185,2.0387250938304646,7.8522955491087032,13.69413529264358,19.564747139990175,25.464642085908565,31.394339411634689,37.354366792607152,43.345260406608304,83.111613721495814,84.685777029474309,86.288781534618806,87.92112479880285,89.583311957275214,91.275855798792065,92.999276845210375,94.754103430470309,96.540871778886128,98.360126082664578,100.21241857856444,102.09830962360979,104.01836776975995,105.97316983744378,107.96330098785006,109.98935479387382,112.05193330960634,114.15164713824902,116.28911549833822,118.46496628814896]
["Barwert",null,10,null,null,null,null,null,{"$f":"I63*(1+$C$64/100)^-(I5)","v":-8.6414354166133354},-3.0967527407581144,1.5317243379642855,5.3632235155444992,8.502980604059319,11.043789708618652,13.067387814223292,14.645691032336874,15.841897992556921,16.711474278343395,29.130113585438252,26.983498383338329,24.994786381459917,23.152380073270127,21.445532638729194,19.864285615997336,18.39941113539264,17.042358381936857,15.785203977210006,14.620605993839447,13.541761336901725,12.542366245938577,11.616579689291321,10.758989439147854,9.9645806311644272,9.2287066268652982,8.54706201031399,7.915657562870539,7.3307970712704131,6.7890558348454508]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$64/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'100CAPEX'!L18","v":286.3881572928874},{"$f":"$H$67*(1+$C$67/100)^I5","v":315.02697302217615},346.52967032439381,381.18263735683325,419.30090109251654,461.23099120176823,507.35409032194514,558.08949935413978,613.8984492895537,675.28829421850912,742.81712364036002,817.09883600439616,898.8087196048358,988.68959156531935,1087.5585507218516,1196.3144057940367,1315.9458463734404,1447.5404310107845,1592.2944741118629,1751.5239215230497,1926.6763136753545,2119.34394504289,2331.2783395471797,2564.4061735018977,2820.846790852087,3102.9314699372967,3413.2246169310265,3754.5470786241294,4130.0017864865422,4543.0019651351968,4997.3021616487176,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1926.6763136753545}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I63*I70","v":-58.13525632736674},-20.833403906524154,10.304675406035534,36.081085929047532,57.203801582925713,74.297094705094665,87.910850858005276,98.528885677884858,106.57636794214818,112.42644236071143,195.97283766988508,181.53148400653626,168.15242411467602,155.75763576969206,144.27481974031136,133.63698047501151,123.78203748097505,114.65246515086909,106.19495895677476,98.360126082664578,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$68:I68)","v":-58.13525632736674},{"$f":"SUM($I$68:J68)","v":-78.968660233890887},{"$f":"SUM($I$68:K68)","v":-68.663984827855359},{"$f":"SUM($I$68:L68)","v":-32.582898898807827},{"$f":"SUM($I$68:M68)","v":24.620902684117887},{"$f":"SUM($I$68:N68)","v":98.917997389212559},{"$f":"SUM($I$68:O68)","v":186.82884824721782},{"$f":"SUM($I$68:P68)","v":285.35773392510271},{"$f":"SUM($I$68:Q68)","v":391.93410186725089},{"$f":"SUM($I$68:R68)","v":504.36054422796235},{"$f":"SUM($I$68:S68)","v":700.3333818978474},{"$f":"SUM($I$68:T68)","v":881.86486590438369},{"$f":"SUM($I$68:U68)","v":1050.0172900190596},{"$f":"SUM($I$68:V68)","v":1205.7749257887517},{"$f":"SUM($I$68:W68)","v":1350.0497455290631},{"$f":"SUM($I$68:X68)","v":1483.6867260040747},{"$f":"SUM($I$68:Y68)","v":1607.4687634850497},{"$f":"SUM($I$68:Z68)","v":1722.1212286359189},{"$f":"SUM($I$68:AA68)","v":1828.3161875926937},{"$f":"SUM($I$68:AB68)","v":1926.6763136753584},{"$f":"SUM($I$68:AC68)","v":1926.6763136753584},{"$f":"SUM($I$68:AD68)","v":1926.6763136753584},{"$f":"SUM($I$68:AE68)","v":1926.6763136753584},{"$f":"SUM($I$68:AF68)","v":1926.6763136753584},{"$f":"SUM($I$68:AG68)","v":1926.6763136753584},{"$f":"SUM($I$68:AH68)","v":1926.6763136753584},{"$f":"SUM($I$68:AI68)","v":1926.6763136753584},{"$f":"SUM($I$68:AJ68)","v":1926.6763136753584},{"$f":"SUM($I$68:AK68)","v":1926.6763136753584},{"$f":"SUM($I$68:AL68)","v":1926.6763136753584},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1926.6763136753584}]
[null,null,{"$f":"C67","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$70/100)^($H$1-I5)>=1,(1+$C$70/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.43497559957314869},{"$f":"K76*$L$92","v":0.97473308227934907},null,null,null,{"$f":"N90","v":0.66764152128436138}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ19","v":1.9650699750123346E-2},4.4035084163755844E-2,null,null,null,{"$f":"N79","v":1.0705414983268977}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":2.1288113007098024E-2},4.7704349457032585E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":1.815787422125656E-3},4.068982426760178E-3,{"$f":"K76+K77+K78+K79","v":0.47773019975249575},{"$f":"L76+L77+L78+L79","v":1.0705414983268977}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,{"$f":"N84","v":6.087856381196094E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":2.9390904620541429E-3},6.5861825536586227E-3,null,null,null,{"$f":"N85","v":0.34334617131483869}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":2.3024912749232559E-3},5.1596329070634061E-3,null,null,null,{"$f":"N86","v":4.5957565972166749E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ25+AQ26+AQ24","v":2.3439816739271334E-2},5.2526083855632032E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ14","v":2.192553742279971E-2},4.913274835123891E-2,{"$f":"K81+K82+K84","v":2.7167119159777108E-2},{"$f":"L81+L82+L84","v":6.087856381196094E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37+AQ9","v":0.15321856767144743},0.34334617131483869,{"$f":"K85","v":0.15321856767144743},{"$f":"L85","v":0.34334617131483869}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":2.0508609153717744E-2},4.5957565972166749E-2,{"$f":"K86","v":2.0508609153717744E-2},{"$f":"L86","v":4.5957565972166749E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":8.3525856848760793E-2},0.18717237467138631]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":0.1286458984047178},0.28828148796778463]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ53","v":7.3217970025142048E-2},0.16407351968910139]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ58","v":2.6527392352966024E-3},5.9445005509307612E-3,{"$f":"K87+K88+K89+K90+K91","v":0.29793568752329069},{"$f":"L87+L88+L89+L90+L91","v":0.66764152128436138}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,{"$f":"AQ56","v":9.8932230093735241E-3},2.2169638405158294E-2]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":2.2408914045658572},"pro Liter",{"$f":"SUM(N79:N90)","v":2.1883653207102256}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L92*3600/32","v":252.10028301365892}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":97209.30232558139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":2.2408914045658572},{"$f":"N119","v":97209.30232558139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":2.2408914045658572},{"$f":"N120","v":97209.30232558139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":2.2408914045658572},{"$f":"N121","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":2.2408914045658572},{"$f":"N122","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":2.2408914045658572},{"$f":"O132*R122","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":2.2408914045658572},{"$f":"O133*R123","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":2.2408914045658572},{"$f":"O134*R124","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":2.2408914045658572},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":3011.1978248853707},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L76:L79)","v":1.0705414983268977}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,{"$f":"L97","v":0}]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L80","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,6.5861825536586227E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,5.1596329070634061E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,5.2526083855632032E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,4.913274835123891E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.34334617131483869]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.5957565972166749E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.18717237467138631]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.28828148796778463]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.16407351968910139]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,5.9445005509307612E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,{"$f":"L91","v":2.2169638405158294E-2}]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"B21","v":3425954.1054012426},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":82634013022.277969},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,{"$f":"G14","v":0},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G53+G56)*G55*1000","v":4744802222.2547417},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":17.415691772081932},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":17.415691772081932},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":17.415691772081932},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0}]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0}]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0}]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"100STREAMS","index":70,"n_rows":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["FTS",null,"OUT","LPG",{"$f":"F3*$E$5/$F$5","v":1.0195443033559575E-2},0.111227626028953,null,null,null,null,null,"FTS-Selektivität:"]
[null,null,null,"Naphtha",{"$f":"F4*$E$5/$F$5","v":0.13512014886477089},{"$f":"M10","v":1.4740990987284275},null,null,null,null,null,"Naphtha",{"$f":"(100-M7)/100*SUM(R4:R6)","v":1.4740990987284275},null,"Standardwerte:",null,"Naphtha",1.474099098728427]
[null,null,null,"Kerosin",{"$f":"F5/SUM($F$5:$F$6)","v":0.49294395185998646},{"$f":"M11","v":5.3777933288666642},null,null,null,null,null,"Kerosin",{"$f":"R5/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.3777933288666642},null,null,null,"Kerosin",5.3777933288666642]
[null,null,null,"Gasöl",{"$f":"F6/SUM($F$5:$F$6)","v":0.50705604814001348},5.5317498526148441,null,null,null,null,null,"Gasöl",{"$f":"R6/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.5317498526148441},null,null,null,"Gasöl",5.531749852614845]
[null,null,null,"H2O",{"$f":"F7*$E$5/$F$5","v":1.5375649002721063},16.774130673848852,null,null,null,null,null,"Sel:",88.096401160713782,null,null,null,"Sel:",{"$f":"SUM(R5:R6)/SUM(R4:R6)*100","v":88.096401160713782}]
[null,null,"IN","CO",2.5254231690948461,27.551213114754098,null,null,null,null,null,"FTS-Ausbeute-Variation:"]
[null,null,null,"H2",0.37889828309057,4.1336071807657788,null,null,null,null,null,null,0,"%",null,null,"Standard:",{"$f":"SUM(R4:R6)","v":12.383642280209937}]
[null,null,"THERMAL",null,-0.40651106340804188,-4.43485,269.87400000000002,220,null,null,null,"Naphtha",{"$f":"M4*(100+$M$9)/100","v":1.4740990987284275}]
[null,null,null,null,-6.7187781175312304,-73.2988,220,100,null,null,null,"Kerosin",{"$f":"M5*(100+$M$9)/100","v":5.3777933288666642}]
[null,null,null,null,-4.5944820205746906,-50.123699999999999,113.42700000000001,70.842600000000004,null,null,null,"Gasöl",{"$f":"M6*(100+$M$9)/100","v":5.5317498526148441}]
[null,null,null,null,-3.8287304340022517,-41.7697,70.842600000000004,10]
[null,null,null,null,3.8886229509601675E-2,0.42423099999999997,8.9201300000000003,100]
[null,null,null,null,-13.901529099535107,-151.65933200000001,220,220]
[null,null,null,null,-9.9638037259446949E-2,-1.08700547,290,290]
[null,null,null,null,0.75563933914238501,8.2436799999999995,100.34099999999999,290]
[null,null,null,null,-2.4115308553577124E-3,-2.6308700000000001E-2,276.83300000000003,100]
[null,null,null,null,-5.5669517036324256,-60.732900000000001,1600,120]
[null,null,null,null,10.002893630343616,109.127,13.209099999999999,220]
[null,null,"WORK",null,0.46113043738984794,5.0307224190000008]
["rWGS",null,"OUT","CO",{"$f":"F22*$E$8/$F$22","v":2.5254231690948461},136.408237582894]
[null,null,null,"H2",0.36351647281250721,19.634983156694801]
[null,null,null,"H2O",1.7109455921214816,92.415035894820804]
[null,null,null,"CH4",3.8576756553169292E-2,2.08368539478009]
[null,null,null,"CO2",0.20641315303292618,11.14920254305]
[null,null,"IN","CO2",4.280370797547409,231.2]
[null,null,null,"H2",0.5646682929290483,30.5]
[null,null,"THERMAL",null,2.5134284944197072,135.76035707999901,900,900]
[null,null,null,null,13.641497298868739,736.83199999999999,40,900]
[null,null,null,null,-11.219773843354966,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-4.2753720946263991,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-1.549505336940874,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F35*($E$28+$E$9-$E$23)/$F$35","v":0.58005010320711115},1]
[null,null,null,"O2",{"$f":"F36*($E$28+$E$9-$E$23)/$F$35","v":4.6032845244100056},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F37*($E$28+$E$9-$E$23)/$F$35","v":5.1833346276171168},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F38*($E$28+$E$9-$E$23)/$F$35","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F39*($E$28+$E$9-$E$23)/$F$35","v":110.46474165476229},{"$f":"119.972/O39*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F40*($E$27)/$F$40","v":4.280370797547409},1000]
[null,null,"IN","AIR",{"$f":"F41*($E$27)/$F$40","v":7796.1078707051638},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F42*($E$27)/$F$40","v":26.966336024548681},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F43*($E$27)/$F$40","v":4.990416642595223},1165.88419056]

{"sheet":"100PINCH","index":71,"n_rows":20,"n_cols":44,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":1.7549977351119388},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",3.6512501232831753,null,"MIN-DT",{"$f":"MIN(AF3:AF13,AK3:AK18)","v":5}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",3.8886229509601675E-2,4.2694647576464127E-4,8.9201300000000003,100,null,"HOT",3.8287304340022517,6.2928448718533578E-2,10,70.842600000000004,null,"COLDCURVE",8.9201300000000003,0,null,"HOTCURVE",10,0,null,"COMPARISON",{"$f":"V3+AC1","v":3.6512501232831753},{"$f":"U3","v":8.9201300000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35))-AD3,AG3-AD3))","v":50.975417731992962},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35)))","v":59.895547731992963},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-3.6512501232831753,10,59.895547731992963]
["deltaT",null,{"$f":"'100STREAMS'!E10","v":-0.40651106340804188},{"$f":"'100STREAMS'!F10","v":-4.43485},{"$f":"'100STREAMS'!G10","v":269.87400000000002},{"$f":"'100STREAMS'!H10","v":220},null,null,10.002893630343616,4.8372020385537354E-2,13.209099999999999,220,null,null,1.549505336940874,2.5704278838473742E-2,40,100.282,null,null,13.209099999999999,1.831160626160273E-3,null,null,40,1.8878534615560074,null,null,{"$f":"V4+AC1","v":3.6530812839093354},13.209099999999999,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35))-AD4,AG4-AD4))","v":46.707107827610379},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35)))","v":59.916207827610378},1.8878534615560074,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",5.406247858395119,717.6281827050492,900]
[5,"K",{"$f":"'100STREAMS'!E11","v":-6.7187781175312304},{"$f":"'100STREAMS'!F11","v":-73.2988},{"$f":"'100STREAMS'!G11","v":220},{"$f":"'100STREAMS'!H11","v":100},null,null,13.641497298868739,1.5862206161475278E-2,40,900,null,null,4.5944820205746906,0.10789120007736848,70.842600000000004,113.42700000000001,null,null,40,1.3091994019106159,null,null,70.842600000000004,4.6215172245057623,null,null,{"$f":"V5+AC1","v":4.9604495251937912},40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35))-AD5,AG5-AD5))","v":33.379604271690496},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35)))","v":73.379604271690496},4.6215172245057623,70.842600000000004,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),30)),AI5-AL5))","v":37.788081072403713},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),30)))","v":33.054518927596291}]
[null,null,{"$f":"'100STREAMS'!E12","v":-4.5944820205746906},{"$f":"'100STREAMS'!F12","v":-50.123699999999999},{"$f":"'100STREAMS'!G12","v":113.42700000000001},{"$f":"'100STREAMS'!H12","v":70.842600000000004},null,null,26.966336024548681,-1,95,95,null,null,6.7187781175312304,5.5989817646093586E-2,100,220,null,null,95,4.8655639181633656,null,null,100,8.5168140414465405,null,null,{"$f":"V6+AC1","v":8.5168140414465405},95,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35))-AD6,AG6-AD6))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35)))","v":100},8.5168140414465405,100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),30)),AI6-AL6))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),30)))","v":95},null,null,"HEAT",5.406247858395119,717.6281827050492,900]
[null,null,{"$f":"'100STREAMS'!E13","v":-3.8287304340022517},{"$f":"'100STREAMS'!F13","v":-41.7697},{"$f":"'100STREAMS'!G13","v":70.842600000000004},{"$f":"'100STREAMS'!H13","v":10},null,null,0.75563933914238501,3.9841997434468439E-3,100.34099999999999,290,null,null,2.4115308553577124E-3,1.3637334973436587E-5,100,276.83300000000003,null,null,95,31.831899942712049,"*",null,100.282,8.5702809408054677,null,null,{"$f":"V7+AC1","v":35.483150065995225},95,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),35))-AD7,AG7-AD7))","v":125},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),35)))","v":220},8.5702809408054677,100.282,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),30)),AI7-AL7))","v":5.2819999999999965},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),30)))","v":95},null,null,"COOL",3.6512501232831753,10,59.895547731992963]
[null,null,{"$f":"'100STREAMS'!E14","v":3.8886229509601675E-2},{"$f":"'100STREAMS'!F14","v":0.42423099999999997},{"$f":"'100STREAMS'!G14","v":8.9201300000000003},{"$f":"'100STREAMS'!H14","v":100},null,null,2.5134284944197072,-1,900,900,null,null,4.2753720946263991,6.9937872677142493E-2,100.282,161.41300000000001,null,null,100,32.155205807825936,null,null,113.42700000000001,11.644009517889643,null,null,{"$f":"V8+AC1","v":35.806455931109113},100,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),35))-AD8,AG8-AD8))","v":120},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),35)))","v":220},11.644009517889643,113.42700000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),30)),AI8-AL8))","v":18.427000000000007},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'100STREAMS'!E29","v":2.5134284944197072},{"$f":"'100STREAMS'!F29","v":135.76035707999901},{"$f":"'100STREAMS'!G29","v":900},{"$f":"'100STREAMS'!H29","v":900},null,null,null,null,null,null,null,null,5.5669517036324256,3.7614538538056929E-3,120,1600,null,null,100.34099999999999,32.177109679078463,null,null,120,12.471821864587053,null,null,{"$f":"V9+AC1","v":35.828359802361639},100.34099999999999,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),35))-AD9,AG9-AD9))","v":119.65900000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),35)))","v":220},12.471821864587053,120,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),30)),AI9-AL9))","v":25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'100STREAMS'!E30","v":13.641497298868739},{"$f":"'100STREAMS'!F30","v":736.83199999999999},{"$f":"'100STREAMS'!G30","v":40},900,null,null,null,null,null,null,null,null,11.219773843354966,1.5190862881901477E-2,161.41300000000001,900,null,null,220,40.340058350568555,null,null,161.41300000000001,17.843203155344142,null,null,{"$f":"V10+AC1","v":43.991308473851731},220,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),35))-AD10,AG10-AD10))","v":387.7213731992656},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),35)))","v":607.7213731992656},17.843203155344142,161.41300000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),30)),AI10-AL10))","v":66.413000000000011},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'100STREAMS'!E31","v":-11.219773843354966},{"$f":"'100STREAMS'!F31","v":-606.02499999999998},{"$f":"'100STREAMS'!G31","v":900},{"$f":"'100STREAMS'!H31","v":161.41300000000001},null,null,null,null,null,null,null,null,13.901529099535107,-1,220,220,null,null,290,41.729306763913101,null,null,220,22.234636952914784,null,null,{"$f":"V11+AC1","v":45.380556887196278},290,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),35))-AD11,AG11-AD11))","v":391.02367353108366},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),35)))","v":681.02367353108366},22.234636952914784,220,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),30)),AI11-AL11))","v":125},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'100STREAMS'!E32","v":-4.2753720946263991},{"$f":"'100STREAMS'!F32","v":-230.93000000000006},{"$f":"'100STREAMS'!G32","v":161.41300000000001},{"$f":"'100STREAMS'!H32","v":100.282},null,null,null,null,null,null,null,null,0.40651106340804188,8.1507611863504362E-3,220,269.87400000000002,null,null,900,51.405252522413022,null,null,220,36.136166052449894,"*",null,{"$f":"V12+AC1","v":55.056502645696199},900,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE),35))-AD12,AG12-AD12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ18,3,TRUE),35)))","v":1688.730524594351},36.136166052449894,220,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),30)),AI12-AL12))","v":115.14693094731207},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),30)))","v":104.85306905268793}]
[null,null,{"$f":"'100STREAMS'!E33","v":-1.549505336940874},{"$f":"'100STREAMS'!F33","v":-83.694999999999936},{"$f":"'100STREAMS'!G33","v":100.282},{"$f":"'100STREAMS'!H33","v":40},null,null,null,null,null,null,null,null,9.9638037259446949E-2,-1,290,290,null,null,900,53.918681016832728,"*",null,269.87400000000002,37.48858510917907,null,null,{"$f":"V13+AC1","v":57.569931140115905},900,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE),35))-AD13,AG13-AD13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ18,3,TRUE),35)))","v":1765.8241141967696},37.48858510917907,269.87400000000002,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),30)),AI13-AL13))","v":145.1960957778395},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),30)))","v":124.67790422216052}]
[null,null,{"$f":"'100STREAMS'!E42","v":26.966336024548681},{"$f":"'100STREAMS'!F42","v":6300.0000000000009},{"$f":"'100STREAMS'!G42","v":95},{"$f":"'100STREAMS'!H42","v":95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276.83300000000003,37.620569183556931,null,null,null,null,null,null,null,37.620569183556931,276.83300000000003,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),30)),AI14-AL14))","v":150.22036814551475},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),30)))","v":126.61263185448527}]
[null,null,{"$f":"'100STREAMS'!E15","v":-13.901529099535107},{"$f":"'100STREAMS'!F15","v":-151.65933200000001},{"$f":"'100STREAMS'!G15","v":220},{"$f":"'100STREAMS'!H15","v":220},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,37.870114338015981,null,null,null,null,null,null,null,37.870114338015981,290,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),30)),AI15-AL15))","v":159.72933661314633},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),30)))","v":130.27066338685367}]
[null,null,{"$f":"'100STREAMS'!E16","v":-9.9638037259446949E-2},{"$f":"'100STREAMS'!F16","v":-1.08700547},{"$f":"'100STREAMS'!G16","v":290},{"$f":"'100STREAMS'!H16","v":290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,37.969752375275426,"*",null,null,null,null,null,null,37.969752375275426,290,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),30)),AI16-AL16))","v":158.26876294298853},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),30)))","v":131.73123705701147}]
[null,null,{"$f":"'100STREAMS'!E17","v":0.75563933914238501},{"$f":"'100STREAMS'!F17","v":8.2436799999999995},{"$f":"'100STREAMS'!G17","v":100.34099999999999},{"$f":"'100STREAMS'!H17","v":290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,49.530665584056798,null,null,null,null,null,null,null,49.530665584056798,900,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),30)),AI17-AL17))","v":348.3649755517655},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),30)))","v":551.6350244482345}]
[null,null,{"$f":"'100STREAMS'!E18","v":-2.4115308553577124E-3},{"$f":"'100STREAMS'!F18","v":-2.6308700000000001E-2},{"$f":"'100STREAMS'!G18","v":276.83300000000003},{"$f":"'100STREAMS'!H18","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,52.163683281720786,null,null,null,null,null,null,null,52.163683281720786,1600,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE),30)),AI18-AL18))","v":882.3718172949508},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE13,3,TRUE),30)))","v":717.6281827050492}]
[null,null,{"$f":"'100STREAMS'!E19","v":-5.5669517036324256},{"$f":"'100STREAMS'!F19","v":-60.732900000000001},{"$f":"'100STREAMS'!G19","v":1600},{"$f":"'100STREAMS'!H19","v":120}]
[null,null,{"$f":"'100STREAMS'!E20","v":10.002893630343616},{"$f":"'100STREAMS'!F20","v":109.127},{"$f":"'100STREAMS'!G20","v":13.209099999999999},{"$f":"'100STREAMS'!H20","v":220}]

{"sheet":"100EC","index":72,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'100OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8878534615560076,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.55251018104709,1.6387616853784789E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'100OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.7633966617271679,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,6.1229050754415556E-5,4.2866790838123309E-2]
["Luftkühlung",{"$f":"C5","v":60},100,0,0,0,3.4722222222222222E-5,0,0,0,0,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},500,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":500},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-5.55251018104709},{"$f":"SUM(K4:K9)","v":1.6999907361328944E-3},{"$f":"SUM(L4:L9)","v":4.2866790838123309E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"110CAPEX","index":73,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'110OPEX'!D1","v":97209.30232558139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Fischer-Tropsch-Synthese und Upgrading > Diesel/Kerosin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'110STREAMS'!E35*8000/$G$3","v":1.5468002752189631},{"$f":"J9*$D$1","v":150363.3755910527},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":251.96109086792453},{"$f":"(K9/C9)^H9*E9*G9","v":251.96109086792453},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'110STREAMS'!E22*8000/$G$2+'110STREAMS'!E23*8000/$G$2","v":2.8889396419073532},{"$f":"J10*$D$1","v":280831.80705052876},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":5.485404278519689},{"$f":"(K10/C10)^H10*E10*G10","v":1.1427925580249352},"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["FTS",null,129265.11627906977,"N/K/Gasöl",78.194285714285712,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.72,0.9,{"$f":"('110STREAMS'!E4+'110STREAMS'!E5+'110STREAMS'!E6)*8000/$G$2","v":1.1351201488647709},{"$f":"J11*$D$1","v":110344.23772685447},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":122.23725398797038},{"$f":"(K11/C11)^H11*E11*G11","v":76.398283742481482},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'110EC'!O3","v":0},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":0},{"$f":"(K13/C13)^H13*E13*G13","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":8.8368697118115749E-2},{"$f":"'110EC'!O4","v":8.8368697118115749E-2},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0.94733575924810565},{"$f":"(K14/C14)^H14*E14*G14","v":0.59208484953006602},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":380.63108489366272},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"110OPEX","index":74,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":97209.30232558139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.97209302325581393]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'110CAPEX'!M9*E9*1000000/D9/100","v":7558832.7260377361},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":9.2141749147137588},{"$f":"S9*(1+$C9/100)","v":9.3984584130080346},9.5864275812681949,9.7781561328935584,9.9737192555514298,10.173193640662458,10.376657513475706,10.58419066374522,10.795874477020124,11.011791966560526,11.232027805891738,11.456668362009573,11.685801729249764,11.91951776383476,12.157908119111456,12.401066281493685,12.64908760712356,12.902069359266031,13.160110746451352,13.423312961380379,null,{"$f":"SUM(I9:AL9)/$AN$64","v":2.1559331945276053E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":158.3396113148705},{"$f":"AP9/$AP$64","v":9.4411227868352512E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'110STREAMS'!E37*'110OPEX'!D1","v":503868.34287068713},"t/a",{"$f":"E10*G10/1000000","v":1.0077366857413743},{"$f":"I10*(1+$C10/100)","v":1.0278914194562019},1.048449247845326,1.0694182328022326,1.0908065974582772,1.1126227294074429,1.1348751839955917,1.1575726876755035,1.1807241414290135,1.2043386242575937,1.2284253967427456,{"$f":"S10*(1+$C10/100)","v":1.2529939046776006},1.2780537827711527,1.3036148584265757,1.3296871555951071,1.3562808987070092,1.3834065166811493,1.4110746470147724,1.4392961399550679,1.4680820627541693,1.4974437040092528,1.5273925780894377,1.5579404296512265,1.589099238244251,1.6208812230091361,1.6532988474693189,1.6863648244187053,1.7200921209070794,1.754493963325221,1.7895838425917254,null,{"$f":"SUM(I10:AL10)/$AN$64","v":3.9368702151570149E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":66.026309978117467},{"$f":"AP10/$AP$64","v":3.9368702151570158E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('110CAPEX'!K10/'110CAPEX'!C10)^'110CAPEX'!I10*'110CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$74:AL$74)","v":0},{"$f":"AP12/$AP$64","v":0}]
[]
["FTS","Betriebsmittel (kA)",2,null,0,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'110CAPEX'!K11","v":0},"€/a",{"$f":"G14/1000000","v":0},{"$f":"I14*(1+$C14/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I14:AL14)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":0},{"$f":"AP14/$AP$64","v":0}]
[]
[]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('110STREAMS'!E39)/3600","v":2982833.4632875086},"MWh/a",{"$f":"G18*E18/1000000","v":149.14167316437542},{"$f":"I18*(1+$C18/100)","v":152.12450662766292},155.16699676021619,158.27033669542053,161.43574342932894,164.66445829791553,167.95774746387386,171.31690241315133,174.74324046141436,178.23810527064265,181.8028673760555,185.4389247235766,189.14770321804815,192.93065728240913,196.78927042805731,200.72505583661845,204.73955695335081,208.83434809241783,213.01103505426619,217.27125575535152,221.61668087045857,226.04901448786774,230.56999477762508,235.18139467317758,239.88502256664114,244.68272301797396,249.57637747833343,254.56790502790011,259.65926312845812,264.85244839102728,null,{"$f":"SUM(I18:AL18)/$AN$64","v":0.58264367986916621},null,{"$f":"SUMPRODUCT(I18:AL18,I$74:AL$74)","v":9771.6739723151641},{"$f":"AP18/$AP$64","v":0.58264367986916632}]
[]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('110STREAMS'!E34+'110STREAMS'!E21-'110EC'!I10)/3600>0,D1*1000*('110STREAMS'!E34+'110STREAMS'!E21-'110EC'!I10)/3600,0)","v":11744.76378409877},"MWh/a",{"$f":"G20*E18/1000000","v":0.58723818920493853},{"$f":"I20*(1+$C20/100)","v":0.59898295298903736},0.61096261204881808,0.6231818642897945,0.63564550157559041,0.64835841160710228,0.66132557983924434,0.67455209143602923,0.68804313326474986,0.70180399593004483,0.71584007584864573,0.73015687736561863,0.74476001491293098,0.75965521521118962,0.77484831951541344,0.79034528590572173,0.80615219162383622,0.82227523545631298,0.83872074016543929,0.85549515496874806,0.87260505806812305,0.89005715922948547,0.90785830241407517,0.92601546846235672,0.94453577783160392,0.96342649338823605,0.98269502325600078,1.0023489237211207,1.0223959021955431,1.0428438202394539,null,{"$f":"SUM(I20:AL20)/$AN$64","v":2.2941315613441743E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":38.475497875627028},{"$f":"AP20/$AP$64","v":2.2941315613441747E-3}]
["Gesamt:",{"$f":"G18+G20+G22+G24","v":2994578.2270716075},"MWh/a",null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('110STREAMS'!E34+'110STREAMS'!E21-'110EC'!I10)/3600<0,-D1*1000*('110STREAMS'!E34+'110STREAMS'!E21-'110EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('110PINCH'!AP4)/3600>0, D1*1000*('110PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G22*E22/1000000","v":0},{"$f":"I22*(1+$C22/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I22:AL22)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":0},{"$f":"AP22/$AP$64","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('110EC'!J10)/3600<0, D1*1000*(-'110EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G24*E24/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":0},{"$f":"AP24/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'110EC'!K10","v":1.8689339277357889E-3},"€/kg",{"$f":"G25*D1*1000/1000000","v":0.1816777632078046},{"$f":"I25*(1+$C25/100)","v":0.1853113184719607},0.1890175448413999,0.19279789573822789,0.19665385365299246,0.2005869307260523,0.20459866934057336,0.20869064272738483,0.21286445558193254,0.21712174469357121,0.22146417958744263,0.22589346317919148,0.23041133244277531,0.23501955909163083,0.23971995027346346,0.24451434927893273,0.2494046362645114,0.25439272898980164,0.25948058356959769,0.26467019524098967,0.26996359914580947,0.27536287112872565,0.28087012855130017,0.28648753112232617,0.29221728174477268,0.29806162737966813,0.30402285992726147,0.31010331712580669,0.31630538346832282,0.3226314911376893,null,{"$f":"SUM(I25:AL25)/$AN$64","v":7.0975065694166306E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":11.903419295353569},{"$f":"AP25/$AP$64","v":7.0975065694166349E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'110EC'!L10*D1*1000","v":4188927.9817210352},"m³/a",{"$f":"E26*G26/1000000","v":0.37700351835489315},{"$f":"I26*(1+$C26/100)","v":0.38454358872199101},0.39223446049643085,0.40007914970635949,0.40808073270048667,0.41624234735449639,0.42456719430158635,0.43305853818761808,0.44171970895137047,0.4505541031303979,0.45956518519300588,0.468756488896866,0.4781316186748033,0.48769425104829939,0.49744813606926536,0.50739709879065065,0.51754504076646368,0.52789594158179298,0.5384538604134288,0.54922293762169738,0.56020739637413131,0.57141154430161389,0.58283977518764618,0.59449657069139916,0.60638650210522715,0.6185142321473317,0.63088451679027835,0.64350220712608397,0.65637225126860566,0.66949969629397776,null,{"$f":"SUM(I26:AL26)/$AN$64","v":1.4728191832461368E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$74:AL$74)","v":24.701046928174836},{"$f":"AP26/$AP$64","v":1.4728191832461368E-3}]
[]
["CO2","Kaufpreis Punktquelle",2,null,30,"€/t CO2",{"$f":"D1*('110STREAMS'!E27-'110STREAMS'!E26)","v":396026.58032722177},"t/a",{"$f":"E28*G28/1000000","v":11.880797409816653},{"$f":"I28*(1+$C28/100)","v":12.118413358012987},12.360781625173246,12.607997257676711,12.860157202830246,13.117360346886851,13.379707553824588,13.64730170490108,13.920247738999102,14.198652693779083,14.482625747654666,14.77227826260776,15.067723827859915,15.369078304417114,15.676459870505456,15.989989067915564,16.309788849273875,16.635984626259354,16.968704318784543,17.308078405160234,17.65423997326344,18.007324772728708,18.367471268183284,18.734820693546951,19.10951710741789,19.491707449566249,19.881541598557575,20.279172430528728,20.684755879139303,21.098450996722089,null,{"$f":"SUM(I28:AL28)/$AN$64","v":4.6414066409234275E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":778.42279999032348},{"$f":"AP28/$AP$64","v":4.6414066409234275E-2}]
[null,"CO2-Emissionen",2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":72229.22683696718},"t/a",{"$f":"E29*G29/1000000","v":0},{"$f":"I29*(1+$C29/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('110CAPEX'!K8/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('110CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G30*$E$35/1000000","v":0},{"$f":"I30*(1+$C30/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('110CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('110CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":24135.014508155262},"h/a",{"$f":"G31*$E$35/1000000","v":0.97022758322784164},{"$f":"I31*(1+$C31/100)","v":0.99933441072467688},1.0293144430464172,1.0601938763378098,1.0919996926279441,1.1247596834067823,1.1585024739089858,1.1932575481262553,1.2290552745700429,1.2659269328071443,1.3039047407913587,1.3430218830150995,1.3833125395055526,1.4248119156907191,1.4675562731614407,1.5115829613562839,1.5569304501969725,1.6036383637028817,1.6517475146139682,1.7012999400523872,1.7523389382539589,1.8049091064015776,1.859056379593625,1.9148280709814338,1.9722729131108769,2.0314411005042032,2.0923843335193295,2.1551558635249095,2.2198105394306569,2.2864048556135765,null,4.4450412187600503E-3,null,68.212386839223583,4.067216752550745E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('110CAPEX'!K10/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('110CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19347.605252659032},"h/a",{"$f":"G32*$E$35/1000000","v":0.77777373115689319},{"$f":"I32*(1+$C32/100)","v":0.80110694309160002},0.82514015138434804,0.84989435592587848,0.87539118660365489,0.90165292220176452,0.92870250986781744,0.95656358516385198,0.98526049271876759,1.0148183075003308,1.0452628567253408,1.076620742427101,1.108919364699914,1.1421869456409115,1.1764525540101389,1.2117461306304431,1.2480985145493564,1.2855414699858372,1.3241077140854123,1.3638309455079747,1.4047458738732139,1.4468882500894105,1.4902948975920929,1.5350037445198557,1.5810538568554513,1.6284854725611149,1.6773400367379483,1.7276602378400867,1.7794900449752893,1.8328747463245481,null,3.563325093643844E-3,null,54.681812329593903,3.2604456972157121E-3]
[null,"FTS",3,"Kurve C",6,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('110CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('110CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":46208.080047678268},"h/a",{"$f":"G33*$E$35/1000000","v":1.8575648179166664},{"$f":"I33*(1+$C33/100)","v":1.9132917624541663},1.9706905153277914,2.029811230787625,2.0907055677112538,2.1534267347425913,2.218029536784869,2.2845704228884149,2.3531075355750675,2.4237007616423196,2.4964117844915892,2.5713041380263371,2.6484432621671274,2.7278965600321414,2.8097334568331056,2.8940254605380988,2.980846224354242,3.0702716110848693,3.1623797594174157,3.2572511521999381,3.3549686867659365,3.4556177473689149,3.5592862797899825,3.6660648681836818,3.7760468142291925,3.8893282186560683,4.0060080652157506,4.1261883071722236,4.2499739563873904,4.3774731750790119,null,8.5103251287580502E-3,null,130.59712188053516,7.7869552226545414E-3]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":0.72111322646028031},{"$f":"I35*(1+$C35/100)","v":0.74274662325408869},0.76502902195171141,0.7879798926102628,0.81161928938857075,0.83596786807022794,0.86104690411233475,0.88687831123570482,0.913484660572776,0.94088920038995927,0.96911587640165808,0.9981893526937079,1.0281350332745192,1.0589790842727547,1.0907484568009373,1.1234709105049654,1.1571750378201144,1.1918902889547178,1.2276469976233595,1.2644764075520603,1.302410699778622,1.3414830207719808,1.3817275113951402,1.4231793367369945,1.4658747168391044,1.5098509583442776,1.5551464870946059,1.6018008817074441,1.6498549081586675,1.6993505554034276,null,{"$f":"SUM(I35:AL35)/$AN$64","v":3.303738288232389E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$74:AL$74)","v":50.698264209870544},{"$f":"AP35/$AP$64","v":3.0229235344842007E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'110STREAMS'!E7+D1*'110STREAMS'!E24","v":315785.43856291153},"t/a",{"$f":"G37*E37/1000000","v":0.78946359640727881},{"$f":"I37*(1+$C37/100)","v":0.80525286833542442},0.82135792570213295,0.83778508421617559,0.85454078590049909,0.87163160161850906,0.88906423365087928,0.90684551832389693,0.92498242869037484,0.94348207726418232,0.96235171880946602,0.98159875318565537,1.0012307282493684,1.0212553428143558,1.0416804496706429,1.0625140586640558,1.0837643398373369,1.1054396266340836,1.1275484191667653,1.1500993875501007,1.1731013753011026,1.1965634028071246,1.2204946708632671,1.2449045642805325,1.2698026555661432,1.2951987086774661,1.3211026828510155,1.3475247365080358,1.3744752312381965,1.4019647358629603,null,{"$f":"SUM(I37:AL37)/$AN$64","v":3.0841545838534608E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":51.725186619040933},{"$f":"AP37/$AP$64","v":3.0841545838534608E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'110CAPEX'!$L$18","v":26.644175942556394},{"$f":"I39*(1+$C39/100)","v":27.177059461407524},27.720600650635674,28.27501266364839,28.840512916921359,29.417323175259785,30.005669638764981,30.60578303154028,31.217898692171087,31.84225666601451,32.479101799334799,33.128683835321496,33.791257512027926,34.467082662268481,35.156424315513853,35.85955280182413,36.576743857860613,37.308278735017829,38.054444309718185,38.81553319591255,39.591843859830803,40.383680737027419,41.19135435176797,42.015181438803332,42.855485067579401,43.712594768930991,44.586846664309611,45.478583597595801,46.388155269547717,47.315918374938668,null,{"$f":"SUM(I39:AL39)/$AN$64","v":0.10408935603895791},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":1745.710605544248},{"$f":"AP39/$AP$64","v":0.10408935603895791}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":3.996626391383459},{"$f":"I41*(1+$C41/100)","v":4.076558919211128},4.158090097595351,4.2412518995472581,4.3260769375382031,4.4125984762889674,4.5008504458147467,4.5908674547310415,4.6826848038256621,4.7763384999021756,4.8718652699002192,4.9693025752982241,5.0686886268041889,5.1700623993402726,5.2734636473270777,5.3789329202736198,5.4865115786790923,5.5962418102526739,5.7081666464577276,5.8223299793868826,5.9387765789746201,6.0575521105541128,6.1787031527651948,6.3022772158204985,6.4283227601369086,6.5568892153396465,6.6880269996464392,6.8217875396393683,6.9582232904321559,7.0973877562407992,null,{"$f":"SUM(I41:AL41)/$AN$64","v":1.5613403405843685E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":261.85659083163728},{"$f":"AP41/$AP$64","v":1.5613403405843692E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'110CAPEX'!$L$18","v":3.8063108489366271},{"$f":"I43*(1+$C43/100)","v":3.8824370659153598},3.9600858072336669,4.0392875233783405,4.1200732738459074,4.2024747393228257,4.2865242341092822,4.372254718791468,4.4596998131672976,4.5488938094306439,4.6398716856192568,4.7326691193316419,4.8273225017182746,4.9238689517526399,5.022346330787693,5.1227932574034467,5.2252491225515154,5.3297541050025456,5.4363491871025964,5.5450761708446485,5.6559776942615416,5.7690972481467728,5.8844791931097085,6.002168776971903,6.1222121525113415,6.2446563955615684,6.3695495234727995,6.4969405139422554,6.6268793242211004,6.7594169107055224,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.4869908005565414E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":249.387229363464},{"$f":"AP43/$AP$64","v":1.4869908005565416E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100))","v":22.837865093619765},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":20.554078584257788},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":18.27029207489581},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":15.986505565533832},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":13.702719056171858},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":11.418932546809883},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":9.135146037447905},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":6.851359528085931},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":4.5675730187239543},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":2.283786509361974},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('110CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'110CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.2095888535958851E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":592.35540391357313},{"$f":"AP46/$AP$64","v":3.5319652835779147E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('110CAPEX'!$L$18*(1-$E$45/100))","v":22.837865093619765},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":22.837865093619762},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":0},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'110CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'110CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'110CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.1992524610834278E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":944.06195868674718},{"$f":"AP47/$AP$64","v":5.6290430400372606E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'110CAPEX'!L18*$E$49/100","v":11.418932546809881},{"$f":"I49*(1+$C49/100)","v":11.647311197746079},11.880257421701002,12.117862570135022,12.360219821537724,12.607424217968479,12.859572702327849,13.116764156374407,13.379099439501895,13.646681428291933,13.919615056857772,14.198007357994928,14.481967505154827,14.771606855257923,15.067038992363083,15.368379772210345,15.675747367654552,15.989262315007643,16.309047561307796,16.635228512533953,16.967933082784633,17.307291744440327,17.653437579329132,18.006506330915716,18.366636457534032,18.733969186684714,19.10864857041841,19.490821541826779,19.880637972663315,20.278250732116582,null,{"$f":"SUM(I49:AL49)/$AN$64","v":4.4609724016696245E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":748.16168809039198},{"$f":"AP49/$AP$64","v":4.4609724016696245E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":259.83404560279592},261.87669219533274,264.00716545371506,266.22726085137418,268.53881093941334,270.94368612320699,273.44379545558485,276.04108744695998,278.73755089277722,281.53521571865826,270.8124636647272,276.28685989060591,281.87248844957963,287.5716263205677,293.38659759203546,299.31977445128416,305.37357819494014,311.55048026110819,317.85300328366765,324.28372216919837,330.84526519703547,337.54031514296287,344.37161042706856,351.34194628629371,358.45417597222371,365.71121197467852,373.11602727167269,380.67165660633191,388.38119779136093,396.24781304167772,null,{"$f":"SUM(I51:AL51)","v":9296.1771246688404},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":15746.990906005956},{"$f":"AP51/$AP$64","v":0.93892661117589848}]
[]
[]
["Einzahlungen"]
["Verkauf","FTS-Kero/Gasöl",2,null,2173.4070095398315,"€/t",{"$f":"D1","v":97209.30232558139},"t/a",{"$f":"E55*G55/1000000","v":211.27537906689525},{"$f":"I55*(1+$C55/100)","v":215.50088664823318},219.81090438119784,224.20712246882181,228.69126491819824,233.26509021656221,237.93039202089346,242.68899986131134,247.54277985853759,252.49363545570833,257.54350816482253,262.694378328119,267.94826589468141,273.30723121257506,278.77337583682657,284.3488433535631,290.03582022063438,295.83653662504707,301.753267357548,307.78833270469897,313.94409935879298,320.22298134596883,326.62744097288822,333.15998979234598,339.82318958819292,346.61965337995679,353.55204644755594,360.62308737650704,367.83554912403719,375.19226010651795,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":8.6492985288894389E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":13842.637532593664},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.0408634965657478E-2}]
[null,null,null,null,{"$f":"E55/1000","v":2.1734070095398317},"€/kg",792,"g/l (Dichte)"]
[null,null,null,null,{"$f":"E56/G57*32","v":1.6174191698901073},"€/l BÄ",43,"MJ/kg (Heizwert)"]
[null,"FTS-Naphtha",2,null,{"$f":"100/100*'110OPEX'!E55","v":2173.4070095398315},1,{"$f":"'110STREAMS'!E4*'110OPEX'!D1","v":13134.935401273076},"t/a",{"$f":"G58*E58/1000000","v":28.547560670979784},{"$f":"I58*(1+$C58/100)","v":29.118511884399382},29.700882122087371,30.29489976452912,30.900797759819703,31.518813715016098,32.149189989316419,32.792173789102748,33.448017264884804,34.116977610182502,34.799317162386153,35.495303505633878,36.205209575746558,36.92931376726149,37.667900042606718,38.421258043458856,39.189683204328034,39.973476868414593,40.772946405782889,41.58840533389855,42.420173440576519,43.268576909388052,44.133948447575811,45.016627416527328,45.916959964857874,46.835299164155032,47.772005147438136,48.7274452503869,49.701994155394637,50.696034038502532,null,{"$f":"SUM(I58:AL58)/$AN$64*($AN$64-$AN$51)/$AN$64","v":1.1686945047993844E-2},null,{"$f":"SUMPRODUCT(I58:AL58,I$74:AL$74)","v":1870.4192440851207},{"$f":"AP58/$AP$64*($AP$64-$AP$51)/$AP$64","v":6.8112222606295323E-3}]
[null,"Elektrizität",null,null,null,null,0]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('110EC'!J10>0,'110EC'!J10,0)*D1*1000/3600","v":277290.17189434933},"MWh/a",{"$f":"G60*E60/1000000","v":5.5458034378869865},{"$f":"I60*(1+$C60/100)","v":5.656719506644726},5.7698538967776205,5.8852509747131734,6.0029559942074373,6.1230151140915865,6.2454754163734183,6.370384924700887,6.497792623194905,6.6277484756588034,6.7603034451719797,6.8955095140754192,7.0334197043569278,7.1740880984440665,7.3175698604129478,7.4639212576212071,7.6131996827736312,7.7654636764291043,7.9207729499576862,8.0791884089568402,8.2407721771359768,8.4055876206786966,8.5736993730922713,8.7451733605541175,8.9200768277652003,9.0984783643205045,9.2804479316069148,9.4660568902390541,9.6553780280438346,9.8484855886047118,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":2.2703691139343879E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":363.3577521277312},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":1.3231848515733516E-3}]
[]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'110STREAMS'!E36","v":447482.07702404237},"t/a",{"$f":"G62*E62/1000000","v":10.605325225469803},{"$f":"I62*(1+$C62/100)","v":10.8174317299792},11.033780364578783,11.254455971870359,11.479545091307767,11.709135993133922,11.9433187129966,12.182185087256533,12.425828789001663,12.674345364781697,12.927832272077332,13.186388917518878,13.450116695869255,13.71911902978664,13.993501410382374,14.273371438590022,14.558838867361823,14.85001564470906,15.147015957603243,15.449956276755307,15.758955402290413,16.074134510336222,16.395617200542947,16.723529544553806,17.058000135444882,17.399160138153778,17.747143340916853,18.102086207735191,18.464127931889895,18.833410490527694,null,{"$f":"SUM(I62:AL62)/$AN$64*($AN$64-$AN$51)/$AN$64","v":4.3416617817074827E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":694.85461893299055},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.5303467462411606E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":255.97406840123182},261.09354976925647,266.3154207646416,271.64172917993449,277.07456376353315,282.61605503880384,288.26837613957991,294.03374366237153,299.91441853561901,305.91270690633132,312.03096104445802,318.27158026534715,324.63701187065413,331.12975210806724,337.75234715022862,344.50739409323319,351.39754197509791,358.42549281459981,365.59400267089177,372.90588272430966,380.36400037879588,387.97128038637186,395.73070599409925,403.64532011398126,411.71822651626087,419.95259104658612,428.35164286751785,436.91867572486814,445.65704923936556,454.5701902241529,null,{"$f":"SUM(I64:AL64)","v":10384.376281370191},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":16771.269147739509},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":6.1073388824101529E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-3.8599772015641065},-0.78314242607626738,2.3082553109265405,5.4144683285603037,8.5357528241198111,11.672368915596849,14.824580683995066,17.992656215411557,21.176867642841785,24.377491187673058,41.21849737973082,41.984720374741244,42.7645234210745,43.558125787499534,44.365749558193158,45.187619641949027,46.023963780157771,46.875012553491615,47.740999387224122,48.622160555111293,49.518735181760405,50.430965243408991,51.359095567030693,52.303373827687551,53.264050544037161,54.241379071907602,55.235615595845161,56.24701911853623,57.27585144800463,58.322377182475179]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-3.5090701832400968},-0.64722514551757626,1.7342263793587827,3.6981547220547109,5.3000309368583913,6.5887479548244992,7.6073539273581874,8.3937069140660174,8.9810591319185349,9.3985781405348874,14.446831877385401,13.37762578434447,12.387359151500602,11.47021589884425,10.620807708534915,9.8341426110913073,9.1055958755571211,8.4308830348502006,7.806034889856944,7.2273743472841456,6.6914949568942372,6.1952410235866058,5.7356891789046918,5.3101313050000059,4.9160587119155013,4.5511474763111126,4.2132448564819294,3.9003567047556014,3.6106358041355273,3.3423710614127011]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'110CAPEX'!L18","v":152.25243395746509},{"$f":"$H$71*(1+$C$71/100)^I5","v":167.47767735321162},184.22544508853278,202.6479895973861,222.91278855712468,245.20406741283719,269.72447415412091,296.69692156953306,326.36661372648632,359.00327509913501,394.90360260904856,434.3939628699535,477.8333591569488,525.61669507264367,578.17836457990813,635.99620103789903,699.59582114168893,769.55540325585787,846.51094358144371,931.16203793958823,1024.278241733547,1126.7060659069018,1239.3766724975922,1363.3143397473516,1499.6457737220865,1649.6103510942955,1814.5713862037251,1996.028524824098,2195.6313773065076,2415.1945150371585,2656.7139665408749,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1024.278241733547}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-23.607269479927758},-4.3542071336717543,11.667007879255346,24.87933570522133,35.655957859138994,44.325801532201034,51.178473160804181,56.468662839033151,60.420074854872247,63.228933964181238,97.191060723025899,89.997976786274378,83.335958063998433,77.165876878228502,71.451483320965693,66.159193917777586,61.257895791390013,56.718765189724863,52.515099325946537,48.622160555111293,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-23.607269479927758},{"$f":"SUM($I$72:J72)","v":-27.961476613599512},{"$f":"SUM($I$72:K72)","v":-16.294468734344164},{"$f":"SUM($I$72:L72)","v":8.5848669708771652},{"$f":"SUM($I$72:M72)","v":44.240824830016159},{"$f":"SUM($I$72:N72)","v":88.566626362217193},{"$f":"SUM($I$72:O72)","v":139.74509952302137},{"$f":"SUM($I$72:P72)","v":196.21376236205452},{"$f":"SUM($I$72:Q72)","v":256.63383721692679},{"$f":"SUM($I$72:R72)","v":319.86277118110803},{"$f":"SUM($I$72:S72)","v":417.05383190413392},{"$f":"SUM($I$72:T72)","v":507.05180869040828},{"$f":"SUM($I$72:U72)","v":590.3877667544067},{"$f":"SUM($I$72:V72)","v":667.55364363263516},{"$f":"SUM($I$72:W72)","v":739.00512695360089},{"$f":"SUM($I$72:X72)","v":805.16432087137844},{"$f":"SUM($I$72:Y72)","v":866.42221666276851},{"$f":"SUM($I$72:Z72)","v":923.14098185249338},{"$f":"SUM($I$72:AA72)","v":975.65608117843988},{"$f":"SUM($I$72:AB72)","v":1024.2782417335511},{"$f":"SUM($I$72:AC72)","v":1024.2782417335511},{"$f":"SUM($I$72:AD72)","v":1024.2782417335511},{"$f":"SUM($I$72:AE72)","v":1024.2782417335511},{"$f":"SUM($I$72:AF72)","v":1024.2782417335511},{"$f":"SUM($I$72:AG72)","v":1024.2782417335511},{"$f":"SUM($I$72:AH72)","v":1024.2782417335511},{"$f":"SUM($I$72:AI72)","v":1024.2782417335511},{"$f":"SUM($I$72:AJ72)","v":1024.2782417335511},{"$f":"SUM($I$72:AK72)","v":1024.2782417335511},{"$f":"SUM($I$72:AL72)","v":1024.2782417335511},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1024.2782417335511}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N94","v":0.34315667168644975}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.58264367986916632},{"$f":"K80*$L$98","v":0.94237905703570435},null,null,null,{"$f":"N82","v":0.94608962940127239}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":0},0]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":2.2941315613441747E-3},3.7105723655679909E-3,{"$f":"K80+K81+K82","v":0.58493781143051049},{"$f":"L80+L81+L82","v":0.94608962940127239},null,{"$f":"N83","v":7.5071000762848006E-2}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AQ28","v":4.6414066409234275E-2},7.5071000762848006E-2,{"$f":"K83","v":4.6414066409234275E-2},{"$f":"L83","v":7.5071000762848006E-2},null,{"$f":"N88","v":3.3771919021811841E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ29","v":0},0,null,null,null,{"$f":"N89","v":0.18362637281964078}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ10","v":3.9368702151570158E-3},6.3675693553643482E-3,null,null,null,{"$f":"N90","v":2.9336006842720218E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":3.0841545838534608E-3},4.9883707468290333E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":2.1825698401878001E-3},3.5301302991437356E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14+AQ16","v":1.5613403405843692E-2},2.5253417975839076E-2,{"$f":"K87+K86+K88","v":2.0880127829884951E-2},{"$f":"L87+L86+L88","v":3.3771919021811841E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.11353047882579316},0.18362637281964078,{"$f":"K89","v":0.11353047882579316},{"$f":"L89","v":0.18362637281964078}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":1.8137541206905198E-2},2.9336006842720218E-2,{"$f":"K90","v":1.8137541206905198E-2},{"$f":"L90","v":2.9336006842720218E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":5.9479632022261662E-2},9.6203497050815504E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":9.1610083236151746E-2},0.14817190478138018]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ55","v":5.0408634965657478E-2},8.1531892521447158E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.5303467462411606E-3},4.0926313338395118E-3,{"$f":"K91+K92+K93+K94+K95+K96","v":0.21216310408251493},{"$f":"L91+L92+L93+L94+L95+L96+L97","v":0.34315667168644975}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,{"$f":"AQ58","v":6.8112222606295323E-3},1.1016601454724438E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":1.3231848515733516E-3},2.1401445442429351E-3]
[]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E57","v":1.6174191698901073},"pro Liter",{"$f":"SUM(N82:N94)","v":1.6110516005347431}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":97209.30232558139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":1.6174191698901073},{"$f":"N119","v":97209.30232558139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.6174191698901073},{"$f":"N120","v":97209.30232558139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.6174191698901073},{"$f":"N121","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.6174191698901073},{"$f":"N122","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.6174191698901073},{"$f":"O132*R122","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.6174191698901073},{"$f":"O133*R123","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.6174191698901073},{"$f":"O134*R124","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.617419169890107},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N139","v":2173.4070095398315},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L80+L81+L2","v":0.94237905703570435}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L83","v":7.5071000762848006E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,6.3675693553643482E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,4.9883707468290333E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.5301302991437356E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,2.5253417975839076E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.18362637281964078]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,2.9336006842720218E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,9.6203497050815504E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.14817190478138018]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,8.1531892521447158E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,4.0926313338395118E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L96","v":2.1401445442429351E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,{"$f":"L95","v":1.1016601454724438E-2}]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"B21","v":2994578.2270716075},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":72229226836.967178},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,{"$f":"G14","v":0},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G55+G58)*G57*1000","v":4744802222.2547417},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":15.222810868319749},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":15.222810868319748},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":15.222810868319749},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0}]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0}]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0}]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":-1.7763568394002505E-15},"g CO2/MJ"]

{"sheet":"110STREAMS","index":75,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["FTS",null,"OUT","LPG",{"$f":"F3*$E$5/$F$5","v":1.0195443033559575E-2},0.111227626028953,null,null,null,null,null,"FTS-Selektivität:"]
[null,null,null,"Naphtha",{"$f":"F4*$E$5/$F$5","v":0.13512014886477089},{"$f":"M10","v":1.4740990987284275},null,null,null,null,null,"Naphtha",{"$f":"(100-M7)/100*SUM(R4:R6)","v":1.4740990987284275},null,"Standardwerte:",null,"Naphtha",1.474099098728427]
[null,null,null,"Kerosin",{"$f":"F5/SUM($F$5:$F$6)","v":0.49294395185998646},{"$f":"M11","v":5.3777933288666642},null,null,null,null,null,"Kerosin",{"$f":"R5/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.3777933288666642},null,null,null,"Kerosin",5.3777933288666642]
[null,null,null,"Gasöl",{"$f":"F6/SUM($F$5:$F$6)","v":0.50705604814001348},5.5317498526148441,null,null,null,null,null,"Gasöl",{"$f":"R6/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.5317498526148441},null,null,null,"Gasöl",5.531749852614845]
[null,null,null,"H2O",{"$f":"F7*$E$5/$F$5","v":1.5375649002721063},16.774130673848852,null,null,null,null,null,"Sel:",88.096401160713782,null,null,null,"Sel:",{"$f":"SUM(R5:R6)/SUM(R4:R6)*100","v":88.096401160713782}]
[null,null,"IN","CO",2.5254231690948461,27.551213114754098,null,null,null,null,null,"FTS-Ausbeute-Variation:"]
[null,null,null,"H2",0.37889828309057,4.1336071807657788,null,null,null,null,null,null,0,"%",null,null,"Standard:",{"$f":"SUM(R4:R6)","v":12.383642280209937}]
[null,null,"THERMAL",null,-0.40651106340804188,-4.43485,269.87400000000002,220,null,null,null,"Naphtha",{"$f":"M4*(100+$M$9)/100","v":1.4740990987284275}]
[null,null,null,null,-6.7187781175312304,-73.2988,220,100,null,null,null,"Kerosin",{"$f":"M5*(100+$M$9)/100","v":5.3777933288666642}]
[null,null,null,null,-4.5944820205746906,-50.123699999999999,113.42700000000001,70.842600000000004,null,null,null,"Gasöl",{"$f":"M6*(100+$M$9)/100","v":5.5317498526148441}]
[null,null,null,null,-3.8287304340022517,-41.7697,70.842600000000004,10]
[null,null,null,null,3.8886229509601675E-2,0.42423099999999997,8.9201300000000003,100]
[null,null,null,null,-13.901529099535107,-151.65933200000001,220,220]
[null,null,null,null,-9.9638037259446949E-2,-1.08700547,290,290]
[null,null,null,null,0.75563933914238501,8.2436799999999995,100.34099999999999,290]
[null,null,null,null,-2.4115308553577124E-3,-2.6308700000000001E-2,276.83300000000003,100]
[null,null,null,null,-5.5669517036324256,-60.732900000000001,1600,120]
[null,null,null,null,10.002893630343616,109.127,13.209099999999999,220]
[null,null,"WORK",null,0.46113043738984794,5.0307224190000008]
["rWGS",null,"OUT","CO",{"$f":"F22*$E$8/$F$22","v":2.5254231690948461},136.408237582894]
[null,null,null,"H2",0.36351647281250721,19.634983156694801]
[null,null,null,"H2O",1.7109455921214816,92.415035894820804]
[null,null,null,"CH4",3.8576756553169292E-2,2.08368539478009]
[null,null,null,"CO2",0.20641315303292618,11.14920254305]
[null,null,"IN","CO2",4.280370797547409,231.2]
[null,null,null,"H2",0.5646682929290483,30.5]
[null,null,"THERMAL",null,2.5134284944197072,135.76035707999901,900,900]
[null,null,null,null,13.641497298868739,736.83199999999999,40,900]
[null,null,null,null,-11.219773843354966,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-4.2753720946263991,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-1.549505336940874,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F35*($E$28+$E$9-$E$23)/$F$35","v":0.58005010320711115},1]
[null,null,null,"O2",{"$f":"F36*($E$28+$E$9-$E$23)/$F$35","v":4.6032845244100056},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F37*($E$28+$E$9-$E$23)/$F$35","v":5.1833346276171168},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F38*($E$28+$E$9-$E$23)/$F$35","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F39*($E$28+$E$9-$E$23)/$F$35","v":110.46474165476229},{"$f":"119.972/O39*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"110PINCH","index":76,"n_rows":19,"n_cols":44,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-25.211338289436746},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",25.171060116999833,null,"MIN-DT",{"$f":"MIN(AF3:AF11,AK3:AK18)","v":4.9999999999998863}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",3.8886229509601675E-2,4.2694647576464127E-4,8.9201300000000003,100,null,"HOT",3.8287304340022517,6.2928448718533578E-2,10,70.842600000000004,null,"COLDCURVE",8.9201300000000003,0,null,"HOTCURVE",10,0,null,"COMPARISON",{"$f":"V3+AC1","v":25.171060116999833},{"$f":"U3","v":8.9201300000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35))-AD3,AG3-AD3))","v":211.07987},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35)))","v":220},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-25.171060116999833,10,220]
["deltaT",null,{"$f":"'110STREAMS'!E10","v":-0.40651106340804188},{"$f":"'110STREAMS'!F10","v":-4.43485},{"$f":"'110STREAMS'!G10","v":269.87400000000002},{"$f":"'110STREAMS'!H10","v":220},null,null,10.002893630343616,4.8372020385537354E-2,13.209099999999999,220,null,null,1.549505336940874,2.5704278838473742E-2,40,100.282,null,null,13.209099999999999,1.831160626160273E-3,null,null,40,1.8878534615560074,null,null,{"$f":"V4+AC1","v":25.172891277625993},13.209099999999999,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35))-AD4,AG4-AD4))","v":206.79089999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35)))","v":220},1.8878534615560074,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",-4.0278172436906345E-2,1589.2918605405316,1600]
[5,"K",{"$f":"'110STREAMS'!E11","v":-6.7187781175312304},{"$f":"'110STREAMS'!F11","v":-73.2988},{"$f":"'110STREAMS'!G11","v":220},{"$f":"'110STREAMS'!H11","v":100},null,null,13.641497298868739,1.5862206161475278E-2,40,900,null,null,4.5944820205746906,0.10789120007736848,70.842600000000004,113.42700000000001,null,null,40,1.3091994019106159,null,null,70.842600000000004,4.6215172245057623,null,null,{"$f":"V5+AC1","v":26.480259518910447},40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35))-AD5,AG5-AD5))","v":180},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35)))","v":220},4.6215172245057623,70.842600000000004,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'110STREAMS'!E12","v":-4.5944820205746906},{"$f":"'110STREAMS'!F12","v":-50.123699999999999},{"$f":"'110STREAMS'!G12","v":113.42700000000001},{"$f":"'110STREAMS'!H12","v":70.842600000000004},null,null,0.75563933914238501,3.9841997434468439E-3,100.34099999999999,290,null,null,6.7187781175312304,5.5989817646093586E-2,100,220,null,null,100,5.1888697832772515,null,null,100,8.5168140414465405,null,null,{"$f":"V6+AC1","v":30.359929900277084},100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35))-AD6,AG6-AD6))","v":120},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35)))","v":220},8.5168140414465405,100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",0]
[null,null,{"$f":"'110STREAMS'!E13","v":-3.8287304340022517},{"$f":"'110STREAMS'!F13","v":-41.7697},{"$f":"'110STREAMS'!G13","v":70.842600000000004},{"$f":"'110STREAMS'!H13","v":10},null,null,2.5134284944197072,-1,900,900,null,null,2.4115308553577124E-3,1.3637334973436587E-5,100,276.83300000000003,null,null,100.34099999999999,5.2107736545297829,null,null,100.282,8.5702809408054677,null,null,{"$f":"V7+AC1","v":30.381833771529614},100.34099999999999,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),35))-AD7,AG7-AD7))","v":119.65900000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ18,3,TRUE),35)))","v":220},8.5702809408054677,100.282,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",25.211338289436739,10,1600]
[null,null,{"$f":"'110STREAMS'!E14","v":3.8886229509601675E-2},{"$f":"'110STREAMS'!F14","v":0.42423099999999997},{"$f":"'110STREAMS'!G14","v":8.9201300000000003},{"$f":"'110STREAMS'!H14","v":100},null,null,null,null,null,null,null,null,4.2753720946263991,6.9937872677142493E-2,100.282,161.41300000000001,null,null,220,13.373722326019873,null,null,113.42700000000001,11.644009517889643,null,null,{"$f":"V8+AC1","v":38.544782443019706},220,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),35))-AD8,AG8-AD8))","v":100.3408852734554},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ18,3,TRUE),35)))","v":320.3408852734554},11.644009517889643,113.42700000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'110STREAMS'!E29","v":2.5134284944197072},{"$f":"'110STREAMS'!F29","v":135.76035707999901},{"$f":"'110STREAMS'!G29","v":900},{"$f":"'110STREAMS'!H29","v":900},null,null,null,null,null,null,null,null,5.5669517036324256,3.7614538538056929E-3,120,1600,null,null,290,14.762970739364423,null,null,120,12.471821864587053,null,null,{"$f":"V9+AC1","v":39.934030856364259},290,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),35))-AD9,AG9-AD9))","v":103.64318560527369},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ18,3,TRUE),35)))","v":393.64318560527369},12.471821864587053,120,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'110STREAMS'!E30","v":13.641497298868739},{"$f":"'110STREAMS'!F30","v":736.83199999999999},{"$f":"'110STREAMS'!G30","v":40},900,null,null,null,null,null,null,null,null,11.219773843354966,1.5190862881901477E-2,161.41300000000001,900,null,null,900,24.438916497864341,null,null,161.41300000000001,17.843203155344142,null,null,{"$f":"V10+AC1","v":49.609976614864173},900,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),35))-AD10,AG10-AD10))","v":21.085206382933848},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ18,3,TRUE),35)))","v":921.08520638293385},17.843203155344142,161.41300000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'110STREAMS'!E31","v":-11.219773843354966},{"$f":"'110STREAMS'!F31","v":-606.02499999999998},{"$f":"'110STREAMS'!G31","v":900},{"$f":"'110STREAMS'!H31","v":161.41300000000001},null,null,null,null,null,null,null,null,13.901529099535107,-1,220,220,null,null,900,26.952344992284047,"*",null,220,22.234636952914784,null,null,{"$f":"V11+AC1","v":52.12340510928388},900,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),35))-AD11,AG11-AD11))","v":689.29186054053162},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ18,3,TRUE),35)))","v":1589.2918605405316},22.234636952914784,220,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'110STREAMS'!E32","v":-4.2753720946263991},{"$f":"'110STREAMS'!F32","v":-230.93000000000006},{"$f":"'110STREAMS'!G32","v":161.41300000000001},{"$f":"'110STREAMS'!H32","v":100.282},null,null,null,null,null,null,null,null,0.40651106340804188,8.1507611863504362E-3,220,269.87400000000002,null,null,null,null,null,null,220,36.136166052449894,"*",null,null,null,null,null,null,36.136166052449894,220,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30)),AI12-AL12))","v":35.307416508179728},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30)))","v":184.69258349182027}]
[null,null,{"$f":"'110STREAMS'!E33","v":-1.549505336940874},{"$f":"'110STREAMS'!F33","v":-83.694999999999936},{"$f":"'110STREAMS'!G33","v":100.282},{"$f":"'110STREAMS'!H33","v":40},null,null,null,null,null,null,null,null,9.9638037259446949E-2,-1,290,290,null,null,null,null,null,null,269.87400000000002,37.48858510917907,null,null,null,null,null,null,null,37.48858510917907,269.87400000000002,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30)),AI13-AL13))","v":65.356581338707144},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30)))","v":204.51741866129288}]
[null,null,{"$f":"'110STREAMS'!E15","v":-13.901529099535107},{"$f":"'110STREAMS'!F15","v":-151.65933200000001},{"$f":"'110STREAMS'!G15","v":220},{"$f":"'110STREAMS'!H15","v":220},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276.83300000000003,37.620569183556931,null,null,null,null,null,null,null,37.620569183556931,276.83300000000003,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30)),AI14-AL14))","v":70.380853706382425},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30)))","v":206.4521462936176}]
[null,null,{"$f":"'110STREAMS'!E16","v":-9.9638037259446949E-2},{"$f":"'110STREAMS'!F16","v":-1.08700547},{"$f":"'110STREAMS'!G16","v":290},{"$f":"'110STREAMS'!H16","v":290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,37.870114338015981,null,null,null,null,null,null,null,37.870114338015981,290,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30)),AI15-AL15))","v":79.889822174014},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30)))","v":210.110177825986}]
[null,null,{"$f":"'110STREAMS'!E17","v":0.75563933914238501},{"$f":"'110STREAMS'!F17","v":8.2436799999999995},{"$f":"'110STREAMS'!G17","v":100.34099999999999},{"$f":"'110STREAMS'!H17","v":290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,37.969752375275426,"*",null,null,null,null,null,null,37.969752375275426,290,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30)),AI16-AL16))","v":78.429248503856201},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30)))","v":211.5707514961438}]
[null,null,{"$f":"'110STREAMS'!E18","v":-2.4115308553577124E-3},{"$f":"'110STREAMS'!F18","v":-2.6308700000000001E-2},{"$f":"'110STREAMS'!G18","v":276.83300000000003},{"$f":"'110STREAMS'!H18","v":100},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,49.530665584056798,null,null,null,null,null,null,null,49.530665584056798,900,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30)),AI17-AL17))","v":4.9999999999998863},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30)))","v":895.00000000000011}]
[null,null,{"$f":"'110STREAMS'!E19","v":-5.5669517036324256},{"$f":"'110STREAMS'!F19","v":-60.732900000000001},{"$f":"'110STREAMS'!G19","v":1600},{"$f":"'110STREAMS'!H19","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,52.163683281720786,null,null,null,null,null,null,null,52.163683281720786,1600,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE11,3,TRUE),30)))","v":900.69547173898582}]
[null,null,{"$f":"'110STREAMS'!E20","v":10.002893630343616},{"$f":"'110STREAMS'!F20","v":109.127},{"$f":"'110STREAMS'!G20","v":13.209099999999999},{"$f":"'110STREAMS'!H20","v":220}]

{"sheet":"110EC","index":77,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'110OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8878534615560076,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.55251018104709,1.6387616853784789E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'110OPEX'!D1*1000 /8000/3600","v":8.8368697118115749E-2},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.7726545511401468,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,6.1550505247921766E-5,4.309184287416376E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.8563060287503861,0,0,3.4722222222222222E-5,0,0,0,1.686217371093884E-4,0]
["Wärme",{"$f":"C6","v":100},250,16.654246075553292,0,0.95,0,0,0,15.821533771775627,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,4.0278172436906345E-2,0.65,0,0,0,2.6180812083989126E-2,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":2.6180812083989126E-2},{"$f":"SUM(J4:J9)","v":10.269023590728537},{"$f":"SUM(K4:K9)","v":1.8689339277357889E-3},{"$f":"SUM(L4:L9)","v":4.309184287416376E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"120CAPEX","index":78,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'120OPEX'!D1","v":97209.30232558139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu Syngas > Wassergas-Shift > Fischer-Tropsch-Synthese und Upgrading > Diesel/Kerosin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'120STREAMS'!E40*8000/$G$2","v":11.252565541599601},{"$f":"J9*$D$1","v":1093854.0456717752},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":368.52098907219624},{"$f":"(K9/C9)^H9*E9*G9","v":230.32561817012262},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'120STREAMS'!E26*8000/$G$2+'120STREAMS'!E27*8000/$G$2+'120STREAMS'!E28*8000/$G$2","v":4.1456651180129267},{"$f":"J10*$D$1","v":402997.21379753563},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":3.1275970065574255},{"$f":"(K10/C10)^H10*E10*G10","v":0.65158270969946364},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["FTS",null,129265.11627906977,"N/K/Gasöl",78.194285714285712,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.72,0.9,{"$f":"('120STREAMS'!E4+'120STREAMS'!E5+'120STREAMS'!E6)*8000/$G$2","v":1.1351201488647709},{"$f":"J11*$D$1","v":110344.23772685447},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":122.23725398797038},{"$f":"(K11/C11)^H11*E11*G11","v":76.398283742481482},"TIC","Phillips, S. D., Tarud, J. K., Biddy, M. J., & Dutta, A. (2011). Gasoline from Wood via Integrated Gasification, Synthesis, and Methanol-to-Gasoline Technologies. U.S. Department of Energy, (January), 1–115. https://doi.org/10.2172/1004790"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":12.917150779519043},{"$f":"'120EC'!O3","v":12.917150779519043},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":14.898121248960429},{"$f":"(K13/C13)^H13*E13*G13","v":9.3113257806002672},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":20.376966353741295},{"$f":"'120EC'!O4","v":20.376966353741295},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":42.706372567662207},{"$f":"(K14/C14)^H14*E14*G14","v":26.691482854788877},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":551.49033388334669},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"120OPEX","index":79,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":97209.30232558139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4571153693267024E+298]
["Endwertmethode",null,"Faktor:",0.97209302325581393]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'120STREAMS'!E40*'120OPEX'!D1","v":1093854.0456717752},"t/a",{"$f":"G7*F7/1000000","v":46.710547119180795},{"$f":"I7*(1+$C7/100)","v":47.64475806156441},48.597653222795699,49.569606287251617,50.560998412996646,51.572218381256583,52.603662748881717,53.655736003859353,54.728850723936539,55.823427738415269,56.939896293183573,58.078694219047243,59.240268103428185,60.425073465496752,61.633574934806688,62.866246433502823,64.123571362172882,65.406042789416347,66.714163645204678,68.048446918108766,69.409415856470943,70.797604173600362,72.213556257072369,73.657827382213824,75.130983929858104,76.63360360845526,78.166275680624366,79.729601194236849,81.324193218121593,82.95067708248402,null,{"$f":"SUM(I7:AL7)/$AN$59","v":0.25897039273677841},null,{"$f":"SUMPRODUCT(I7:AL7,I$69:AL$69)","v":3060.447344009865},{"$f":"AP7/$AP$59","v":0.25897039273677841}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'120STREAMS'!E39","v":1476.7088684923701},"t/a",{"$f":"G8*E8/1000000","v":0.25836498363142513},{"$f":"I8*(1+$C8/100)","v":0.26353228330405365},0.26880292897013475,0.27417898754953746,0.27966256730052819,0.28525581864653876,0.29096093501946957,0.29678015371985894,0.30271575679425611,0.30877007193014122,0.31494547336874407,0.32124438283611895,0.32766927049284134,0.33422265590269817,0.34090710902075216,0.34772525120116721,0.35467975622519055,0.36177335134969435,0.36900881837668825,0.37638899474422205,0.38391677463910651,0.39159511013188864,0.39942701233452643,0.40741555258121698,0.41556386363284131,0.42387514090549816,0.43235264372360815,0.4409996965980803,0.44981969053004189,0.45881608434064275,null,{"$f":"SUM(I8:AL8)/$AN$59","v":1.4324148486153491E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$69:AL$69)","v":16.927920495610213},{"$f":"AP8/$AP$59","v":1.4324148486153487E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'120CAPEX'!K9","v":17171.573517201075},"€/a",{"$f":"G9/1000000","v":1.7171573517201076E-2},{"$f":"I9*(1+$C9/100)","v":1.7515004987545098E-2},1.7865305087296002E-2,1.8222611189041921E-2,1.858706341282276E-2,1.8958804681079217E-2,1.9337980774700801E-2,1.9724740390194818E-2,2.0119235197998714E-2,2.052161990195869E-2,2.0932052299997863E-2,2.1350693345997821E-2,2.1777707212917777E-2,2.2213261357176134E-2,2.2657526584319656E-2,2.3110677116006048E-2,2.357289065832617E-2,2.4044348471492696E-2,2.4525235440922551E-2,2.5015740149741002E-2,2.5516054952735824E-2,2.6026376051790541E-2,2.6546903572826352E-2,2.7077841644282879E-2,2.7619398477168537E-2,2.8171786446711908E-2,2.8735222175646148E-2,2.9309926619159071E-2,2.9896125151542254E-2,3.04940476545731E-2,null,{"$f":"SUM(I9:AL9)/$AN$59","v":9.5201820828854728E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$69:AL$69)","v":1.1250713126759422},{"$f":"AP9/$AP$59","v":9.5201820828854741E-5}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('120CAPEX'!K10/'120CAPEX'!C10)^'120CAPEX'!I10*'120CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$69:AL$69)","v":0},{"$f":"AP11/$AP$59","v":0}]
[]
["FTS","Betriebsmittel (kA)",2,null,0,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'120CAPEX'!K11","v":0},"€/a",{"$f":"G13/1000000","v":0},{"$f":"I13*(1+$C13/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I13:AL13)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I13:AL13,I$69:AL$69)","v":0},{"$f":"AP13/$AP$59","v":0}]
[]
["CO2-Emissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":6539.476596685312},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$69:AL$69)","v":0},{"$f":"AP15/$AP$59","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('120STREAMS'!E46+'120STREAMS'!E21+'120STREAMS'!E34-'120EC'!I10)/3600>0,D1*1000*('120STREAMS'!E46+'120STREAMS'!E21+'120STREAMS'!E34-'120EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$69:AL$69)","v":0},{"$f":"AP17/$AP$59","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('120PINCH'!AP4)/3600>0, D1*1000*('120PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$69:AL$69)","v":0},{"$f":"AP19/$AP$59","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},null,{"$f":"IF(D1*1000*('120EC'!J10)/3600<0, D1*1000*(-'120EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$69:AL$69)","v":0},{"$f":"AP21/$AP$59","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'120EC'!K10","v":2.3517966885331486E-3},"€/kg",{"$f":"G22*D1*1000/1000000","v":0.22861651530392002},{"$f":"I22*(1+$C22/100)","v":0.23318884560999842},0.23785262252219838,0.24260967497264235,0.2474618684720952,0.25241110584153709,0.25745932795836785,0.2626085145175352,0.26786068480788588,0.2732178985040436,0.27868225647412448,0.28425590160360698,0.28994101963567914,0.29573984002839271,0.30165463682896054,0.30768772956553975,0.31384148415685054,0.32011831383998757,0.32652068011678731,0.33305109371912306,0.3397121155935055,0.34650635790537559,0.35343648506348313,0.36050521476475278,0.36771531906004784,0.37506962544124878,0.38257101795007376,0.39022243830907521,0.39802688707525674,0.40598742481676187,null,{"$f":"SUM(I22:AL22)/$AN$59","v":1.2674848060184353E-3},null,{"$f":"SUMPRODUCT(I22:AL22,I$69:AL$69)","v":14.978818494107655},{"$f":"AP22/$AP$59","v":1.2674848060184351E-3}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'120EC'!L10*D1*1000","v":17489238.258799858},"m³/a",{"$f":"E23*G23/1000000","v":1.5740314432919873},{"$f":"I23*(1+$C23/100)","v":1.6055120721578271},1.6376223136009838,1.6703747598730034,1.7037822550704635,1.7378579001718728,1.7726150581753104,1.8080673593388166,1.8442287065255929,1.8811132806561048,1.918735546269227,1.9571102571946115,1.9962524623385038,2.036177511585274,2.0769010618169794,2.1184390830533188,2.1608078647143851,2.2040240220086731,2.2481045024488466,2.2930665924978237,2.3389279243477801,2.3857064828347356,2.4334206124914304,2.482089024741259,2.5317308052360841,2.5823654213408056,2.6340127297676217,2.6866929843629741,2.7404268440502335,2.795235380931238,null,{"$f":"SUM(I23:AL23)/$AN$59","v":8.7266702316569425E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$69:AL$69)","v":103.12960663294969},{"$f":"AP23/$AP$59","v":8.7266702316569442E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('120CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('120CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$69:AL$69)","v":0},{"$f":"AP26/$AP$59","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('120CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('120CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":80889.605282915465},"h/a",{"$f":"G27*$E$31/1000000","v":3.251762132373202},{"$f":"I27*(1+$C27/100)","v":3.3493149963443982},3.4497944462347303,3.5532882796217722,3.6598869280104256,3.7696835358507386,3.8827740419262606,3.9992572631840484,4.1192349810795701,4.2428120305119572,4.3700963914273157,4.5011992831701351,4.6362352616652389,4.7753223195151966,4.9185819891006526,5.0661394487736722,5.2181236322368827,5.3746673412039891,5.5359073614401089,5.7019845822833126,5.8730441197518122,6.0492354433443669,6.2307125066446982,6.417633881844039,6.6101628982993601,6.8084677852483413,7.012721818805792,7.2231034733699664,7.4397965775710659,7.6629904748981978,null,{"$f":"SUM(I27:AL27)/$AN$59","v":2.114229249433934E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$69:AL$69)","v":228.61693515725469},{"$f":"AP27/$AP$59","v":1.9345216835647671E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('120CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('120CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":21130.788652668667},"h/a",{"$f":"G28*$E$31/1000000","v":0.84945770383728048},{"$f":"I28*(1+$C28/100)","v":0.87494143495239896},0.90118967800097094,0.92822536834100011,0.9560721293912301,0.98475429327296704,1.0142969220711562,1.0447258297332909,1.0760676046252897,1.1083496327640485,1.14160012174697,1.1758481253993791,1.2111235691613604,1.2474572762362013,1.2848809945232873,1.3234274243589859,1.3631302470897555,1.4040241545024481,1.4461448791375215,1.4895292255116472,1.5342151022769968,1.5802415553453066,1.6276488020056659,1.6764782660658359,1.726772614047811,1.7785757924692454,1.8319330662433229,1.8868910582306226,1.9434977899775414,2.0018027236768678,null,{"$f":"SUM(I28:AL28)/$AN$59","v":5.5230003010676761E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$69:AL$69)","v":59.721593674893619},{"$f":"AP28/$AP$59","v":5.053550291961386E-3}]
[null,"FTS",3,"Kurve C",6,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('120CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('120CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":46208.080047678268},"h/a",{"$f":"G29*$E$31/1000000","v":1.8575648179166664},{"$f":"I29*(1+$C29/100)","v":1.9132917624541663},1.9706905153277914,2.029811230787625,2.0907055677112538,2.1534267347425913,2.218029536784869,2.2845704228884149,2.3531075355750675,2.4237007616423196,2.4964117844915892,2.5713041380263371,2.6484432621671274,2.7278965600321414,2.8097334568331056,2.8940254605380988,2.980846224354242,3.0702716110848693,3.1623797594174157,3.2572511521999381,3.3549686867659365,3.4556177473689149,3.5592862797899825,3.6660648681836818,3.7760468142291925,3.8893282186560683,4.0060080652157506,4.1261883071722236,4.2499739563873904,4.3774731750790119,null,{"$f":"SUM(I29:AL29)/$AN$59","v":1.2077506628360296E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$69:AL$69)","v":130.59712188053516},{"$f":"AP29/$AP$59","v":1.1050929534824921E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.1917569308254297},{"$f":"I31*(1+$C31/100)","v":1.2275096387501925},1.2643349279126983,1.3022649757500793,1.3413329250225816,1.381572912773259,1.4230201001564569,1.4657107031611507,1.5096820242559852,1.5549724849836648,1.6016216595331747,1.64967030931917,1.6991604185987452,1.7501352311567075,1.8026392880914088,1.8567184667341512,1.9124200207361757,1.9697926213582611,2.028886399999009,2.0897529919989792,2.1524455817589487,2.2170189492117172,2.2835295176880686,2.3520354032187107,2.4225964653152721,2.4952743592747302,2.5701325900529723,2.6472365677545615,2.7266536647871984,2.8084532747308146,null,{"$f":"SUM(I31:AL31)/$AN$59","v":7.7485598847534601E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$69:AL$69)","v":83.787130142536711},{"$f":"AP31/$AP$59","v":7.0899393324867976E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'120STREAMS'!E7+D1*'120STREAMS'!E24+D1*'120STREAMS'!E37","v":330907.7365191729},"t/a",{"$f":"G33*E33/1000000","v":0.82726934129793217},{"$f":"I33*(1+$C33/100)","v":0.8438147281238908},0.86069102268636866,0.87790484314009609,0.89546294000289806,0.91337219880295606,0.93163964277901523,0.95027243563459551,0.96927788434728746,0.98866344203423318,1.0084367108749179,1.0286054450924162,1.0491775539942645,1.0701611050741497,1.0915643271756328,1.1133956137191454,1.1356635259935284,1.1583767965133989,1.181544332443667,1.2051752190925402,1.2292787234743909,1.2538642979438788,1.2789415839027565,1.3045204155808117,1.3306108238924279,1.3572230403702765,1.3843675011776821,1.4120548512012359,1.4402959482252606,1.4691018671897658,null,{"$f":"SUM(I33:AL33)/$AN$59","v":4.5865073185376703E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$69:AL$69)","v":54.202196602325927},{"$f":"AP33/$AP$59","v":4.5865073185376703E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'120CAPEX'!$L$18","v":38.604323371834269},{"$f":"I35*(1+$C35/100)","v":39.376409839270956},40.163938036056372,40.9672167967775,41.786561132713054,42.622292355367314,43.474738202474661,44.344232966524153,45.231117625854637,46.135739978371731,47.058454777939168,47.999623873497953,48.959616350967913,49.938808677987275,50.937584851547022,51.956336548577966,52.995463279549526,54.055372545140514,55.136479996043327,56.239209595964198,57.36399378788348,58.511273663641148,59.68149913691397,60.87512911965225,62.092631702045296,63.334484336086206,64.601174022807925,65.893197503264091,67.211061453329378,68.555282682395969,null,{"$f":"SUM(I35:AL35)/$AN$59","v":0.21402825275057163},null,{"$f":"SUMPRODUCT(I35:AL35,I$69:AL$69)","v":2529.3323717485105},{"$f":"AP35/$AP$59","v":0.21402825275057158}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":5.79064850577514},{"$f":"I37*(1+$C37/100)","v":5.9064614758906426},6.024590705408456,6.1450825195166257,6.2679841699069581,6.3933438533050975,6.5212107303711999,6.6516349449786238,6.7846676438781968,6.9203609967557611,7.0587682166908765,7.1999435810246943,7.3439424526451882,7.4908213016980918,7.6406377277320541,7.793450482286695,7.949319491932429,8.1083058817710771,8.2704719994064995,8.4358814393946293,8.6045990681825213,8.7766910495461712,8.9522248705370941,9.1312693679478354,9.3138947553067926,9.500172650412928,9.6901761034211873,9.8839796254896104,10.081659217999404,10.283292402359391,null,{"$f":"SUM(I37:AL37)/$AN$59","v":3.2104237912585744E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$69:AL$69)","v":379.39985576227673},{"$f":"AP37/$AP$59","v":3.2104237912585751E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'120CAPEX'!$L$18","v":5.5149033388334674},{"$f":"I39*(1+$C39/100)","v":5.6252014056101372},5.7377054337223399,5.8524595423967867,5.9695087332447221,6.0888989079096163,6.2106768860678088,6.3348904237891652,6.4615882322649485,6.5908199969102474,6.7226363968484524,6.8570891247854213,6.9942309072811302,7.1341155254267532,7.2767978359352883,7.4223337926539941,7.5707804685070741,7.7221960778772161,7.8766399994347607,8.0341727994234553,8.1948562554119242,8.358753380520163,8.5259284481305659,8.6964470170931776,8.8703759574350407,9.0477834765837422,9.2287391461154176,9.4133139290377255,9.6015802076184809,9.7936118117708499,null,{"$f":"SUM(I39:AL39)/$AN$59","v":3.0575464678653089E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$69:AL$69)","v":361.33319596407296},{"$f":"AP39/$AP$59","v":3.0575464678653089E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100))","v":33.089420033000799},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":29.780478029700721},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":26.471536026400642},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":23.16259402310056},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":19.853652019800482},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":16.5447100165004},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":13.235768013200321},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":9.9268260099002426},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":6.6178840066001614},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":3.3089420033000807},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('120CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'120CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$59","v":2.4871533337645017E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$69:AL$69)","v":858.25433719677824},{"$f":"AP42/$AP$59","v":7.2624174765470714E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('120CAPEX'!$L$18*(1-$E$41/100))","v":33.089420033000799},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":33.089420033000799},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'120CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'120CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'120CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$59","v":4.5220969704809121E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$69:AL$69)","v":1367.8363787554879},{"$f":"AP43/$AP$59","v":0.1157442309534536}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'120CAPEX'!L18*$E$45/100","v":16.5447100165004},{"$f":"I45*(1+$C45/100)","v":16.875604216830407},17.213116301167016,17.557378627190356,17.908526199734165,18.266696723728849,18.632030658203426,19.004671271367496,19.384764696794846,19.772459990730745,20.167909190545359,20.571267374356268,20.982692721843392,21.402346576280262,21.830393507805869,22.267001377961986,22.712341405521226,23.16658823363165,23.629919998304285,24.102518398270369,24.584568766235776,25.076260141560493,25.577785344391703,26.089341051279536,26.611127872305129,27.143350429751234,27.686217438346258,28.239941787113185,28.804740622855448,29.380835435312559,null,{"$f":"SUM(I45:AL45)/$AN$59","v":9.1726394035959252E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$69:AL$69)","v":1083.9995878922189},{"$f":"AP45/$AP$59","v":9.1726394035959266E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":189.39996786012071},188.62695382855253,187.90680351889449,187.24063856045905,186.62960494579113,186.07487357585219,185.57764081784555,185.13912907598777,184.76058737553905,184.44329196041309,151.0991268716935,154.21720670869936,157.40053106143247,160.65049130777706,163.96850924780202,167.35603779004353,170.81456165384847,174.34559808816962,177.95069760721449,181.63144474335874,185.38945881774589,189.22639472900633,193.14394376053914,197.14383440681124,201.22783321914059,205.39774567144227,209.6554170464276,214.00273334275937,218.4416222036798,222.97405386764066,null,{"$f":"SUM(I47:AL47)","v":5561.8367336646879},null,{"$f":"SUMPRODUCT(I47:AL47,I$69:AL$69)","v":10333.6894657221},{"$f":"AP47/$AP$59","v":0.87442106285405041}]
[]
[]
["Einzahlungen"]
["Verkauf","FTS-Kero/Gasöl",2,null,1560.0087312264852,"€/t",{"$f":"D1","v":97209.30232558139},"t/a",{"$f":"E51*G51/1000000","v":151.64736038434205},{"$f":"I51*(1+$C51/100)","v":154.6803075920289},157.77391374386949,160.92939201874688,164.14797985912182,167.43093945630426,170.77955824543034,174.19514941033896,177.67905239854574,181.23263344651664,184.85728611544698,188.55443183775591,192.32552047451102,196.17203088400126,200.09547150168129,204.09738093171492,208.17932855034923,212.34291512135621,216.58977342378333,220.92156889225899,225.34000027010418,229.84680027550627,234.44373628101638,239.13261100663672,243.91526322676947,248.79356849130485,253.76943986113096,258.84482865835361,264.02172523152069,269.30215973615111,null,{"$f":"SUM(I51:AL51)/$AN$59*($AN$59-$AN$47)/$AN$59","v":0.20170000374204325},null,{"$f":"SUMPRODUCT(I51:AL51,I$69:AL$69)","v":9935.8451128864854},{"$f":"AP51/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.10558125488681862}]
[null,null,null,null,{"$f":"E51/1000","v":1.5600087312264852},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.1609367302150588},"€/l BÄ",43,"MJ/l (Heizwert)"]
[null,"FTS-Naphtha",2,null,{"$f":"100/100*'120OPEX'!E51","v":1560.0087312264852},1,{"$f":"'120STREAMS'!E4*D1","v":13134.935401273076},"t/a",{"$f":"E54*G54/1000000","v":20.490613910081855},{"$f":"I54*(1+$C54/100)","v":20.900426188283493},21.318434712049164,21.744803406290149,22.179699474415951,22.623293463904272,23.075759333182358,23.537274519846004,24.008020010242927,24.488180410447786,24.977944018656743,25.477502899029879,25.987052957010476,26.506794016150685,27.036929896473701,27.577668494403177,28.129221864291242,28.691806301577067,29.265642427608608,29.850955276160782,30.447974381683999,31.056933869317678,31.678072546704033,32.311633997638111,32.957866677590872,33.617024011142689,34.289364491365546,34.975151781192857,35.674654816816712,36.388147913153048,null,{"$f":"SUM(I54:AL54)/$AN$59*($AN$59-$AN$47)/$AN$59","v":2.7253734531649736E-2},null,{"$f":"SUMPRODUCT(I54:AL54,I$69:AL$69)","v":1342.532870750528},{"$f":"AP54/$AP$59*($AP$59-$AP$47)/$AP$59","v":1.4266154877636248E-2}]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('120EC'!J10>0,'120EC'!J10,0)*D1*1000/3600","v":200149.54803418566},"MWh/a",{"$f":"G56*E56/1000000","v":4.0029909606837135},{"$f":"I56*(1+$C56/100)","v":4.0830507798973876},4.1647117954953359,4.248006031405243,4.3329661520333476,4.4196254750740147,4.5080179845754955,4.5981783442670059,4.6901419111523461,4.7839447493753928,4.8796236443629004,4.9772161172501583,5.0767604395951613,5.1782956483870644,5.2818615613548054,5.3874987925819013,5.4952487684335392,5.6051537438022097,5.717256818678254,5.831601955051819,5.9482339941528553,6.0671986740359127,6.1885426475166314,6.3123135004669644,6.4385597704763038,6.5673309658858301,6.6986775852035469,6.8326511369076179,6.9693041596457705,7.1086902428386862,null,{"$f":"SUM(I56:AL56)/$AN$59*(AN59-AN47)/AN59","v":5.3242159290010074E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$69:AL$69)","v":262.27359363747104},{"$f":"AP56/$AP$59*($AP$59-$AP$47)/$AP$59","v":2.7869974647657418E-3}]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('120STREAMS'!E46+'120STREAMS'!E21+'120STREAMS'!E34-'120EC'!I10)/3600<0,-D1*1000*('120STREAMS'!E46+'120STREAMS'!E21+'120STREAMS'!E34-'120EC'!I10)/3600,0)","v":84585.126388836274},"MWh/a",{"$f":"G57*E57/1000000","v":4.2292563194418138},{"$f":"I57*(1+$C57/100)","v":4.3138414458306498},4.4001182747472631,4.4881206402422089,4.5778830530470529,4.6694407141079939,4.7628295283901538,4.8580861189579574,4.9552478413371164,5.0543527981638592,5.1554398541271365,5.2585486512096793,5.3637196242338732,5.4709940167185511,5.5804138970529227,5.6920221749939817,5.8058626184938618,5.9219798708637388,6.0404194682810139,6.1612278576466339,6.2844524147995671,6.4101414630955587,6.5383442923574702,6.66911117820462,6.8024934017687126,6.9385432698040868,7.0773141352001687,7.218860417904172,7.3632376262622552,7.5105023787875007,null,{"$f":"SUM(I57:AL57)/$AN$59*($AN$59-$AN$47)/$AN$59","v":5.6251623061257883E-3},null,{"$f":"SUMPRODUCT(I57:AL57,I$69:AL$69)","v":277.09836574912794},{"$f":"AP57/$AP$59*($AP$59-$AP$47)/$AP$59","v":2.9445299167289679E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I57)","v":180.37022157454945},183.97762600604042,187.65717852616123,191.4103220966845,195.23852853861817,199.14329910939054,203.12616509157834,207.18868839340993,211.33246216127813,215.55911140450368,219.87029363259376,224.26769950524562,228.75305349535054,233.32811456525755,237.99467685656273,242.754570393694,247.60966180156788,252.56185503759923,257.61309213835119,262.76535398111821,268.02066106074057,273.38107428195542,278.84869576759451,284.42566968294642,290.11418307660534,295.9164667381375,301.83479607290019,307.87149199435822,314.02892183424547,320.30950027093036,null,{"$f":"SUM(I59:AL59)","v":7317.2734350899682},null,{"$f":"SUMPRODUCT(I59:AL59,I$69:AL$69)","v":11817.749943023611},{"$f":"AP59/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.12557893714594956}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I59-I47","v":-9.0297462855712638},-4.649327822512106,-0.24962499273325989,4.169683536225449,8.6089235928270398,13.068425533538345,17.548524273732795,22.049559317422165,26.571874785739084,31.11581944409059,68.771166760900257,70.050492796546251,71.352522433918068,72.677623257480491,74.026167608760716,75.398532603650466,76.79510014771941,78.216256949429606,79.662394531136698,81.133909237759468,82.631202242994675,84.154679552949091,85.704752007055362,87.281835276135183,88.886349857464751,90.518721066695235,92.179379026472589,93.868758651598853,95.587299630565667,97.335446403289694]
["Barwert",null,10,null,null,null,null,null,{"$f":"I62*(1+$C$63/100)^-(I5)","v":-8.2088602596102387},-3.8424196880265336,-0.18754695171544689,2.8479499598561899,5.3454642273733395,7.37678552053152,9.0051676940345953,10.286282151949726,11.269068812323821,11.996495381770062,24.103874409913036,22.320245800776974,20.668284153468978,19.13828969237705,17.72127597080641,16.408917490377789,15.193501161878256,14.067881326152531,13.025438074218728,12.060038624882138,11.166001535814065,10.338063540462443,9.5713488183607804,8.8613405204906783,8.2038543844104446,7.5950142859653385,7.0312295856117428,6.5091741377845462,6.0257668413722847,5.5781536182959046]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$63/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'120CAPEX'!L18","v":220.59613355333869},{"$f":"$H$66*(1+$C$66/100)^I5","v":242.65574690867257},266.92132159953985,293.61345375949389,322.97479913544328,355.27227904898763,390.79950695388641,429.87945764927514,472.86740341420261,520.15414375562295,572.16955813118523,629.38651394430383,692.32516533873422,761.55768187260765,837.71345005986859,921.48479506585545,1013.633274572441,1114.9966020296852,1226.4962622326539,1349.1458884559195,1484.0604773015114,1632.4665250316627,1795.7131775348291,1975.2844952883122,2172.812944817143,2390.0942392988582,2629.1036632287437,2892.0140295516189,3181.2154325067804,3499.3369757574587,3849.2706733332052,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1484.0604773015114}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I62*I69","v":-55.225106980548901},-25.849878256486225,-1.2617221081618415,19.15958321061439,35.961610318775996,49.627324215561693,60.582265205286362,69.200962655990708,75.812659863855316,80.706422072942999,162.15881387124082,150.15945249366223,139.04588059510985,128.75284293564545,119.21988319558525,110.39099158500468,102.21427829661457,94.641670908809843,87.628633984250371,81.133909237759468,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$67:I67)","v":-55.225106980548901},{"$f":"SUM($I$67:J67)","v":-81.074985237035122},{"$f":"SUM($I$67:K67)","v":-82.33670734519697},{"$f":"SUM($I$67:L67)","v":-63.177124134582584},{"$f":"SUM($I$67:M67)","v":-27.215513815806588},{"$f":"SUM($I$67:N67)","v":22.411810399755105},{"$f":"SUM($I$67:O67)","v":82.994075605041473},{"$f":"SUM($I$67:P67)","v":152.19503826103218},{"$f":"SUM($I$67:Q67)","v":228.0076981248875},{"$f":"SUM($I$67:R67)","v":308.71412019783048},{"$f":"SUM($I$67:S67)","v":470.87293406907133},{"$f":"SUM($I$67:T67)","v":621.03238656273356},{"$f":"SUM($I$67:U67)","v":760.07826715784336},{"$f":"SUM($I$67:V67)","v":888.83111009348886},{"$f":"SUM($I$67:W67)","v":1008.0509932890741},{"$f":"SUM($I$67:X67)","v":1118.4419848740788},{"$f":"SUM($I$67:Y67)","v":1220.6562631706934},{"$f":"SUM($I$67:Z67)","v":1315.2979340795032},{"$f":"SUM($I$67:AA67)","v":1402.9265680637536},{"$f":"SUM($I$67:AB67)","v":1484.0604773015132},{"$f":"SUM($I$67:AC67)","v":1484.0604773015132},{"$f":"SUM($I$67:AD67)","v":1484.0604773015132},{"$f":"SUM($I$67:AE67)","v":1484.0604773015132},{"$f":"SUM($I$67:AF67)","v":1484.0604773015132},{"$f":"SUM($I$67:AG67)","v":1484.0604773015132},{"$f":"SUM($I$67:AH67)","v":1484.0604773015132},{"$f":"SUM($I$67:AI67)","v":1484.0604773015132},{"$f":"SUM($I$67:AJ67)","v":1484.0604773015132},{"$f":"SUM($I$67:AK67)","v":1484.0604773015132},{"$f":"SUM($I$67:AL67)","v":1484.0604773015132},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1484.0604773015132}]
[null,null,{"$f":"C66","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$69/100)^($H$1-I5)>=1,(1+$C$69/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K75*$L$90","v":0},{"$f":"K75","v":0},{"$f":"L75","v":0},null,{"$f":"N89","v":0.50645772164061875}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.25897039273677841},{"$f":"K77*$L$90","v":0.30064824096634513},{"$f":"K77","v":0.25897039273677841},{"$f":"L77","v":0.30064824096634513},null,{"$f":"N77","v":0.30064824096634513}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":9.9941550376753795E-3},1.1602581670701214E-2,null,null,null,{"$f":"N81","v":5.5861158479138404E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":4.5865073185376703E-3},5.3246448094905604E-3,null,null,null,{"$f":"N82","v":0.24858378321247432}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8","v":3.3536652761201102E-2},3.8933931998946632E-2,{"$f":"K79+K80+K81","v":4.8117315117414156E-2},{"$f":"L79+L80+L81","v":5.5861158479138404E-2},null,{"$f":"N83","v":4.9385825916482148E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.21412345457140045},0.24858378321247432,{"$f":"K82","v":0.21412345457140045},{"$f":"L82","v":0.24858378321247432}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.2539635994920777E-2},4.9385825916482148E-2,{"$f":"K83","v":4.2539635994920777E-2},{"$f":"L83","v":4.9385825916482148E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12230185871461235},0.14198471995536616]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18836840571892433},0.21868380101115159]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ51","v":0.10558125488681862},0.12257315682030591]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,{"$f":"AQ54","v":1.4266154877636248E-2},1.6562103196384639E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":2.7869974647657418E-3},3.2355277238627989E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ57","v":2.9445299167289679E-3},3.4184129335477474E-3,{"$f":"K84+K85+K86+K87+K88+K89","v":0.43624920157948627},{"$f":"L84+L85+L86+L87+L88+L89","v":0.50645772164061875}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.1609367302150588},"pro Liter",{"$f":"SUM(N75:N89)","v":1.1609367302150586}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N90/32*3.6*1000","v":130.6053821491941}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":97209.30232558139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":97209.30232558139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.1609367302150588},{"$f":"N119","v":97209.30232558139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.1609367302150588},{"$f":"N120","v":97209.30232558139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.1609367302150588},{"$f":"N121","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.1609367302150588},{"$f":"N122","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.1609367302150588},{"$f":"O132*R122","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.1609367302150588},{"$f":"O133*R123","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.1609367302150588},{"$f":"O134*R124","v":97209.30232558139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.1609367302150588},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":1560.0087312264852},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L77","v":0.30064824096634513}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L78","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L80","v":5.3246448094905604E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L79","v":1.1602581670701214E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L81","v":3.8933931998946632E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.24858378321247432]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.9385825916482148E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.14198471995536616]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.21868380101115159]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12257315682030591]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L88+L89","v":6.6539406574105467E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,{"$f":"L87","v":1.6562103196384639E-2}]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19+G21","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7*1000000/E7","v":2595030.3955100444},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":6539476596.6853123},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,{"$f":"G14","v":0},"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51+G54)*G53*1000","v":4744802222.2547417},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.3782400804849011},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.3782400804849013},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.3782400804849011},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":2.2204460492503131E-16},"g CO2/MJ"]

{"sheet":"120STREAMS","index":80,"n_rows":46,"n_cols":29,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-335544.32000000001]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["FTS",null,"OUT","LPG",{"$f":"F3*$E$5/$F$5","v":1.0195443033559575E-2},0.111227626028953,null,null,null,null,null,"FTS-Selektivität:"]
[null,null,null,"Naphtha",{"$f":"F4*$E$5/$F$5","v":0.13512014886477089},{"$f":"M10","v":1.4740990987284275},null,null,null,null,null,"Naphtha",{"$f":"(100-M7)/100*SUM(R4:R6)","v":1.4740990987284275},null,"Standardwerte:",null,"Naphtha",1.474099098728427]
[null,null,null,"Kerosin",{"$f":"F5/SUM($F$5:$F$6)","v":0.49294395185998646},{"$f":"M11","v":5.3777933288666642},null,null,null,null,null,"Kerosin",{"$f":"R5/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.3777933288666642},null,null,null,"Kerosin",5.3777933288666642]
[null,null,null,"Gasöl",{"$f":"F6/SUM($F$5:$F$6)","v":0.50705604814001348},{"$f":"M12","v":5.5317498526148441},null,null,null,null,null,"Gasöl",{"$f":"R6/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.5317498526148441},null,null,null,"Gasöl",5.531749852614845]
[null,null,null,"H2O",{"$f":"F7*$E$3/$F$3","v":1.5375649002721063},16.774130673848852,null,null,null,null,null,"Sel:",88.096401160713782,"%",null,null,"Sel:",{"$f":"SUM(R5:R6)/SUM(R4:R6)*100","v":88.096401160713782}]
[null,null,"IN","CO",{"$f":"F8*$E$3/$F$3","v":2.5254231690948461},27.551213114754098,null,null,null,null,null,"FTS-Ausbeute-Variation:"]
[null,null,null,"H2",{"$f":"F9*$E$3/$F$3","v":0.37889828309057011},4.1336071807657788,null,null,null,null,null,null,0,"%",null,null,"Standard:",{"$f":"SUM(R4:R6)","v":12.383642280209937}]
[null,null,"THERMAL",null,{"$f":"F10*$E$5/$F$5","v":-0.40651106340804188},-4.43485,269.87400000000002,220,null,null,null,"Naphtha",{"$f":"M4*(100+$M$9)/100","v":1.4740990987284275}]
[null,null,null,null,-6.7187781175312304,-73.2988,220,100,null,null,null,"Kerosin",{"$f":"M5*(100+$M$9)/100","v":5.3777933288666642}]
[null,null,null,null,-4.5944820205746906,-50.123699999999999,113.42700000000001,70.842600000000004,null,null,null,"Gasöl",{"$f":"M6*(100+$M$9)/100","v":5.5317498526148441}]
[null,null,null,null,-3.8287304340022517,-41.7697,70.842600000000004,10]
[null,null,null,null,3.8886229509601675E-2,0.42423099999999997,8.9201300000000003,100]
[null,null,null,null,-13.901529099535107,-151.65933200000001,220,220]
[null,null,null,null,-9.9638037259446949E-2,-1.08700547,290,290]
[null,null,null,null,0.75563933914238501,8.2436799999999995,100.34099999999999,290]
[null,null,null,null,-2.4115308553577124E-3,-2.6308700000000001E-2,276.83300000000003,100]
[null,null,null,null,-5.5669517036324256,-60.732900000000001,1600,120]
[null,null,null,null,10.002893630343616,109.127,13.209099999999999,220]
[null,null,"WORK",null,{"$f":"F21*$E$3/$F$3","v":0.46113043738984794},5.0307224190000008]
["WGS",null,"OUT","CO",{"$f":"F22*$E$8/$F$22","v":2.5254231690948461},18.702498392225699]
["(für FTS)",null,null,"H2",0.37893455268358983,2.8062714197968299]
[null,null,null,"H2O",8.0602497752373554E-3,5.9691702486575501E-2]
[null,null,null,"CO2",1.2332471464592354,9.1330447333060594]
[null,null,"IN","CO",3.3103334815976462,24.5153]
[null,null,null,"H2",0.32244535578644634,2.3879299999999999]
[null,null,null,"H2O",0.51288628062883457,3.7982762478152998]
[null,null,"THERMAL",null,-1.1137383231252302,-8.2479995639999899,230,230]
[null,null,null,null,0.49334235307568192,3.65354,30,224.04300000000001]
[null,null,null,null,0.94247274918796953,6.9796600000000009,224.04300000000001,224.04300000000001]
[null,null,null,null,5.9818877694653959E-3,4.4299999999999784E-2,224.04300000000001,230]
[null,null,null,null,-0.39921876685207297,-2.9564900000000001,272.04199999999997,230]
[null,null,"WORK",null,4.0325151458233477E-3,2.9863552751999999E-2]
["BtSYN",null,"OUT","H2",{"$f":"F35*($E$27)/$F$35","v":0.32244535578644634},2.3879299999999999]
[null,null,null,"CO",3.3103334815976466,24.5153]
[null,null,null,"H2O",1.8584496514656794,13.7631]
[null,null,"IN","H2O",2.2504320895239456,16.666]
[null,null,null,"OLIVIN",1.5191024245256441E-2,0.1125]
[null,null,null,"BIOMW",11.252565541599601,83.332999999999998]
[null,null,"THERMAL",null,-1.2859092648235013,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-7.3748217835208933,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-7.2172677717407341,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-6.1410140860128033,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-5.7310751821400112,-42.44256,899.4,230]
[null,null,"WORK",null,6.2663339596264702,46.40652]

{"sheet":"120PINCH","index":81,"n_rows":23,"n_cols":44,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C8:C43)","v":-36.633245589978465},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",36.070363691032703,null,"MIN-DT",{"$f":"MIN(AF3:AF12,AK3:AK22)","v":4.9999999999998863}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",3.8886229509601675E-2,4.2694647576464127E-4,8.9201300000000003,100,null,"HOT",3.8287304340022517,6.2928448718533578E-2,10,70.842600000000004,null,"COOL-CURVE",8.9201300000000003,0,null,null,10,0,null,null,{"$f":"V3+AC1","v":36.070363691032703},{"$f":"U3","v":8.9201300000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE),35))-AD3,AG3-AD3))","v":211.07987},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ22,3,TRUE),35)))","v":220},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-36.070363691032703,10,220]
["deltaT",null,{"$f":"'120STREAMS'!E11","v":-6.7187781175312304},{"$f":"'120STREAMS'!F11","v":-73.2988},{"$f":"'120STREAMS'!G11","v":220},100,null,null,10.002893630343616,4.8372020385537354E-2,13.209099999999999,220,null,null,7.2172677717407341,0.30712300514650182,40,63.499600000000001,null,null,13.209099999999999,1.831160626160273E-3,null,null,40,1.8878534615560074,null,null,{"$f":"V4+AC1","v":36.072194851658864},13.209099999999999,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE),35))-AD4,AG4-AD4))","v":206.79089999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ22,3,TRUE),35)))","v":220},1.8878534615560074,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-15.665986241544338,294.99999999999989,1600]
[5,"k",{"$f":"'120STREAMS'!E12","v":-4.5944820205746906},{"$f":"'120STREAMS'!F12","v":-50.123699999999999},{"$f":"'120STREAMS'!G12","v":113.42700000000001},{"$f":"'120STREAMS'!H12","v":70.842600000000004},null,null,0.49334235307568192,2.5424382898413338E-3,30,224.04300000000001,null,null,7.3748217835208933,0.74450284013455847,63.499600000000001,73.405299999999997,null,null,30,0.82120973329759606,null,null,63.499600000000001,10.583914606802793,null,null,{"$f":"V5+AC1","v":36.891573424330296},30,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE),35))-AD5,AG5-AD5))","v":190},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ22,3,TRUE),35)))","v":220},10.583914606802793,63.499600000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'120STREAMS'!E13","v":-3.8287304340022517},{"$f":"'120STREAMS'!F13","v":-41.7697},{"$f":"'120STREAMS'!G13","v":70.842600000000004},{"$f":"'120STREAMS'!H13","v":10},null,null,0.75563933914238501,3.9841997434468439E-3,100.34099999999999,290,null,null,4.5944820205746906,0.10789120007736848,70.842600000000004,113.42700000000001,null,null,100,4.4151080938776275,null,null,70.842600000000004,16.512882560851054,null,null,{"$f":"V6+AC1","v":40.485471784910331},100,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE),35))-AD6,AG6-AD6))","v":120},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ22,3,TRUE),35)))","v":220},16.512882560851054,70.842600000000004,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'120STREAMS'!E14","v":3.8886229509601675E-2},{"$f":"'120STREAMS'!F14","v":0.42423099999999997},{"$f":"'120STREAMS'!G14","v":8.9201300000000003},{"$f":"'120STREAMS'!H14","v":100},null,null,0.94247274918796953,-1,224.04300000000001,224.04300000000001,null,null,1.2859092648235013,3.220997740191673E-2,73.405299999999997,113.328,null,null,100.34099999999999,4.4324699242859324,null,null,73.405299999999997,18.697312767702151,null,null,{"$f":"V7+AC1","v":40.502833615318636},100.34099999999999,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE),35))-AD7,AG7-AD7))","v":119.65900000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ22,3,TRUE),35)))","v":220},18.697312767702151,73.405299999999997,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,51.736349932577042,10,1600]
[null,null,{"$f":"'120STREAMS'!E15","v":-13.901529099535107},{"$f":"'120STREAMS'!F15","v":-151.65933200000001},{"$f":"'120STREAMS'!G15","v":220},{"$f":"'120STREAMS'!H15","v":220},null,null,5.9818877694653959E-3,1.0041779032172909E-3,224.04300000000001,230,null,null,6.7187781175312304,5.5989817646093586E-2,100,220,null,null,220,11.001588492024176,null,null,100,22.423261552410498,null,null,{"$f":"V8+AC1","v":47.071952183056879},220,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE),35))-AD8,AG8-AD8))","v":30.418486764721877},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ22,3,TRUE),35)))","v":250.41848676472188},22.423261552410498,100,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'120STREAMS'!E16","v":-9.9638037259446949E-2},{"$f":"'120STREAMS'!F16","v":-1.08700547},{"$f":"'120STREAMS'!G16","v":290},{"$f":"'120STREAMS'!H16","v":290},null,null,null,null,null,null,null,null,2.4115308553577124E-3,1.3637334973436587E-5,100,276.83300000000003,null,null,224.04300000000001,11.027975689592763,null,null,113.328,25.03694409384207,null,null,{"$f":"V9+AC1","v":47.098339380625468},224.04300000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE),35))-AD9,AG9-AD9))","v":27.242871008953557},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ22,3,TRUE),35)))","v":251.28587100895356},25.03694409384207,113.328,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'120STREAMS'!E17","v":0.75563933914238501},{"$f":"'120STREAMS'!F17","v":8.2436799999999995},{"$f":"'120STREAMS'!G17","v":100.34099999999999},{"$f":"'120STREAMS'!H17","v":290},null,null,null,null,null,null,null,null,5.5669517036324256,3.7614538538056929E-3,120,1600,null,null,224.04300000000001,11.970448438780732,"*",null,113.42700000000001,25.053169664692859,null,null,{"$f":"V10+AC1","v":48.040812129813432},224.04300000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE),35))-AD10,AG10-AD10))","v":62.869400979446539},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ22,3,TRUE),35)))","v":286.91240097944655},25.053169664692859,113.42700000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'120STREAMS'!E18","v":-2.4115308553577124E-3},{"$f":"'120STREAMS'!F18","v":-2.6308700000000001E-2},{"$f":"'120STREAMS'!G18","v":276.83300000000003},{"$f":"'120STREAMS'!H18","v":100},null,null,null,null,null,null,null,null,13.901529099535107,-1,220,220,null,null,230,12.000164204421909,null,null,120,25.421280374283413,null,null,{"$f":"V11+AC1","v":48.07052789545461},230,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE),35))-AD11,AG11-AD11))","v":58.333376589514955},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ22,3,TRUE),35)))","v":288.33337658951496},25.421280374283413,120,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'120STREAMS'!E20","v":10.002893630343616},{"$f":"'120STREAMS'!F20","v":109.127},{"$f":"'120STREAMS'!G20","v":13.209099999999999},{"$f":"'120STREAMS'!H20","v":220},null,null,null,null,null,null,null,null,1.1137383231252302,-1,230,230,null,null,290,12.239216189028721,null,null,220,31.397771257770682,null,null,{"$f":"V12+AC1","v":48.30957988006142},290,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH22),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE),35))-AD12,AG12-AD12))","v":4.9999999999998863},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ22,3,TRUE),35)))","v":294.99999999999989},31.397771257770682,220,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE12,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'120STREAMS'!E29","v":-1.1137383231252302},{"$f":"'120STREAMS'!F29","v":-8.2479995639999899},{"$f":"'120STREAMS'!G29","v":230},{"$f":"'120STREAMS'!H29","v":230},null,null,null,null,null,null,null,null,0.39921876685207297,9.495713021551621E-3,230,272.04199999999997,null,null,null,null,null,null,220,45.299300357305789,"*",null,null,null,null,null,null,45.299300357305789,220,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE),30)),AI13-AL13))","v":32.289529048732163},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE12,3,TRUE),30)))","v":187.71047095126784}]
[null,null,{"$f":"'120STREAMS'!E30","v":0.49334235307568192},{"$f":"'120STREAMS'!F30","v":3.65354},{"$f":"'120STREAMS'!G30","v":30},{"$f":"'120STREAMS'!H30","v":224.04300000000001},null,null,null,null,null,null,null,null,5.7310751821400112,8.5615105798327023E-3,230,899.4,null,null,null,null,null,null,230,45.33705126919358,null,null,null,null,null,null,null,45.33705126919358,230,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE),30)),AI14-AL14))","v":41.60188179149344},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE12,3,TRUE),30)))","v":188.39811820850656}]
[null,null,{"$f":"'120STREAMS'!E31","v":0.94247274918796953},{"$f":"'120STREAMS'!F31","v":6.9796600000000009},{"$f":"'120STREAMS'!G31","v":224.04300000000001},{"$f":"'120STREAMS'!H31","v":224.04300000000001},null,null,null,null,null,null,null,null,6.1410140860128033,8.5892633559351284E-3,230,944.96400000000006,null,null,null,null,null,null,230,46.450789592318813,"*",null,null,null,null,null,null,46.450789592318813,230,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE),30)),AI15-AL15))","v":21.314713485331026},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE12,3,TRUE),30)))","v":208.68528651466897}]
[null,null,{"$f":"'120STREAMS'!E32","v":5.9818877694653959E-3},{"$f":"'120STREAMS'!F32","v":4.4299999999999784E-2},{"$f":"'120STREAMS'!G32","v":224.04300000000001},{"$f":"'120STREAMS'!H32","v":230},null,null,null,null,null,null,null,null,9.9638037259446949E-2,-1,290,290,null,null,null,null,null,null,272.04199999999997,47.729773580737088,null,null,null,null,null,null,null,47.729773580737088,272.04199999999997,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE),30)),AI16-AL16))","v":47.998999999999967},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE12,3,TRUE),30)))","v":224.04300000000001}]
[null,null,{"$f":"'120STREAMS'!E33","v":-0.39921876685207297},{"$f":"'120STREAMS'!F33","v":-2.9564900000000001},{"$f":"'120STREAMS'!G33","v":272.04199999999997},{"$f":"'120STREAMS'!H33","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276.83300000000003,47.830029400548796,null,null,null,null,null,null,null,47.830029400548796,276.83300000000003,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE),30)),AI17-AL17))","v":52.79000000000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE12,3,TRUE),30)))","v":224.04300000000001}]
[null,null,{"$f":"'120STREAMS'!E41","v":-1.2859092648235013},{"$f":"'120STREAMS'!F41","v":-9.5230440000000005},{"$f":"'120STREAMS'!G41","v":113.328},{"$f":"'120STREAMS'!H41","v":73.405299999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,48.105380703854109,null,null,null,null,null,null,null,48.105380703854109,290,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE),30)),AI18-AL18))","v":51.252243701680698},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE12,3,TRUE),30)))","v":238.7477562983193}]
[null,null,{"$f":"'120STREAMS'!E42","v":-7.3748217835208933},{"$f":"'120STREAMS'!F42","v":-54.615635999999995},{"$f":"'120STREAMS'!G42","v":73.405299999999997},{"$f":"'120STREAMS'!H42","v":63.499600000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,48.205018741113555,"*",null,null,null,null,null,null,48.205018741113555,290,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE),30)),AI19-AL19))","v":26.243950022798458},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE12,3,TRUE),30)))","v":263.75604997720154}]
[null,null,{"$f":"'120STREAMS'!E43","v":-7.2172677717407341},{"$f":"'120STREAMS'!F43","v":-53.448840000000018},{"$f":"'120STREAMS'!G43","v":63.499600000000001},{"$f":"'120STREAMS'!H43","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,60.948930356079664,null,null,null,null,null,null,null,60.948930356079664,899.4,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE12,3,TRUE),30)))","v":365.87339089152579}]
[null,null,{"$f":"'120STREAMS'!E44","v":-6.1410140860128033},{"$f":"'120STREAMS'!F44","v":-45.478439999999999},{"$f":"'120STREAMS'!G44","v":944.96400000000006},{"$f":"'120STREAMS'!H44","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,61.511678435024287,null,null,null,null,null,null,null,61.511678435024287,944.96400000000006,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE),30)),AI21-AL21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE12,3,TRUE),30)))","v":369.2515395589146}]
[null,null,{"$f":"'120STREAMS'!E45","v":-5.7310751821400112},{"$f":"'120STREAMS'!F45","v":-42.44256},{"$f":"'120STREAMS'!G45","v":899.4},{"$f":"'120STREAMS'!H45","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,63.975566121605759,null,null,null,null,null,null,null,63.975566121605759,1600,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC12),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE),30)),AI22-AL22))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE12,3,TRUE),30)))","v":384.04213452750241}]
[null,null,{"$f":"'120STREAMS'!E19","v":-5.5669517036324256},{"$f":"'120STREAMS'!F19","v":-60.732900000000001},{"$f":"'120STREAMS'!G19","v":1600},{"$f":"'120STREAMS'!H19","v":120}]

{"sheet":"120EC","index":82,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'120OPEX'!D1*1000 /8000/3600","v":12.917150779519043},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8878534615560076,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.55251018104709,1.6387616853784789E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'120OPEX'!D1*1000 /8000/3600","v":20.376966353741295},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,7.4010290773007075,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.5698017629516344E-4,0.1799132165378933]
["Luftkühlung",{"$f":"C5","v":60},100,13.134379013553783,0,0,3.4722222222222222E-5,0,0,0,4.5605482685950633E-4,0]
["Wärme",{"$f":"C6","v":100},250,13.647102138622206,0,0.95,0,0,0,12.964747031691095,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,6.3782294758199294,0.6,0,0,0,3.8269376854919575,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,9.28775676572441,0.65,0,0,0,6.0370418977208669,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":9.8639795832128243},{"$f":"SUM(J4:J9)","v":7.4122368506440051},{"$f":"SUM(K4:K9)","v":2.3517966885331486E-3},{"$f":"SUM(L4:L9)","v":0.1799132165378933}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"125CAPEX","index":83,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'125OPEX'!D1","v":97209.302325581404},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu Syngas > Wassergas-Shift > Fischer-Tropsch-Synthese und Upgrading > Diesel/Kerosin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn-EN",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'125STREAMS'!E37*8000/$G$2","v":11.777811865565381},{"$f":"J9*$D$1","v":1144912.874373565},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":452.70464729297987},{"$f":"(K9/C9)^H9*E9*G9","v":282.94040455811239},"TIC","Phillips, S. D., Tarud, J. K., Biddy, M. J., & Dutta, A. (2011). Gasoline from Wood via Integrated Gasification, Synthesis, and Methanol-to-Gasoline Technologies. U.S. Department of Energy, (January), 1–115. https://doi.org/10.2172/1004790"]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('125STREAMS'!E26*8000/$G$2+'125STREAMS'!E27*8000/$G$2+'125STREAMS'!E28*8000/$G$2)*'125STREAMS'!A24","v":5.9600261712796696},{"$f":"J10*$D$1","v":579369.98595230281},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":3.9887694499243089},{"$f":"(K10/C10)^H10*E10*G10","v":0.83099363540089766},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["FTS",null,129265.11627906977,"N/K/Gasöl",78.194285714285712,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.72,0.9,{"$f":"('125STREAMS'!E4+'125STREAMS'!E5+'125STREAMS'!E6)*8000/$G$2","v":1.1351201488647709},{"$f":"J11*$D$1","v":110344.23772685448},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":122.23725398797038},{"$f":"(K11/C11)^H11*E11*G11","v":76.398283742481482},"TIC","Phillips, S. D., Tarud, J. K., Biddy, M. J., & Dutta, A. (2011). Gasoline from Wood via Integrated Gasification, Synthesis, and Methanol-to-Gasoline Technologies. U.S. Department of Energy, (January), 1–115. https://doi.org/10.2172/1004790"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":23.129385072264032},{"$f":"'125EC'!O3","v":23.129385072264032},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":22.399052864942391},{"$f":"(K13/C13)^H13*E13*G13","v":13.999408040588994},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":9.0777270129756644},{"$f":"'125EC'!O4","v":9.0777270129756644},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":24.248171642002966},{"$f":"(K14/C14)^H14*E14*G14","v":15.155107276251853},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":625.57789523781992},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"125OPEX","index":84,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":97209.302325581404},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.97209302325581404]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'125STREAMS'!E37*'125OPEX'!D1","v":1144912.874373565},"t/a",{"$f":"G7*F7/1000000","v":48.890898175486868},{"$f":"I7*(1+$C7/100)","v":49.868716138996604},50.866090461776537,51.88341227101207,52.921080516432312,53.979502126760956,55.059092169296179,56.160274012682102,57.283479492935747,58.42914908279446,59.597732064450348,60.789686705739356,62.005480439854146,63.245590048651231,64.510501849624262,65.800711886616753,67.116726124349086,68.459060646836065,69.828241859772788,71.224806696968244,72.649302830907615,74.102288887525773,75.584334665276288,77.096021358581808,78.637941785753441,80.210700621468504,81.814914633897871,83.451212926575835,85.120237185107356,86.822641928809503,null,{"$f":"SUM(I7:AL7)/$AN$59","v":0.24730507636533777},null,{"$f":"SUMPRODUCT(I7:AL7,I$69:AL$69)","v":3203.3026520895446},{"$f":"AP7/$AP$59","v":0.24730507636533769}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('125CAPEX'!K10/'125CAPEX'!C10)^'125CAPEX'!I10*'125CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$69:AL$69)","v":0},{"$f":"AP11/$AP$59","v":0}]
[]
["FTS","Betriebsmittel (kA)",2,null,0,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'125CAPEX'!K11","v":0},"€/a",{"$f":"G13/1000000","v":0},{"$f":"I13*(1+$C13/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I13:AL13)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I13:AL13,I$69:AL$69)","v":0},{"$f":"AP13/$AP$59","v":0}]
[]
["CO2-Emissionskosten",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":6844.7257445681607},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$69:AL$69)","v":0},{"$f":"AP15/$AP$59","v":0}]
[]
["Elektrizität","Gesamt (Kompression, Luftzerlegung)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('125STREAMS'!E40+'125STREAMS'!E21+'125STREAMS'!E31-'125EC'!I10)/3600>0,D1*1000*('125STREAMS'!E40+'125STREAMS'!E21+'125STREAMS'!E31-'125EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$69:AL$69)","v":0},{"$f":"AP17/$AP$59","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('125PINCH'!D1)/3600>0, D1*1000*('125PINCH'!D1)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$69:AL$69)","v":0},{"$f":"AP19/$AP$59","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},null,{"$f":"IF(D1*1000*('125EC'!J10)/3600<0, D1*1000*(-'125EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$69:AL$69)","v":0},{"$f":"AP21/$AP$59","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'125EC'!K10","v":1.8153833468223021E-3},"€/kg",{"$f":"G22*D1*1000/1000000","v":0.17647214859807497},{"$f":"I22*(1+$C22/100)","v":0.18000159157003648},0.18360162340143721,0.18727365586946595,0.19101912898685527,0.19483951156659238,0.19873630179792423,0.20271102783388273,0.20676524839056037,0.21090055335837157,0.21511856442553901,0.21942093571404978,0.22380935442833078,0.22828554151689739,0.23285125234723536,0.23750827739418007,0.24225844294206367,0.24710361180090495,0.25204568403692307,0.25708659771766151,0.26222832967201476,0.26747289626545506,0.27282235419076417,0.27827880127457943,0.283844377300071,0.28952126484607243,0.29531169014299391,0.30121792394585378,0.30724228242477086,0.3133871280732663,null,{"$f":"SUM(I22:AL22)/$AN$59","v":8.9264995764147829E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$69:AL$69)","v":11.562350513486439},{"$f":"AP22/$AP$59","v":8.9264995764147775E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'125EC'!L10*D1*1000","v":2974101.6320841191},"m³/a",{"$f":"E23*G23/1000000","v":0.26766914688757076},{"$f":"I23*(1+$C23/100)","v":0.27302252982532216},0.27848298042182862,0.2840526400302652,0.28973369283087053,0.29552836668748794,0.30143893402123773,0.30746771270166251,0.31361706695569574,0.31988940829480966,0.32628719646070586,0.33281294038991999,0.3394691991977184,0.3462585831816728,0.35318375484530629,0.36024742994221243,0.36745237854105667,0.37480142611187783,0.38229745463411541,0.3899434037267977,0.39774227180133365,0.40569711723736035,0.41381105958210757,0.42208728077374974,0.43052902638922474,0.43913960691700926,0.44792239905534947,0.45688084703645648,0.4660184639771856,0.47533883325672932,null,{"$f":"SUM(I23:AL23)/$AN$59","v":1.3539521931888981E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$69:AL$69)","v":17.537523754010337},{"$f":"AP23/$AP$59","v":1.3539521931888972E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('125CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('125CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$69:AL$69)","v":0},{"$f":"AP26/$AP$59","v":0}]
[null,"BtSyn-EN",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('125CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('125CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":81795.438415454759},"h/a",{"$f":"G27*$E$31/1000000","v":3.2881766243012818},{"$f":"I27*(1+$C27/100)","v":3.3868219230303205},3.4884265807212302,3.5930793781428672,3.7008717594871534,3.811897912271768,3.9262548496399212,4.0440424951291192,4.1653637699829931,4.290324683082483,4.4190344235749572,4.5516054562822061,4.6881536199706728,4.8287982285697932,4.9736621754268873,5.1228720406896944,5.2765582019103849,5.4348549479676969,5.5979005964067277,5.7658376142989294,5.9388127427278974,6.1169771250097345,6.3004864387600268,6.4895010319228277,6.6841860628805128,6.8847116447669281,7.0912529941099365,7.3039905839332349,7.5231103014512319,7.7488036104947691,null,{"$f":"SUM(I27:AL27)/$AN$59","v":1.95055544278494E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$69:AL$69)","v":231.17707615189462},{"$f":"AP27/$AP$59","v":1.7847600018177E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('125CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('125CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":23088.676316111425},"h/a",{"$f":"G28*$E$31/1000000","v":0.92816478790767931},{"$f":"I28*(1+$C28/100)","v":0.95600973154490976},0.98469002349125712,1.0142307241959949,1.0446576459218748,1.0759973752995311,1.108277296558517,1.1415256154552726,1.1757713839189308,1.2110445254364988,1.2473758611995938,1.2847971370355815,1.323341051146649,1.3630412826810485,1.4039325211614799,1.4460504967963244,1.4894320117002142,1.5341149720512206,1.5801384212127572,1.6275425738491398,1.676368851064614,1.7266599165965524,1.7784597140944489,1.8318135055172824,1.8867679106828008,1.9433709480032848,2.0016720764433833,2.0617222387366847,2.1235739058987853,2.1872811230757487,null,{"$f":"SUM(I28:AL28)/$AN$59","v":5.5058991219468344E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$69:AL$69)","v":65.255138750715858},{"$f":"AP28/$AP$59","v":5.0379026975329883E-3}]
[null,"FTS",3,"Kurve C",6,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('125CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('125CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":46208.080047678268},"h/a",{"$f":"G29*$E$31/1000000","v":1.8575648179166664},{"$f":"I29*(1+$C29/100)","v":1.9132917624541663},1.9706905153277914,2.029811230787625,2.0907055677112538,2.1534267347425913,2.218029536784869,2.2845704228884149,2.3531075355750675,2.4237007616423196,2.4964117844915892,2.5713041380263371,2.6484432621671274,2.7278965600321414,2.8097334568331056,2.8940254605380988,2.980846224354242,3.0702716110848693,3.1623797594174157,3.2572511521999381,3.3549686867659365,3.4556177473689149,3.5592862797899825,3.6660648681836818,3.7760468142291925,3.8893282186560683,4.0060080652157506,4.1261883071722236,4.2499739563873904,4.3774731750790119,null,{"$f":"SUM(I29:AL29)/$AN$59","v":1.1019125734108324E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$69:AL$69)","v":130.59712188053516},{"$f":"AP29/$AP$59","v":1.0082510055267866E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.2147812460251257},{"$f":"I31*(1+$C31/100)","v":1.2512246834058796},1.288761423908056,1.3274242666252978,1.3672469946240569,1.4082644044627786,1.4505123365966619,1.4940277066945618,1.5388485378953987,1.5850139940322607,1.6325644138532287,1.6815413462688256,1.7319875866568903,1.7839472142565971,1.8374656306842951,1.8925895996048241,1.9493672875929688,2.0078483062207582,2.0680837554073808,2.1301262680696023,2.1940300561116906,2.2598509577950412,2.3276464865288924,2.3974758811247594,2.4694001575585021,2.5434821622852573,2.6197866271538151,2.6983802259684295,2.7793316327474824,2.8627115817299069,null,{"$f":"SUM(I31:AL31)/$AN$59","v":7.2061158567809135E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$69:AL$69)","v":85.40586735662913},{"$f":"AP31/$AP$59","v":6.593602554195571E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'125STREAMS'!E7+D1*'125STREAMS'!E24","v":368943.45920455863},"t/a",{"$f":"G33*E33/1000000","v":0.92235864801139666},{"$f":"I33*(1+$C33/100)","v":0.94080582097162457},0.95962193739105706,0.97881437613887823,0.99839066366165585,1.018358476934889,1.0387256464735868,1.0595001594030586,1.0806901625911198,1.1023039658429423,1.1243500451598012,1.1468370460629973,1.1697737869842573,1.1931692627239425,1.2170326479784215,1.2413733009379899,1.2662007669567497,1.2915247822958846,1.3173552779418023,1.3437023835006383,1.3705764311706512,1.3979879597940643,1.4259477189899457,1.4544666733697447,1.4835560068371396,1.5132271269738824,1.54349166951336,1.5743615029036273,1.6058487329616999,1.637965707620934,null,{"$f":"SUM(I33:AL33)/$AN$59","v":4.6655713925308085E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$69:AL$69)","v":60.432391582325678},{"$f":"AP33/$AP$59","v":4.6655713925308068E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'125CAPEX'!$L$18","v":43.790452666647397},{"$f":"I35*(1+$C35/100)","v":44.666261719980348},45.559586954379952,46.470778693467551,47.4001942673369,48.348198152683636,49.315162115737309,50.301465358052056,51.307494665213099,52.333644558517364,53.380317449687709,54.447923798681465,55.536882274655099,56.647619920148202,57.780572318551165,58.936183764922191,60.114907440220634,61.31720558902505,62.543549700805549,63.79442069482166,65.070309108718092,66.371715290892453,67.699149596710299,69.053132588644502,70.434195240417395,71.842879145225751,73.279736728130274,74.745331462692874,76.240238091946736,77.765042853785673,null,{"$f":"SUM(I35:AL35)/$AN$59","v":0.2215054671715509},null,{"$f":"SUMPRODUCT(I35:AL35,I$69:AL$69)","v":2869.1244873387195},{"$f":"AP35/$AP$59","v":0.22150546717155084}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":6.5685678999971095},{"$f":"I37*(1+$C37/100)","v":6.6999392579970518},6.8339380431569934,6.9706168040201337,7.1100291401005364,7.2522297229025474,7.3972743173605986,7.5452198037078109,7.6961241997819672,7.8500466837776068,8.0070476174531588,8.1671885698022226,8.3305323411982677,8.4971429880222331,8.667085847782678,8.8404275647383326,9.0172361160331,9.1975808383537618,9.381532455120837,9.5691631042232537,9.7605463663077181,9.955757293633873,10.154872439506551,10.357969888296683,10.565129286062618,10.776431871783871,10.991960509219549,11.21179971940394,11.43603571379202,11.664756428067861,null,{"$f":"SUM(I37:AL37)/$AN$59","v":3.3225820075732646E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$69:AL$69)","v":430.36867310080811},{"$f":"AP37/$AP$59","v":3.3225820075732639E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'125CAPEX'!$L$18","v":6.2557789523781997},{"$f":"I39*(1+$C39/100)","v":6.3808945314257635},6.5085124220542792,6.6386826704953652,6.771456323905273,6.9068854503833785,7.0450231593910466,7.1859236225788674,7.3296420950304446,7.4762349369310535,7.6257596356696746,7.7782748283830685,7.9338403249507303,8.0925171314497444,8.2543674740787392,8.4194548235603133,8.5878439200315189,8.7596007984321496,8.934792814400792,9.1134886706888079,9.2957584441025833,9.4816736129846344,9.6713070852443277,9.8647332269492143,10.062027891488199,10.263268449317964,10.468533818304323,10.677904494670409,10.891462584563818,11.109291836255094,null,{"$f":"SUM(I39:AL39)/$AN$59","v":3.1643638167364416E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$69:AL$69)","v":409.87492676267419},{"$f":"AP39/$AP$59","v":3.1643638167364402E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100))","v":37.534673714269196},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":33.781206342842275},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":30.02773897141536},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":26.274271599988438},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":22.520804228561516},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":18.767336857134598},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":15.01386948570768},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":11.26040211428076},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":7.5069347428538382},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":3.7534673714269164},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('125CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'125CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$59","v":2.5740436322901062E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$69:AL$69)","v":973.55276938699501},{"$f":"AP42/$AP$59","v":7.5161346937319143E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('125CAPEX'!$L$18*(1-$E$41/100))","v":37.534673714269196},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":37.534673714269189},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":1.1368683772161603E-13},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'125CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'125CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'125CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$59","v":4.6800793314365562E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$69:AL$69)","v":1551.5923857199973},{"$f":"AP43/$AP$59","v":0.1197878299723126}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'125CAPEX'!L18*$E$45/100","v":18.767336857134595},{"$f":"I45*(1+$C45/100)","v":19.142683594277287},19.525537266162832,19.91604801148609,20.314368971715812,20.720656351150129,21.135069478173133,21.557770867736597,21.988926285091328,22.428704810793153,22.877278907009018,23.334824485149198,23.801520974852181,24.277551394349224,24.763102422236209,25.258364470680934,25.763531760094555,26.278802395296445,26.804378443202374,27.340466012066422,27.887275332307752,28.445020838953909,29.013921255732988,29.594199680847648,30.186083674464602,30.789805347953894,31.405601454912972,32.03371348401123,32.674387753691455,33.327875508765288,null,{"$f":"SUM(I45:AL45)/$AN$59","v":9.4930914502093219E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$69:AL$69)","v":1229.6247802880223},{"$f":"AP45/$AP$59","v":9.4930914502093192E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":207.99756939983035},206.97555334259079,206.01035291787781,205.10317003652924,204.25523261554525,203.46779515725007,202.74213934180784,202.07957463341336,201.48143890048539,200.94909905019946,162.94927796343543,166.30621738753524,169.7332342160621,173.23181815558272,176.80349135154981,180.44980911642182,184.17236067472658,187.97276992547668,191.85269622235947,195.81383517213112,199.85791945165786,203.98671964405776,208.20204509440666,212.50574478548651,216.89970823406372,221.38586640819847,225.96619266609957,230.64270371705078,235.41746060494992,240.29256971501377,null,{"$f":"SUM(I47:AL47)","v":6025.5043659017947},null,{"$f":"SUMPRODUCT(I47:AL47,I$69:AL$69)","v":11269.408144676356},{"$f":"AP47/$AP$59","v":0.8700338820602449}]
[]
[]
["Einzahlungen"]
["Verkauf","FTS-Kero/Gasöl",2,null,1690.9201270498747,"€/t",{"$f":"D1","v":97209.302325581404},"t/a",{"$f":"E51*G51/1000000","v":164.37316583880181},{"$f":"I51*(1+$C51/100)","v":167.66062915557785},171.01384173868942,174.43411857346322,177.9228009449325,181.48125696383116,185.11088210310777,188.81309974516992,192.58936174007331,196.44114897487478,200.36997195437229,204.37737139345973,208.46491882132892,212.6342171977555,216.88690154171061,221.22463957254482,225.6491323639957,230.16211501127563,234.76535731150113,239.46066445773116,244.24987774688577,249.13487530182348,254.11757280785997,259.19992426401717,264.38392274929754,269.67160120428349,275.06503322836915,280.56633389293654,286.1776605707953,291.90121378221119,null,{"$f":"SUM(I51:AL51)/$AN$59*($AN$59-$AN$47)/$AN$59","v":0.20678067497301658},null,{"$f":"SUMPRODUCT(I51:AL51,I$69:AL$69)","v":10769.632338801786},{"$f":"AP51/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.10806027836562218}]
[null,null,null,null,{"$f":"E51/1000","v":1.6909201270498748},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.258359164316186},"€/l BÄ",43,"MJ/l (Heizwert)"]
[null,"FTS-Naphtha",2,null,{"$f":"100/100*'125OPEX'!E51","v":1690.9201270498747},1,{"$f":"'125STREAMS'!E4*D1","v":13134.935401273078},"t/a",{"$f":"E54*G54/1000000","v":22.210126637512573},{"$f":"I54*(1+$C54/100)","v":22.654329170262827},23.107415753668082,23.569564068741442,24.04095535011627,24.521774457118596,25.012209946260967,25.512454145186187,26.02270322808991,26.54315729265171,27.074020438504746,27.615500847274841,28.167810864220339,28.731167081504747,29.305790423134841,29.891906231597538,30.48974435622949,31.09953924335408,31.721530028221164,32.355960628785589,33.003079841361298,33.663141438188525,34.336404266952293,35.023132352291341,35.723594999337166,36.438066899323907,37.166828237310384,37.910164802056592,38.668368098097723,39.441735460059675,null,{"$f":"SUM(I54:AL54)/$AN$59*($AN$59-$AN$47)/$AN$59","v":2.7940235584711808E-2},null,{"$f":"SUMPRODUCT(I54:AL54,I$69:AL$69)","v":1455.1943248377479},{"$f":"AP54/$AP$59*($AP$59-$AP$47)/$AP$59","v":1.4601120899131449E-2}]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('125EC'!J10>0,'125EC'!J10,0)*D1*1000/3600","v":265929.86923817388},"MWh/a",{"$f":"G56*E56/1000000","v":5.3185973847634775},{"$f":"I56*(1+$C56/100)","v":5.4249693324587476},5.5334687191079226,5.6441380934900813,5.7570208553598832,5.8721612724670811,5.9896044979164227,6.1093965878747509,6.2315845196322464,6.3562162100248916,6.4833405342253894,6.6130073449098976,6.7452674918080957,6.8801728416442574,7.017776298477143,7.1581318244466861,7.3012944609356198,7.4473203501543326,7.5962667571574194,7.7481920923005676,7.9031559341465787,8.0612190528295109,8.2224434338861006,8.3868923025638225,8.5546301486150984,8.7257227515874014,8.9002372066191491,9.0782419507515328,9.2598067897665643,9.4450029255618961,null,{"$f":"SUM(I56:AL56)/$AN$59*($AN$59-$AN$47)/$AN$59","v":6.6907706712277691E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$69:AL$69)","v":348.47134627916279},{"$f":"AP56/$AP$59*($AP$59-$AP$47)/$AP$59","v":3.496489898331942E-3}]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('125STREAMS'!E40+'125STREAMS'!E21+'125STREAMS'!E31-'125EC'!I10)/3600<0,-D1*1000*('125STREAMS'!E40+'125STREAMS'!E21+'125STREAMS'!E31-'125EC'!I10)/3600,0)","v":115855.82227386563},"MWh/a",{"$f":"G57*E57/1000000","v":5.7927911136932817},{"$f":"I57*(1+$C57/100)","v":5.9086469359671474},6.0268198746864901,6.14735627218022,6.2703033976238247,6.3957094655763012,6.5236236548878273,6.6540961279855839,6.7871780505452959,6.9229216115562018,7.0613800437873255,7.2026076446630718,7.3466597975563337,7.4935929935074608,7.6434648533776102,7.7963341504451629,7.9522608334540665,8.1113060501231473,8.2735321711256109,8.4390028145481235,8.6077828708390864,8.7799385282558688,8.9555372988209871,9.134648044797407,9.3173410056933559,9.5036878258072228,9.6937615823233667,9.8876368139698343,10.08538955024923,10.287097341254215,null,{"$f":"SUM(I57:AL57)/$AN$59*(AN59-AN48)/AN59","v":2.9301704452192778E-2},null,{"$f":"SUMPRODUCT(I57:AL57,I$69:AL$69)","v":379.54023816232848},{"$f":"AP57/$AP$59*($AP$59-$AP$47)/$AP$59","v":3.8082287766695319E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I57)","v":197.69468097477116},201.64857459426656,205.68154608615191,209.79517700787497,213.99108054803247,218.27090215899312,222.63632020217295,227.08904660621644,231.63082753834075,236.26344408910757,240.98871297088974,245.80848723030752,250.7246569749137,255.73915011441196,260.8539331167002,266.07101177903422,271.39243201461488,276.82028065490715,282.35668626800532,288.00381999336543,293.7638963932327,299.63917432109741,305.63195780751937,311.74459696366972,317.97948890294316,324.33907868100204,330.825860254622,337.44237745971452,344.19122500890882,351.07504950908691,null,{"$f":"SUM(I59:AL59)","v":8020.0934762248744},null,{"$f":"SUMPRODUCT(I59:AL59,I$69:AL$69)","v":12952.838248081025},{"$f":"AP59/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.1299661179397551}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I59-I47","v":-10.302888425059194},-5.3269787483242226,-0.32880683172589897,4.6920069713457337,9.7358479324872178,14.803107001743058,19.894180860365111,25.009471972803084,30.149388637855367,35.314345038908101,78.039435007454301,79.502269842772279,80.991422758851598,82.507331958829241,84.050441765150396,85.621202662612404,87.220071339888307,88.847510729430468,90.50399004564585,92.189984821234304,93.905976941574835,95.652454677039657,97.429912713112714,99.238852178183208,101.07978066887944,102.95321227280357,104.85966758852243,106.79967374266374,108.77376440395889,110.78247979407314]
["Barwert",null,10,null,null,null,null,null,{"$f":"I62*(1+$C$63/100)^-(I5)","v":-9.3662622045992681},-4.4024617754745634,-0.24703743931322231,3.2047038940958492,6.0451955793427015,8.3559679862804899,10.208860414046297,11.667103250461112,12.78628391670091,13.615208750350085,27.352345889087328,25.331873249831951,23.460330237434608,21.726759214166602,20.121007504542877,18.633668340777501,17.256026135686358,15.98000576624124,14.798125574150342,13.703453811318987,12.689568277952041,11.750518919512498,10.880793165854763,10.075283811704681,9.3292592523529301,8.6383359020486967,7.9984526352047993,7.4058471022268417,6.8570337826242618,6.3487836481142033]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$63/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'125CAPEX'!L18","v":250.23115809512797},{"$f":"$H$66*(1+$C$66/100)^I5","v":275.2542739046408},302.77970129510487,333.05767142461542,366.36343856707697,402.99978242378467,443.29976066616319,487.62973673277958,536.39271040605752,590.03198144666328,649.03517959132967,713.93869755046273,785.33256730550909,863.86582403605996,950.25240643966617,1045.2776470836327,1149.805411791996,1264.7859529711957,1391.2645482683154,1530.3910030951472,1683.4301034046618,1851.7731137451283,2036.9504251196413,2240.6454676316057,2464.7100143947659,2711.1810158342432,2982.2991174176677,3280.5290291594347,3608.5819320753781,3969.4401252829161,4366.3841378112083,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1683.4301034046618}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I62*I69","v":-63.011528506811942},-29.617561371413057,-1.6619443604612314,21.559645285133406,40.669052953691427,56.214774204268416,68.680107918168687,78.490436526253788,86.019724401668242,91.596316178037796,184.01290558277154,170.4201760045672,157.8293704835034,146.16677151231556,135.3640769671924,125.35800281833086,116.08991495339137,107.50548798261089,99.554389050210446,92.189984821234304,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$67:I67)","v":-63.011528506811942},{"$f":"SUM($I$67:J67)","v":-92.629089878225003},{"$f":"SUM($I$67:K67)","v":-94.291034238686237},{"$f":"SUM($I$67:L67)","v":-72.731388953552823},{"$f":"SUM($I$67:M67)","v":-32.062335999861396},{"$f":"SUM($I$67:N67)","v":24.152438204407019},{"$f":"SUM($I$67:O67)","v":92.832546122575707},{"$f":"SUM($I$67:P67)","v":171.32298264882951},{"$f":"SUM($I$67:Q67)","v":257.34270705049778},{"$f":"SUM($I$67:R67)","v":348.93902322853558},{"$f":"SUM($I$67:S67)","v":532.95192881130708},{"$f":"SUM($I$67:T67)","v":703.37210481587431},{"$f":"SUM($I$67:U67)","v":861.20147529937776},{"$f":"SUM($I$67:V67)","v":1007.3682468116933},{"$f":"SUM($I$67:W67)","v":1142.7323237788858},{"$f":"SUM($I$67:X67)","v":1268.0903265972165},{"$f":"SUM($I$67:Y67)","v":1384.1802415506079},{"$f":"SUM($I$67:Z67)","v":1491.6857295332188},{"$f":"SUM($I$67:AA67)","v":1591.2401185834292},{"$f":"SUM($I$67:AB67)","v":1683.4301034046634},{"$f":"SUM($I$67:AC67)","v":1683.4301034046634},{"$f":"SUM($I$67:AD67)","v":1683.4301034046634},{"$f":"SUM($I$67:AE67)","v":1683.4301034046634},{"$f":"SUM($I$67:AF67)","v":1683.4301034046634},{"$f":"SUM($I$67:AG67)","v":1683.4301034046634},{"$f":"SUM($I$67:AH67)","v":1683.4301034046634},{"$f":"SUM($I$67:AI67)","v":1683.4301034046634},{"$f":"SUM($I$67:AJ67)","v":1683.4301034046634},{"$f":"SUM($I$67:AK67)","v":1683.4301034046634},{"$f":"SUM($I$67:AL67)","v":1683.4301034046634},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1683.4301034046634}]
[null,null,{"$f":"C66","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$69/100)^($H$1-I5)>=1,(1+$C$69/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K75*$L$90","v":0},{"$f":"K75","v":0},{"$f":"L75","v":0}]
[]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.24730507636533769},{"$f":"K77*$L$90","v":0.31119860922623688},{"$f":"K77","v":0.24730507636533769},{"$f":"L77","v":0.31119860922623688}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":2.246602150830375E-3},2.8270324050698567E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":4.6655713925308068E-3},5.8709645185625698E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8","v":3.3225820075732639E-2},4.1810015184218882E-2,{"$f":"K79+K80+K81","v":4.0137993619093822E-2},{"$f":"L79+L80+L81","v":5.0508012107851309E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.22150546717155084},0.2787334345614591,{"$f":"K82","v":0.22150546717155084},{"$f":"L82","v":0.2787334345614591}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":3.9561615325173424E-2},4.978272119958365E-2,{"$f":"K83","v":3.9561615325173424E-2},{"$f":"L83","v":4.978272119958365E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12657455266945761},0.15927624832083376]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.19494917690963176},0.24531608334013252]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ51","v":0.10806027836562218},0.13597864157993875]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,{"$f":"AQ54","v":1.4601120899131449E-2},1.8373454292710648E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":3.496489898331942E-3},4.3998401065049684E-3,{"$f":"K84+K85+K86+K87+K88","v":0.44768161874217494},{"$f":"L84+L85+L86+L87+L88","v":0.56334426764012069}]
[null,null,null,null,null,null,null,null,"Rendite - Strom",null,{"$f":"AQ57","v":3.8082287766695319E-3},4.7921195809347231E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.258359164316186},"pro Liter",{"$f":"SUM(N75:N88)","v":1.2535670447352516}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N90/32*3.6*1000","v":141.02629253271581}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":97209.302325581404},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":97209.302325581404},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":97209.302325581404},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":97209.302325581404},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":97209.302325581404},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":97209.302325581404},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.258359164316186},{"$f":"N119","v":97209.302325581404}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.258359164316186},{"$f":"N120","v":97209.302325581404},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.258359164316186},{"$f":"N121","v":97209.302325581404},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.258359164316186},{"$f":"N122","v":97209.302325581404},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.258359164316186},{"$f":"O132*R122","v":97209.302325581404},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.258359164316186},{"$f":"O133*R123","v":97209.302325581404},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.258359164316186},{"$f":"O134*R124","v":97209.302325581404},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.258359164316186},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":1690.9201270498747},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L77","v":0.31119860922623688}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L78","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L80","v":5.8709645185625698E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L79","v":2.8270324050698567E-3}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L81","v":4.1810015184218882E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.2787334345614591]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.978272119958365E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.15927624832083376]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.24531608334013252]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.13597864157993875]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L88+L89","v":9.1919596874396915E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,{"$f":"L87","v":1.8373454292710648E-2}]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19+G21","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7*1000000/E7","v":2716161.0097492705},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":6844725744.568161},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51+G54)*G53*1000","v":4744802222.2547426},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.4425734570060813},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.4425734570060813},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.4425734570060813},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"125STREAMS","index":85,"n_rows":40,"n_cols":18,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["FTS",null,"OUT","LPG",{"$f":"F3*$E$5/$F$5","v":1.0195443033559575E-2},0.111227626028953,null,null,null,null,null,"FTS-Selektivität:"]
[null,null,null,"Naphtha",{"$f":"F4*$E$5/$F$5","v":0.13512014886477089},{"$f":"M10","v":1.4740990987284275},null,null,null,null,null,"Naphtha",{"$f":"(100-M7)/100*SUM(R4:R6)","v":1.4740990987284275},null,"Standardwerte:",null,"Naphtha",1.474099098728427]
[null,null,null,"Kerosin",{"$f":"F5/SUM($F$5:$F$6)","v":0.49294395185998646},{"$f":"M11","v":5.3777933288666642},null,null,null,null,null,"Kerosin",{"$f":"R5/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.3777933288666642},null,null,null,"Kerosin",5.3777933288666642]
[null,null,null,"Gasöl",{"$f":"F6/SUM($F$5:$F$6)","v":0.50705604814001348},{"$f":"M12","v":5.5317498526148441},null,null,null,null,null,"Gasöl",{"$f":"R6/SUM(R5:R6)*M7/100*SUM(R4:R6)","v":5.5317498526148441},null,null,null,"Gasöl",5.531749852614845]
[null,null,null,"H2O",{"$f":"F7*$E$3/$F$3","v":1.5375649002721063},16.774130673848852,null,null,null,null,null,"Sel:",88.096401160713782,"%",null,null,"Sel:",{"$f":"SUM(R5:R6)/SUM(R4:R6)*100","v":88.096401160713782}]
[null,null,"IN","CO",{"$f":"F8*$E$3/$F$3","v":2.5254231690948461},27.551213114754098,null,null,null,null,null,"FTS-Ausbeute-Variation:"]
[null,null,null,"H2",{"$f":"F9*$E$3/$F$3","v":0.37889828309057011},4.1336071807657788,null,null,null,null,null,null,0,"%",null,null,"Standard:",{"$f":"SUM(R4:R6)","v":12.383642280209937}]
[null,null,"THERMAL",null,{"$f":"F10*$E$5/$F$5","v":-0.40651106340804188},-4.43485,269.87400000000002,220,null,null,null,"Naphtha",{"$f":"M4*(100+$M$9)/100","v":1.4740990987284275}]
[null,null,null,null,-6.7187781175312304,-73.2988,220,100,null,null,null,"Kerosin",{"$f":"M5*(100+$M$9)/100","v":5.3777933288666642}]
[null,null,null,null,-4.5944820205746906,-50.123699999999999,113.42700000000001,70.842600000000004,null,null,null,"Gasöl",{"$f":"M6*(100+$M$9)/100","v":5.5317498526148441}]
[null,null,null,null,-3.8287304340022517,-41.7697,70.842600000000004,10]
[null,null,null,null,3.8886229509601675E-2,0.42423099999999997,8.9201300000000003,100]
[null,null,null,null,-13.901529099535107,-151.65933200000001,220,220]
[null,null,null,null,-9.9638037259446949E-2,-1.08700547,290,290]
[null,null,null,null,0.75563933914238501,8.2436799999999995,100.34099999999999,290]
[null,null,null,null,-2.4115308553577124E-3,-2.6308700000000001E-2,276.83300000000003,100]
[null,null,null,null,-5.5669517036324256,-60.732900000000001,1600,120]
[null,null,null,null,10.002893630343616,109.127,13.209099999999999,220]
[null,null,"WORK",null,{"$f":"F21*$E$3/$F$3","v":0.46113043738984794},5.0307224190000008]
["WGS",null,"OUT","CO",{"$f":"F22*$E$8/$F$22","v":2.5254231690948461},17.868436968794999]
["(für FTS)",null,null,"H2",0.37943363059770935,2.6846534058710798]
[0.651579613,"FRACTION",null,"H2O",2.2577864743202429,15.974794164832501]
[null,null,null,"CO2",5.264961120644708,37.251826576500001]
[null,null,"IN","CO",5.0613266666737955,35.811026693936803]
[null,null,null,"H2",0.19692723508978199,1.39334347237419]
[null,null,null,"H2O",3.888788228419938,27.514821355432002]
[null,null,"THERMAL",null,-3.4505034407430846,-24.413771123999901,400,400]
[null,null,null,null,-3.3618626441080655,-23.7866,412.32600000000002,230]
[null,null,"WORK",null,0.23468298237355717,1.6604813519999999]
["BtSYNEN",null,"OUT","H2",{"$f":"F32*($E$27)/$F$32","v":0.19692723508978199},1.39334347237419]
[null,null,null,"CO",5.0613266666737955,35.811026693936803]
[null,null,null,"H2O",3.8887882284199384,27.514821355432002]
[null,null,"IN","H2O",3.0787663196930826,21.783573778172901]
[null,null,null,"O2",2.7761836608521766,19.6426734991567]
[null,null,null,"BIOMW",11.777811865565381,83.332999999999998]
[null,null,"THERMAL",null,-6.1973963262518996,-43.849200000000003,500,105]
[null,null,null,null,-1.81950961077743,-12.873799999999999,500,400]
[null,null,"WORK",null,4.5555756516161265,32.232624371089237]

{"sheet":"125PINCH","index":86,"n_rows":19,"n_cols":44,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C8:C43)","v":-23.641269423676817},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",23.185948979444873,null,"MIN-DT",{"$f":"MIN(AF3:AF8,AK3:AK19)","v":5.0000000000000568}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",3.8886229509601675E-2,4.2694647576464127E-4,8.9201300000000003,100,null,"HOT",3.8287304340022517,6.2928448718533578E-2,10,70.842600000000004,null,"COOL-CURVE",8.9201300000000003,0,null,null,10,0,null,null,{"$f":"V3+AC1","v":23.185948979444873},{"$f":"U3","v":8.9201300000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),35))-AD3,AG3-AD3))","v":211.07987},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),35)))","v":220},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-23.185948979444873,10,220]
["deltaT",null,{"$f":"'125STREAMS'!E11","v":-6.7187781175312304},{"$f":"'125STREAMS'!F11","v":-73.2988},{"$f":"'125STREAMS'!G11","v":220},{"$f":"'125STREAMS'!H11","v":100},null,null,10.002893630343616,4.8372020385537354E-2,13.209099999999999,220,null,null,4.5944820205746906,0.10789120007736848,70.842600000000004,113.42700000000001,null,null,13.209099999999999,1.831160626160273E-3,null,null,70.842600000000004,3.8287304340022517,null,null,{"$f":"V4+AC1","v":23.187780140071034},13.209099999999999,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),35))-AD4,AG4-AD4))","v":206.79089999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),35)))","v":220},3.8287304340022517,70.842600000000004,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-15.558424786830507,295.00000000000006,1600]
[5,"k",{"$f":"'125STREAMS'!E12","v":-4.5944820205746906},{"$f":"'125STREAMS'!F12","v":-50.123699999999999},{"$f":"'125STREAMS'!G12","v":113.42700000000001},{"$f":"'125STREAMS'!H12","v":70.842600000000004},null,null,0.75563933914238501,3.9841997434468439E-3,100.34099999999999,290,null,null,6.7187781175312304,5.5989817646093586E-2,100,220,null,null,100,4.2371374135887345,null,null,100,6.9745573111381152,null,null,{"$f":"V5+AC1","v":27.423086393033607},100,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),35))-AD5,AG5-AD5))","v":120},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),35)))","v":220},6.9745573111381152,100,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'125STREAMS'!E13","v":-3.8287304340022517},{"$f":"'125STREAMS'!F13","v":-41.7697},{"$f":"'125STREAMS'!G13","v":70.842600000000004},{"$f":"'125STREAMS'!H13","v":10},null,null,null,null,null,null,null,null,2.4115308553577124E-3,1.3637334973436587E-5,100,276.83300000000003,null,null,100.34099999999999,4.2536322725402034,null,null,105,7.7940305864302921,null,null,{"$f":"V6+AC1","v":27.439581251985075},100.34099999999999,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),35))-AD6,AG6-AD6))","v":119.65900000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),35)))","v":220},7.7940305864302921,105,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'125STREAMS'!E14","v":3.8886229509601675E-2},{"$f":"'125STREAMS'!F14","v":0.42423099999999997},{"$f":"'125STREAMS'!G14","v":8.9201300000000003},{"$f":"'125STREAMS'!H14","v":100},null,null,null,null,null,null,null,null,6.1973963262518996,1.5689610952536456E-2,105,500,null,null,220,10.518525216954323,null,null,113.42700000000001,9.3073871961047558,null,null,{"$f":"V7+AC1","v":33.704474196399197},220,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),35))-AD7,AG7-AD7))","v":70},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),35)))","v":290},9.3073871961047558,113.42700000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,38.74437376627538,10,1600]
[null,null,{"$f":"'125STREAMS'!E15","v":-13.901529099535107},{"$f":"'125STREAMS'!F15","v":-151.65933200000001},{"$f":"'125STREAMS'!G15","v":220},{"$f":"'125STREAMS'!H15","v":220},null,null,null,null,null,null,null,null,5.5669517036324256,3.7614538538056929E-3,120,1600,null,null,290,10.797419198995604,null,null,120,9.7786257184863317,null,null,{"$f":"V8+AC1","v":33.983368178440479},290,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),35))-AD8,AG8-AD8))","v":5.0000000000000568},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),35)))","v":295.00000000000006},9.7786257184863317,120,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'125STREAMS'!E16","v":-9.9638037259446949E-2},{"$f":"'125STREAMS'!F16","v":-1.08700547},{"$f":"'125STREAMS'!G16","v":290},{"$f":"'125STREAMS'!H16","v":290},null,null,null,null,null,null,null,null,13.901529099535107,-1,220,220,null,null,null,null,null,null,220,17.324077697227246,null,null,null,null,null,null,null,17.324077697227246,220,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'125STREAMS'!E17","v":0.75563933914238501},{"$f":"'125STREAMS'!F17","v":8.2436799999999995},{"$f":"'125STREAMS'!G17","v":100.34099999999999},{"$f":"'125STREAMS'!H17","v":290},null,null,null,null,null,null,null,null,3.3618626441080655,1.8438745127453381E-2,230,412.32600000000002,null,null,null,null,null,null,220,31.225606796762353,"*",null,null,null,null,null,null,31.225606796762353,220,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),30)),AI10-AL10))","v":47.346187206217962},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),30)))","v":172.65381279378204}]
[null,null,{"$f":"'125STREAMS'!E18","v":-2.4115308553577124E-3},{"$f":"'125STREAMS'!F18","v":-2.6308700000000001E-2},{"$f":"'125STREAMS'!G18","v":276.83300000000003},{"$f":"'125STREAMS'!H18","v":100},null,null,null,null,null,null,null,null,9.9638037259446949E-2,-1,290,290,null,null,null,null,null,null,230,31.42025381817551,null,null,null,null,null,null,null,31.42025381817551,230,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),30)),AI11-AL11))","v":53.628443241248249},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),30)))","v":176.37155675875175}]
[null,null,{"$f":"'125STREAMS'!E19","v":-5.5669517036324256},{"$f":"'125STREAMS'!F19","v":-60.732900000000001},{"$f":"'125STREAMS'!G19","v":1600},{"$f":"'125STREAMS'!H19","v":120},null,null,null,null,null,null,null,null,3.4505034407430846,-1,400,400,null,null,null,null,null,null,276.83300000000003,33.195385964113768,null,null,null,null,null,null,null,33.195385964113768,276.83300000000003,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE),30)),AI12-AL12))","v":66.556548243766372},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE8,3,TRUE),30)))","v":210.27645175623366}]
[null,null,{"$f":"'125STREAMS'!E29","v":-3.4505034407430846},{"$f":"'125STREAMS'!F29","v":-24.413771123999901},{"$f":"'125STREAMS'!G29","v":400},{"$f":"'125STREAMS'!H29","v":400},null,null,null,null,null,null,null,null,1.81950961077743,1.8195096107774301E-2,400,500,null,null,null,null,null,null,290,33.694281091512053,null,null,null,null,null,null,null,33.694281091512053,290,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE),30)),AI13-AL13))","v":70.194687562662693},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE8,3,TRUE),30)))","v":219.80531243733731}]
[null,null,{"$f":"'125STREAMS'!E30","v":-3.3618626441080655},{"$f":"'125STREAMS'!F30","v":-23.7866},{"$f":"'125STREAMS'!G30","v":412.32600000000002},{"$f":"'125STREAMS'!H30","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,33.793919128771499,"*",null,null,null,null,null,null,33.793919128771499,290,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE),30)),AI14-AL14))","v":47.550088315873438},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE8,3,TRUE),30)))","v":242.44991168412656}]
[null,null,{"$f":"'125STREAMS'!E38","v":-6.1973963262518996},{"$f":"'125STREAMS'!F38","v":-43.849200000000003},{"$f":"'125STREAMS'!G38","v":500},{"$f":"'125STREAMS'!H38","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,37.961798221489012,null,null,null,null,null,null,null,37.961798221489012,400,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE8,3,TRUE),30)))","v":323.95027551200843}]
[null,null,{"$f":"'125STREAMS'!E39","v":-1.81950961077743},{"$f":"'125STREAMS'!F39","v":-12.873799999999999},{"$f":"'125STREAMS'!G39","v":500},{"$f":"'125STREAMS'!H39","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,41.412301662232096,"*",null,null,null,null,null,null,41.412301662232096,400,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE8,3,TRUE),30)))","v":353.39544388264449}]
[null,null,{"$f":"'125STREAMS'!E20","v":10.002893630343616},{"$f":"'125STREAMS'!F20","v":109.127},{"$f":"'125STREAMS'!G20","v":13.209099999999999},{"$f":"'125STREAMS'!H20","v":220},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412.32600000000002,42.103604214100486,null,null,null,null,null,null,null,42.103604214100486,412.32600000000002,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE8,3,TRUE),30)))","v":359.29473376436431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,45.404193726084728,null,null,null,null,null,null,null,45.404193726084728,500,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE8,3,TRUE),30)))","v":387.46059870893066}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600,49.541792965270986,null,null,null,null,null,null,null,49.541792965270986,1600,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE8,3,TRUE),30)))","v":422.7691582685228}]

{"sheet":"125EC","index":87,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'125OPEX'!D1*1000 /8000/3600","v":23.129385072264032},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8878534615560074,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.5525101810470892,1.6387616853784789E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'125OPEX'!D1*1000 /8000/3600","v":9.0777270129756644},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.2585689743706716,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,4.3700311610092762E-5,3.0594825401822272E-2]
["Luftkühlung",{"$f":"C5","v":60},100,3.8281348752114361,0,0,3.4722222222222222E-5,0,0,0,1.3292134983373041E-4,0]
["Wärme",{"$f":"C6","v":100},250,16.21139166830676,0,0.95,0,0,0,15.400822084891422,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},500,11.420825547644249,0.6,0,0,0,6.8524953285865493,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":500},null,4.1375992391862582,0.65,0,0,0,2.6894395054710678,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":9.5419348340576171},{"$f":"SUM(J4:J9)","v":9.8483119038443334},{"$f":"SUM(K4:K9)","v":1.8153833468223021E-3},{"$f":"SUM(L4:L9)","v":3.0594825401822272E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"200CAPEX","index":88,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'200OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > direkte DME-Synthese > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'200STREAMS'!E33*8000/$G$2","v":2.3390385809597452},{"$f":"J8*$D$1","v":344266.94607083575},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":289.53258304801227},{"$f":"(K8/C8)^H8*E8*G8","v":180.95786440500765},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'200STREAMS'!E28*8000/$G$3","v":0.75479100108960906},{"$f":"J9*$D$1","v":111092.47832938613},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":200.18237950475529},{"$f":"(K9/C9)^H9*E9*G9","v":200.18237950475529},"TPI","Saur, G. (2008). Wind-To-Hydrogen Project : Electrolyzer Capital Cost Study. NREL/TP-550-44103. https://doi.org/10.2172/944892"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'200STREAMS'!E15*8000/$G$2+'200STREAMS'!E16*8000/$G$2","v":1.9123896207048314},{"$f":"J10*$D$1","v":281471.43008965475},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":5.493521863487878},{"$f":"(K10/C10)^H10*E10*G10","v":1.1444837215599746},"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["DME",null,161333.69724922837,"DME",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'200STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":147183.09859154929},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":64.249063167902776},{"$f":"(K11/C11)^H11*E11*G11","v":64.249063167902776},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'200EC'!O3","v":0},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":0},{"$f":"(K13/C13)^H13*E13*G13","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'200EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":559.45754758415831},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"200OPEX","index":89,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('200CAPEX'!K8/'200CAPEX'!C8)^'200CAPEX'!I8*'200CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$72:AL$72)","v":0},{"$f":"AP7/$AP$62","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'200CAPEX'!M9*E9*1000000/D9/100","v":6005471.3851426579},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.3206361079270854},{"$f":"S9*(1+$C9/100)","v":7.467048830085627},7.6163898066873399,7.7687176028210869,7.9240919548775084,8.0825737939750582,8.2442252698545602,8.4091097752516522,8.5772919707566846,8.7488378101718176,8.9238145663752544,9.1022908577027604,9.2843366748568155,9.4700234083539527,9.6594238765210321,9.8526123540514536,10.049664601132482,10.250657893155132,10.455671051018236,10.664784472038601,null,{"$f":"SUM(I9:AL9)/$AN$62","v":1.5901380463044363E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$72:AL$72)","v":125.80037677120548},{"$f":"AP9/$AP$62","v":6.9634293777215044E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'200STREAMS'!E30*'200OPEX'!D1","v":372271.3908303369},"t/a",{"$f":"E10*G10/1000000","v":0.74454278166067378},{"$f":"I10*(1+$C10/100)","v":0.75943363729388724},0.77462231003976501,0.79011475624056027,0.80591705136537151,0.82203539239267898,0.83847610024053254,0.85524562224534317,0.87235053469025003,0.88979754538405509,0.90759349629173625,{"$f":"S10*(1+$C10/100)","v":0.92574536621757098},0.94426027354192243,0.96314547901276093,0.98240838859301616,1.0020565563648764,1.0220976874921739,1.0425396412420174,1.0633904340668576,1.0846582427481948,1.1063514076031586,1.1284784357552218,1.1510480044703262,1.1740689645597326,1.1975503438509274,1.221501350727946,1.245931377742505,1.270850005297355,1.2962670054033021,1.3221923455113682,null,{"$f":"SUM(I10:AL10)/$AN$62","v":2.7002305630458396E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$72:AL$72)","v":48.782001478622114},{"$f":"AP10/$AP$62","v":2.7002305630458409E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('200CAPEX'!K10/'200CAPEX'!C10)^'200CAPEX'!I10*'200CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$72:AL$72)","v":0},{"$f":"AP12/$AP$62","v":0}]
[]
["DME","Katalysator",2,null,1.6885946790573545,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'200CAPEX'!K11","v":248532.59712886414},"€/a",{"$f":"G14/1000000","v":0.24853259712886414},{"$f":"I14*(1+$C14/100)","v":0.25350324907144145},0.25857331405287026,0.26374478033392768,0.26901967594060622,0.27440006945941836,0.27988807084860673,0.28548583226557889,0.29119554891089044,0.29701945988910827,0.30295984908689044,0.30901904606862823,0.31519942699000081,0.32150341552980083,0.32793348384039683,0.33449215351720479,0.34118199658754889,0.34800563651929989,0.35496574924968588,0.3620650642346796,0.36930636551937318,0.37669249282976064,0.38422634268635586,0.39191086954008297,0.39974908693088462,0.4077440686695023,0.41589895004289235,0.42421692904375019,0.43270126762462519,0.44135529297711767,null,{"$f":"SUM(I14:AL14)/$AN$62","v":9.0135225431057912E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$72:AL$72)","v":16.283708363385269},{"$f":"AP14/$AP$62","v":9.0135225431057966E-4}]
[]
["CO2-Emissionskosten",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":68007.54788235361},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$72:AL$72)","v":0},{"$f":"AP16/$AP$62","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('200STREAMS'!E32)/3600-G21","v":2203797.0388591988},"MWh/a",{"$f":"G18*E18/1000000","v":110.18985194295993},{"$f":"I18*(1+$C18/100)","v":112.39364898181914},114.64152196145552,116.93435240068463,119.27303944869833,121.6585002376723,124.09167024242575,126.57350364727426,129.10497372021976,131.68707319462416,134.32081465851664,137.00723095168698,139.74737557072072,142.54232308213514,145.39316954377784,148.30103293465339,151.26705359334647,154.29239466521341,157.37824255851768,160.52580740968804,163.7363235578818,167.01105002903944,170.35127102962022,173.75829645021264,177.23346237921689,180.77813162680124,184.39369425933728,188.08156814452403,191.84319950741451,195.6800634975628,null,{"$f":"SUM(I18:AL18)/$AN$62","v":0.39962513005663625},null,{"$f":"SUMPRODUCT(I18:AL18,I$72:AL$72)","v":7219.5737475572132},{"$f":"AP18/$AP$62","v":0.3996251300566363}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('200STREAMS'!E36)/3600","v":111493.16382121095},"MWh/a",{"$f":"G19*E18/1000000","v":5.5746581910605473},{"$f":"I19*(1+$C19/100)","v":5.6861513548817584},5.7998743819793939,5.9158718696189823,6.0341893070113617,6.1548730931515889,6.2779705550146208,6.4035299661149132,6.5316005654372118,6.6622325767459563,6.7954772282808751,6.9313867728464924,7.070014508303422,7.211414798469491,7.3556430944388813,7.5027559563276593,7.6528110754542125,7.8058672969632967,7.9619846429025625,8.1212243357606138,8.2836488224758256,8.4493217989253431,8.61830823490385,8.7906743996019276,8.9664878875939671,9.1458176453458471,9.3287339982527637,9.5153086782178189,9.7056148517821761,9.8997271488178189,null,{"$f":"SUM(I19:AL19)/$AN$62","v":2.0217592322177513E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$72:AL$72)","v":365.24829844239468},{"$f":"AP19/$AP$62","v":2.0217592322177517E-2}]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('200STREAMS'!E27+'200STREAMS'!E14-'200EC'!I10)/3600>0,D1*1000*('200STREAMS'!E27+'200STREAMS'!E14-'200EC'!I10)/3600,0)","v":18723.922835276582},"MWh/a",{"$f":"G20*E18/1000000","v":0.93619614176382915},{"$f":"I20*(1+$C20/100)","v":0.95492006459910572},0.97401846589108787,0.99349883520890969,1.0133688119130879,1.0336361881513496,1.0543089119143767,1.0753950901526643,1.0969029919557176,1.118841051794832,1.1412178728307285,1.164042230287343,1.1873230748930899,1.2110695363909516,1.2352909271187706,1.2599967456611461,1.2851966805743691,1.3109006141858566,1.3371186264695738,1.3638609989989654,1.3911382189789447,1.4189609833585237,1.4473402030256943,1.4762870070862082,1.5058127472279323,1.535929002172491,1.5666475822159407,1.5979805338602595,1.6299401445374648,1.6625389474282142,null,{"$f":"SUM(I20:AL20)/$AN$62","v":3.3952990980018684E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$72:AL$72)","v":61.339015966200542},{"$f":"AP20/$AP$62","v":3.3952990980018693E-3}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('200STREAMS'!E27+'200STREAMS'!E14-'200EC'!I10)/3600<0,-D1*1000*('200STREAMS'!E27+'200STREAMS'!E14-'200EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('200PINCH'!AP6)/3600>0, D1*1000*('200PINCH'!AP6)/3600,0)","v":406424.2931440727},"MWh/a",{"$f":"G22*E22/1000000","v":20.321214657203633},{"$f":"I22*(1+$C22/100)","v":20.727638950347707},21.142191729354661,21.565035563941755,21.996336275220592,22.436263000725006,22.884988260739508,23.342688025954299,23.809541786473385,24.285732622202854,24.77144727464691,25.266876220139849,25.772213744542647,26.287658019433501,26.813411179822172,27.349679403418616,27.896672991486987,28.454606451316728,29.023698580343062,29.604172551949922,30.196256002988921,30.800181123048699,31.416184745509675,32.044508440419868,32.685398609228265,33.339106581412828,34.005888713041088,34.68600648730191,35.37972661704795,36.087321149388913,null,{"$f":"SUM(I22:AL22)/$AN$62","v":7.3698874325537844E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$72:AL$72)","v":1331.4339321697912},{"$f":"AP22/$AP$62","v":7.3698874325537858E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('200EC'!J10)/3600<0, D1*1000*(-'200EC'!J10)/3600,0)","v":79111.659381435238},"MWh/a",{"$f":"G24*E24/1000000","v":3.9555829690717617},{"$f":"I24*(1+$C24/100)","v":4.034694628453197},4.1153885210222612,4.1976962914427061,4.2816502172715607,4.3672832216169919,4.4546288860493322,4.5437214637703187,4.6345958930457254,4.7272878109066401,4.8218335671247727,4.9182702384672679,5.0166356432366133,5.1169683561013457,5.2193077232233724,5.3236938776878402,5.4301677552415972,5.5387711103464294,5.6495465325533578,5.7625374632044251,5.8777882124685137,5.9953439767178844,6.1152508562522421,6.2375558733772873,6.3623069908448331,6.4895531306617302,6.6193441932749648,6.7517310771404642,6.8867656986832735,7.0245010126569394,null,{"$f":"SUM(I24:AL24)/$AN$62","v":1.4345698179932193E-2},null,{"$f":"SUMPRODUCT(I24:AL24,I$72:AL$72)","v":259.1674501439374},{"$f":"AP24/$AP$62","v":1.4345698179932196E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'200EC'!K10","v":6.0600455680532455E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":8.9193628431206221E-2},{"$f":"I25*(1+$C25/100)","v":9.0977500999830346E-2},9.2797051019826951E-2,9.4652992040223496E-2,9.6546051881027967E-2,9.8476972918648528E-2,0.1004465123770215,0.10245544262456194,0.10450455147705318,0.10659464250659424,0.10872653535672613,0.11090106606386066,0.11311908738513787,0.11538146913284063,0.11768909851549744,0.1200428804858074,0.12244373809552354,0.12489261285743401,0.12739046511458268,0.12993827441687433,0.13253703990521182,0.13518778070331605,0.13789153631738238,0.14064936704373002,0.14346235438460461,0.14633160147229671,0.14925823350174264,0.15224339817177748,0.15528826613521304,0.15839403145791731,null,{"$f":"SUM(I25:AL25)/$AN$62","v":3.2347820360531277E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$72:AL$72)","v":5.8439136355736858},{"$f":"AP25/$AP$62","v":3.2347820360531293E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'200EC'!L10*D1*1000","v":3034167.7463254421},"m³/a",{"$f":"E26*G26/1000000","v":0.27307509716928979},{"$f":"I26*(1+$C26/100)","v":0.27853659911267559},0.28410733109492908,0.28978947771682767,0.29558526727116424,0.30149697261658753,0.3075269120689193,0.3136774503102977,0.31995099931650367,0.32635001930283375,0.33287701968889044,0.33953456008266825,0.34632525128432162,0.35325175631000805,0.36031679143620821,0.36752312726493236,0.374873589810231,0.38237106160643564,0.39001848283856433,0.39781885249533561,0.40577522954524231,0.41389073413614719,0.42216854881887012,0.43061191979524754,0.43922415819115251,0.44800864135497559,0.45696881418207513,0.46610819046571667,0.475430354275031,0.48493896136053161,null,{"$f":"SUM(I26:AL26)/$AN$62","v":9.9036044878249058E-4},null,{"$f":"SUMPRODUCT(I26:AL26,I$72:AL$72)","v":17.891718410290487},{"$f":"AP26/$AP$62","v":9.9036044878249058E-4}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('200CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('200CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":44113.950460541906},"h/a",{"$f":"G28*$E$33/1000000","v":1.7733808085137848},{"$f":"I28*(1+$C28/100)","v":1.8265822327691983},1.8813796997522743,1.9378210907448425,1.9959557234671879,2.0558343951712037,2.1175094270263397,2.1810347098371299,2.2464657511322437,2.3138597236662108,2.3832755153761971,2.454773780837483,2.5284169942626074,2.6042695040904857,2.6823975892132004,2.7628695168895963,2.845755602396284,2.9311282704681725,3.0190621185822177,3.1096339821396843,3.202923001603875,3.2990106916519912,3.397981012401551,3.4999204427735977,3.6049180560568059,3.7130655977385101,3.8244575656706656,3.9391912926407855,4.057367031420009,4.1790880423626096,null,{"$f":"SUM(I28:AL28)/$AN$62","v":7.542430927141624E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$72:AL$72)","v":124.67851854010873},{"$f":"AP28/$AP$62","v":6.9013311490471532E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('200CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('200CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22453.385141502895},"h/a",{"$f":"G29*$E$33/1000000","v":0.90262608268841649},{"$f":"I29*(1+$C29/100)","v":0.92970486516906903},0.95759601112414117,0.98632389145786548,1.0159136082016014,1.0463910164476495,1.077782746941079,1.1101162293493114,1.1434197162297908,1.1777223077166845,1.2130539769481852,1.2494455962566307,1.2869289641443296,1.3255368330686594,1.3653029380607193,1.4062620262025409,1.4484498869886171,1.4919033835982756,1.5366604851062238,1.5827602996594106,1.6302431086491929,1.6791504019086687,1.7295249139659288,1.7814106613849068,1.834852981226454,1.8898985706632476,1.946595527783145,2.0049933936166395,2.0651431954251387,2.127097491287893,null,{"$f":"SUM(I29:AL29)/$AN$62","v":3.8389920816947237E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$72:AL$72)","v":63.459625955672841},{"$f":"AP29/$AP$62","v":3.5126812416677623E-3}]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('200CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('200CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19358.35255061269},"h/a",{"$f":"G30*$E$33/1000000","v":0.77820577253463019},{"$f":"I30*(1+$C30/100)","v":0.80155194571066912},0.8255985040819892,0.85036645920444887,0.87587745298058239,0.90215377656999984,0.92921838986709981,0.95709494156311281,0.98580778981000627,1.0153820235043065,1.0458434842094357,1.0772187887357187,1.1095353523977904,1.1428214129697243,1.177106055358816,1.2124192370195805,1.2487918141301679,1.2862555685540731,1.3248432356106954,1.3645885326790164,1.4055261886593868,1.4476919743191685,1.4911227335487436,1.5358564155552059,1.5819321080218622,1.6293900712625182,1.6782717734003938,1.7286199266024056,1.7804785244004777,1.8338928801324921,null,{"$f":"SUM(I30:AL30)/$AN$62","v":3.3098154994495714E-3},null,{"$f":"SUMPRODUCT(I30:AL30,I$72:AL$72)","v":54.712187237603317},{"$f":"AP30/$AP$62","v":3.0284841882677912E-3}]
[null,"DME",3,"Kurve C",4,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('200CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('200CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":33049.553511784514},"h/a",{"$f":"G31*$E$33/1000000","v":1.3285920511737375},{"$f":"I31*(1+$C31/100)","v":1.3684498127089497},1.4095033070902183,1.4517884063029249,1.4953420584920127,1.5402023202467732,1.5864083898541763,1.6340006415498016,1.6830206607962956,1.7335112806201844,1.7855166190387901,1.8390821176099539,1.8942545811382525,1.9510822185724002,2.0096146851295722,2.0699031256834592,2.1320002194539631,2.1959602260375819,2.2618390328187092,2.3296942038032706,2.3995850299173687,2.4715725808148896,2.5457197582393363,2.6220913509865165,2.7007540915161119,2.7817767142615955,2.8652300156894435,2.9511869161601267,3.0397225236449308,3.1309141993542786,null,{"$f":"SUM(I31:AL31)/$AN$62","v":5.6506835577663991E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$72:AL$72)","v":93.407398957547912},{"$f":"AP31/$AP$62","v":5.1703805878141121E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":0.9565609429821138},{"$f":"I33*(1+$C33/100)","v":0.98525777127157721},1.0148155044097245,1.0452599695420162,1.0766177686282767,1.1089163016871251,1.1421837907377388,1.1764493044598709,1.2117427835936672,1.2480950671014772,1.2855379191145215,1.3241040566879572,1.363827178388596,1.4047419937402539,1.4468842535524615,1.4902907811590353,1.5349995045938065,1.5810494897316207,1.6284809744235693,1.6773354036562764,1.7276554657659648,1.7794851297389438,1.8328696836311122,1.8878557741400457,1.9444914473642472,2.0028261907851745,2.0629109765087299,2.1247983058039916,2.1885422549781115,2.2541985226274548,null,{"$f":"SUM(I33:AL33)/$AN$62","v":4.0683844132104637E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$72:AL$72)","v":67.251546138186555},{"$f":"AP33/$AP$62","v":3.7225754333593637E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'200STREAMS'!E4+D1*'200STREAMS'!E17","v":184826.53204145003},"t/a",{"$f":"G35*E35/1000000","v":0.46206633010362508},{"$f":"I35*(1+$C35/100)","v":0.47130765670569758},0.48073380983981151,0.49034848603660774,0.50015545575733988,0.51015856487248668,0.52036173616993642,0.53076897089333519,0.54138435031120191,0.55221203731742596,0.56325627806377454,0.57452140362505,0.586011831697551,0.59773206833150205,0.6096867096981321,0.62188044389209474,0.63431805276993669,0.64700441382533547,0.65994450210184219,0.67314339214387908,0.68660625998675673,0.70033838518649183,0.71434515289022171,0.72863205594802616,0.74320469706698666,0.75806879100832636,0.77323016682849288,0.78869477016506273,0.80446866556836405,0.82055803887973133,null,{"$f":"SUM(I35:AL35)/$AN$62","v":1.6757742569437342E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$72:AL$72)","v":30.274311904630622},{"$f":"AP35/$AP$62","v":1.6757742569437348E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'200CAPEX'!$L$18","v":39.162028330891083},{"$f":"I37*(1+$C37/100)","v":39.945268897508903},40.744174275459081,41.559057760968265,42.390238916187634,43.23804369451139,44.102804568401616,44.984860659769652,45.884557872965047,46.802249030424349,47.738294011032835,48.69305989125349,49.666921089078564,50.660259510860136,51.673464701077343,52.706933995098893,53.761072675000875,54.836294128500896,55.933020011070916,57.051680411292338,58.192714019518185,59.356568299908552,60.543699665906722,61.75457365922486,62.989665132409357,64.249458435057548,65.534447603758707,66.845136555833889,68.18203928695057,69.545680072689578,null,{"$f":"SUM(I37:AL37)/$AN$62","v":0.14202878385856579},null,{"$f":"SUMPRODUCT(I37:AL37,I$72:AL$72)","v":2565.8728699004937},{"$f":"AP37/$AP$62","v":0.14202878385856579}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":5.8743042496336626},{"$f":"I39*(1+$C39/100)","v":5.9917903346263364},6.1116261413188635,6.2338586641452407,6.3585358374281453,6.4857065541767085,6.6154206852602426,6.7477290989654479,6.8826836809447567,7.0203373545636518,7.1607441016549247,7.3039589836880232,7.4500381633617838,7.5990389266290199,7.7510197051616005,7.9060400992648328,8.0641609012501299,8.2254441192751333,8.3899530016606363,8.5577520616938489,8.7289071029277263,8.9034852449862818,9.0815549498860069,9.2631860488837265,9.4484497698614014,9.6374187652586301,9.8301671405638036,10.026770483375079,10.227305893042582,10.431852010903434,null,{"$f":"SUM(I39:AL39)/$AN$62","v":2.1304317578784877E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$72:AL$72)","v":384.88093048507409},{"$f":"AP39/$AP$62","v":2.1304317578784874E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'200CAPEX'!$L$18","v":5.5945754758415829},{"$f":"I41*(1+$C41/100)","v":5.7064669853584142},5.8205963250655826,5.937008251566894,6.0557484165982318,6.1768633849301962,6.3004006526288006,6.426408665681377,6.5549368389950047,6.6860355757749046,6.819756287290403,6.9561514130362108,7.0952744412969349,7.2371799301228741,7.3819235287253315,7.5295619992998386,7.6801532392858354,7.8337563040715521,7.9904314301529835,8.1502400587560437,8.3132448599311655,8.4795097571297884,8.649099952272385,8.8220819513178323,8.99852359034419,9.1784940621510742,9.3620639433940962,9.5493052222619781,9.7402913267072186,9.9350971532413634,null,{"$f":"SUM(I41:AL41)/$AN$62","v":2.02898262655094E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$72:AL$72)","v":366.55326712864201},{"$f":"AP41/$AP$62","v":2.0289826265509403E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100))","v":33.567452855049503},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":30.21070756954455},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":26.853962284039596},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":23.497216998534654},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":20.140471713029701},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":16.783726427524751},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":13.426981142019802},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":10.07023585651485},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":6.7134905710099027},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":3.3567452855049513},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('200CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'200CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$62","v":1.6504707146117948E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$72:AL$72)","v":870.65327747546951},{"$f":"AP44/$AP$62","v":4.8193278635473048E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('200CAPEX'!$L$18*(1-$E$43/100))","v":33.567452855049503},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":33.567452855049495},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":33.56745285504951},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":0},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'200CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'200CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'200CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$62","v":3.0008558447487173E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$72:AL$72)","v":1387.5970963378825},{"$f":"AP45/$AP$62","v":7.6807674452783581E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'200CAPEX'!L18*$E$47/100","v":16.783726427524748},{"$f":"I47*(1+$C47/100)","v":17.119400956075243},17.461788975196747,17.811024754700682,18.167245249794696,18.530590154790591,18.901201957886403,19.279225997044133,19.664810516985018,20.05810672732472,20.459268861871216,20.86845423910864,21.285823323890813,21.711539790368629,22.145770586176003,22.588685997899525,23.040459717857516,23.501268912214666,23.97129429045896,24.450720176268138,24.939734579793502,25.43852927138937,25.947299856817157,26.466245853953499,26.995570771032568,27.535482186453219,28.086191830182283,28.647915666785931,29.220873980121649,29.805291459724081,null,{"$f":"SUM(I47:AL47)/$AN$62","v":6.0869478796528195E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$72:AL$72)","v":1099.6598013859257},{"$f":"AP47/$AP$62","v":6.0869478796528188E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":283.08382018843616},284.10344684907682,285.21232275833779,286.41228455548242,287.70520716218795,289.09300459468295,290.57763079352139,292.16108047138971,293.84538997934891,295.63263819192542,271.27813066435147,276.78082555278547,282.3958883072425,288.12563570409066,293.97243293779684,299.93869465176596,306.02688599167084,312.23952368177987,318.57917712479929,325.04846952576077,331.65007904049531,338.38673994925119,345.26124385602054,352.27644091415885,359.4352410788905,366.74061538731013,374.19559726650346,381.80328387042414,389.56683744618084,397.48948673040303,null,{"$f":"SUM(I49:AL49)","v":9499.0180552260699},null,{"$f":"SUMPRODUCT(I49:AL49,I$72:AL$72)","v":16560.364994385858},{"$f":"AP49/$AP$62","v":0.91666603127449664}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,1820.1651203986148,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E53*G53/1000000","v":267.89754236852849},{"$f":"I53*(1+$C53/100)","v":273.25549321589909},278.72060308021707,284.29501514182141,289.98091544465785,295.78053375355103,301.69614442862206,307.73006731719448,313.88466866353838,320.16236203680916,326.56560927754532,333.09692146309624,339.75885989235815,346.55403709020533,353.48511783200945,360.55482018864967,367.76591659242268,375.12123492427116,382.62365962275658,390.27613281521172,398.08165547151594,406.0432885809463,414.16415435256522,422.44743743961652,430.89638618840888,439.51431391217704,448.30460019042062,457.27069219422901,466.41610603811358,475.74442815887585,null,{"$f":"SUM(I53:AL53)/$AN$62*(AN62-AN49)/AN62","v":0.14652332063316947},null,{"$f":"SUMPRODUCT(I53:AL53,I$72:AL$72)","v":17552.488090465173},{"$f":"AP53/$AP$62*($AP$62-$AP$49)/$AP$62","v":8.096586982481796E-2}]
[null,null,null,null,{"$f":"E53/1000","v":1.8201651203986149},"€/kg"]
[null,null,null,null,{"$f":"E54/G55*32","v":2.0508902765054815},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('200EC'!J10>0,'200EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G58*E58/1000000","v":0},{"$f":"I58*(1+$C58/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I58:AL58)/$AN$62*(AN62-AN49)/AN62","v":0},null,{"$f":"SUMPRODUCT(I58:AL58,I$72:AL$72)","v":0},{"$f":"AP58/$AP$62*($AP$62-$AP$49)/$AP$62","v":0}]
[null,"Elektrizität",null,null,null,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'200STREAMS'!E29","v":330611.71145681711},"t/a",{"$f":"G60*E60/1000000","v":7.835497561526565},{"$f":"I60*(1+$C60/100)","v":7.992207512757096},8.1520516630122373,8.3150926962724814,8.4813945501979315,8.6510224412018903,8.8240428900259289,9.0005237478264473,9.1805342227829758,9.3641449072386358,9.5514278053834083,9.742456361491076,9.9373054887208969,10.136051598495316,10.338772630465222,10.545548083074527,10.756459044736017,10.971588225630738,11.191019990143353,11.414840389946221,11.643137197745146,11.87599994170005,12.113519940534051,12.355790339344733,12.602906146131627,12.854964269054259,13.112063554435345,13.374304825524051,13.641790922034533,13.914626740475223,null,{"$f":"SUM(I60:AL60)/$AN$62*(AN62-AN49)/AN62","v":4.2855306225565663E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$72:AL$72)","v":513.37715312957152},{"$f":"AP60/$AP$62*($AP$62-$AP$49)/$AP$62","v":2.3680989006854211E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I60)","v":275.73303993005504},281.24770072865618,286.8726547432293,292.61010783809388,298.46230999485579,304.43155619475294,310.52018731864797,316.73059106502092,323.06520288632134,329.52650694404781,336.11703708292873,342.8393778245873,349.69616538107903,356.69008868870065,363.82389046247465,371.10036827172422,378.52237563715869,386.0928231499019,393.81467961289991,401.69097320515795,409.72479266926109,417.91928852264635,426.27767429309927,434.80322777896123,443.49929233454048,452.36927818123132,461.41666374485595,470.64499701975308,480.05789696014813,489.65905489935108,null,{"$f":"SUM(I62:AL62)","v":11185.959803364143},null,{"$f":"SUMPRODUCT(I62:AL62,I$72:AL$72)","v":18065.865243594741},{"$f":"AP62/$AP$62*($AP$62-$AP$49)/$AP$62","v":8.3333968725503374E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I62-I49","v":-7.3507802583811213},-2.8557461204206334,1.6603319848915135,6.1978232826114663,10.75710283266784,15.338551600069991,19.942556525126577,24.569510593631207,29.219812906972436,33.893868752122387,64.838906418577267,66.05855227180183,67.300277073836526,68.56445298461,69.851457524677812,71.161673619958265,72.495489645487851,73.853299468122032,75.235502488100622,76.64250367939718,78.074713628765778,79.532548573395161,81.016430437078725,82.526786864802375,84.064051255649986,85.628662793921194,87.221066478352498,88.841713149328939,90.491059513967286,92.169568168948047]
["Barwert",null,10,null,null,null,null,null,{"$f":"I65*(1+$C$66/100)^-(I5)","v":-6.6825275076192012},-2.3601207606782091,1.2474319946592884,4.2331966959985419,6.6793145231434989,8.6582125030241599,10.23368477914345,11.46185802007018,12.392053063136597,13.067553650186074,22.725641148756218,21.04829052712655,19.494493014700087,18.055163405247583,16.721883568255691,15.486853531292128,14.34284614566471,13.2831650731392,12.301605850655823,11.392419807759364,10.550280627932533,9.7702533602941077,9.0477657022787543,8.3785813870360304,7.75877552144809,7.1847117319383473,6.6530209856922342,6.1605819645963251,5.7045028781788929,5.2821046101557929]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$66/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'200CAPEX'!L18","v":223.78301903366332},{"$f":"$H$69*(1+$C$69/100)^I5","v":246.16132093702967},270.77745303073266,297.85519833380596,327.64071816718655,360.40478998390523,396.44526898229583,436.08979588052546,479.69877546857794,527.66865301543578,580.43551831697948,638.47907014867747,702.32697716354517,772.55967487989972,849.81564236788984,934.79720660467888,1028.2769272651467,1131.1046199916616,1244.2150819908277,1368.6365901899107,1505.5002492089018,1656.0502741297921,1821.6553015427717,2003.820831697049,2204.2029148667534,2424.6232063534294,2667.0855269887725,2933.7940796876501,3227.1734876564151,3549.890836422057,3904.8799200642634,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1505.5002492089018}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I65*I72","v":-44.956703468875169},-15.877712297864969,8.392098680857508,28.478830557815524,44.935088115977699,58.248124175345403,68.84711383310183,77.109649249199464,83.36753635429173,87.911966519436504,152.88674967664943,141.60237345463455,131.14920076852329,121.46611089386873,112.4964708580689,104.18780634698092,96.491496718144361,89.362492356427666,82.759052736910689,76.64250367939718,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$70:I70)","v":-44.956703468875169},{"$f":"SUM($I$70:J70)","v":-60.834415766740136},{"$f":"SUM($I$70:K70)","v":-52.442317085882628},{"$f":"SUM($I$70:L70)","v":-23.963486528067104},{"$f":"SUM($I$70:M70)","v":20.971601587910595},{"$f":"SUM($I$70:N70)","v":79.219725763255994},{"$f":"SUM($I$70:O70)","v":148.06683959635782},{"$f":"SUM($I$70:P70)","v":225.17648884555729},{"$f":"SUM($I$70:Q70)","v":308.54402519984899},{"$f":"SUM($I$70:R70)","v":396.45599171928552},{"$f":"SUM($I$70:S70)","v":549.34274139593492},{"$f":"SUM($I$70:T70)","v":690.94511485056944},{"$f":"SUM($I$70:U70)","v":822.09431561909275},{"$f":"SUM($I$70:V70)","v":943.5604265129615},{"$f":"SUM($I$70:W70)","v":1056.0568973710303},{"$f":"SUM($I$70:X70)","v":1160.2447037180114},{"$f":"SUM($I$70:Y70)","v":1256.7362004361557},{"$f":"SUM($I$70:Z70)","v":1346.0986927925835},{"$f":"SUM($I$70:AA70)","v":1428.8577455294942},{"$f":"SUM($I$70:AB70)","v":1505.5002492088913},{"$f":"SUM($I$70:AC70)","v":1505.5002492088913},{"$f":"SUM($I$70:AD70)","v":1505.5002492088913},{"$f":"SUM($I$70:AE70)","v":1505.5002492088913},{"$f":"SUM($I$70:AF70)","v":1505.5002492088913},{"$f":"SUM($I$70:AG70)","v":1505.5002492088913},{"$f":"SUM($I$70:AH70)","v":1505.5002492088913},{"$f":"SUM($I$70:AI70)","v":1505.5002492088913},{"$f":"SUM($I$70:AJ70)","v":1505.5002492088913},{"$f":"SUM($I$70:AK70)","v":1505.5002492088913},{"$f":"SUM($I$70:AL70)","v":1505.5002492088913},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1505.5002492088913}]
[null,null,{"$f":"C69","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$72/100)^($H$1-I5)>=1,(1+$C$72/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N92","v":0.59372089500404512}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.3996251300566363},{"$f":"K78*$L$94","v":0.81958729348039383},null,null,null,{"$f":"N81","v":1.0191630476378646}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ19","v":2.0217592322177517E-2},4.1464063507905748E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":7.3698874325537858E-2},0.15114830474364507]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":3.3952990980018693E-3},6.9633859059198659E-3,{"$f":"K78+K79+K80+K81","v":0.49693689580235351},{"$f":"L78+L79+L80+L81","v":1.0191630476378646},null,{"$f":"N86","v":8.1094213297155215E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,{"$f":"N87","v":0.30556668140133292}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":2.7002305630458409E-3},5.5378766060736363E-3,null,null,null,{"$f":"N88","v":4.580756255900939E-2}]
[null,null,null,null,null,null,null,null,"Abwassser",null,{"$f":"AQ35","v":1.6757742569437348E-3},3.4368291291841041E-3]
[null,null,null,null,null,null,null,null,"Reinwasser/Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":1.5659536832319999E-2},3.2115991823984537E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ14","v":2.2205669833095455E-2},4.5541392343986568E-2,{"$f":"K85+K84+K86","v":3.9540980922359192E-2},{"$f":"L85+L84+L86","v":8.1094213297155215E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37+AQ9","v":0.14899221323628731},0.30556668140133292,{"$f":"K87","v":0.14899221323628731},{"$f":"L87","v":0.30556668140133292}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":2.2335452600156184E-2},4.580756255900939E-2,{"$f":"K88","v":2.2335452600156184E-2},{"$f":"L88","v":4.580756255900939E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":8.1159305062037584E-2},0.166448829599675]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":0.12500095308825662},0.25636323924262333]
[null,null,null,null,null,null,null,null,"Rendite - DME",null,{"$f":"AQ53","v":8.096586982481796E-2},0.16605211515252774]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ60","v":2.3680989006854211E-3},4.8567110092190497E-3,{"$f":"K89+K90+K91+K92+K93","v":0.28949422687579757},{"$f":"L89+L90+L91+L92+L93","v":0.59372089500404512}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ58","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":2.0508902765054815},"pro Liter",{"$f":"SUM(N81:N92)","v":2.0453523998994072}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":2.0508902765054815},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":2.0508902765054815},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":2.0508902765054815},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":2.0508902765054815},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":2.0508902765054815},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":2.0508902765054815},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":2.0508902765054815},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":2.0508902765054815},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":1820.1651203986148},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L78:L81)","v":1.0191630476378646}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L82","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,5.5378766060736363E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,3.4368291291841041E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.2115991823984537E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,4.5541392343986568E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.30556668140133292]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.580756255900939E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.166448829599675]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.25636323924262333]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.16605211515252774]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,4.8567110092190497E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G19+G20+G24+G22","v":2819550.0780411945},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":68007547882.353607},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G53+G56)*G55*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":16.269748297213784},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":16.269748297213784},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":16.269748297213784},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"200STREAMS","index":90,"n_rows":36,"n_cols":16,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["DME",null,"OUT","DME",1,8.7550486656009205]
[null,null,null,"H2O",{"$f":"$E$3/$F$3*F4","v":0.10407722406982575},0.91120116171197596]
[null,null,null,"CO2",0.86604718075248233,7.5822852141944601]
[null,null,"IN","CO2",0.29548365326457243,2.5869737642208799]
[null,null,null,"CO",1.7837681778053254,15.6169772048359]
[null,null,null,"H2",0.15367999208329591,1.3454758096184201]
[null,null,"THERMAL",null,-5.2503987419977332,-45.967496500000003,260,260]
[null,null,null,null,0.72132323202415249,6.3152200000000001,14.238,52.863700000000001]
[null,null,null,null,0.13193758757030463,1.1551200000000001,52.863700000000001,62.863700000000001]
[null,null,null,null,-9.7746915258438691E-2,-0.85577899999999996,95.545699999999997,89.587599999999995]
[null,null,null,null,-1.7453724797714956,-15.280821000000001,89.587599999999995,10]
[null,null,"WORK",null,0.45797461021020991,4.0095900000000002]
["rWGS",null,"OUT","CO",{"$f":"F15*$E$7/$F$15","v":1.7837681778053254},147.371378529487]
[null,null,null,"H2",0.12862144289950606,10.626447755040401]
[null,null,null,"H2O",1.1516819888433754,95.149674960707102]
[null,null,null,"CH4",1.9673143974986026E-3,0.16253560208535001]
[null,null,null,"CO2",0.1015283416252498,8.38806962210462]
[null,null,"IN","CO2",2.9096021084476549,240.38553833929299]
[null,null,null,"H2",0.25798807622481357,21.314461660707199]
[null,null,"THERMAL",null,2.0776518576894016,171.651463559999,900,900]
[null,null,null,null,8.3496999449661491,689.8356,37.6877,900]
[null,null,null,null,-6.7949348423086278,-561.38400000000001,900,166.91900000000001]
[null,null,null,null,-1.9149044926259775,-158.2056,166.91900000000001,134.548]
[null,null,null,null,-1.9355150106483707,-159.90840000000003,134.548,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F28*($E$21+$E$8-$E$16)/$F$28","v":0.28304662540860343},1]
[null,null,null,"O2",{"$f":"F29*($E$21+$E$8-$E$16)/$F$28","v":2.2462613888453604},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F30*($E$21+$E$8-$E$16)/$F$28","v":2.5293080142539637},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F31*($E$21+$E$8-$E$16)/$F$28","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F32*($E$21+$E$8-$E$16)/$F$28","v":53.90339934281446},{"$f":"119.972/O32*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F33*($E$20+$E$6-$E$5)/$F$33","v":2.3390385809597452},1000]
[null,null,"IN","AIR",{"$f":"F34*($E$20+$E$6-$E$5)/$F$33","v":4260.2377114973142},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F35*($E$20+$E$6-$E$5)/$F$33","v":14.735943060046397},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F36*($E$20+$E$6-$E$5)/$F$33","v":2.7270481026508633},1165.88419056]

{"sheet":"200PINCH","index":91,"n_rows":14,"n_cols":44,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":8.2776831996857609},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",1.6631827646802653,null,"MIN-DT",{"$f":"MIN(AF3:AF10,AK3:AK11)","v":4.9999999999999858}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",0.72132323202415249,1.867469669220629E-2,14.238,52.863700000000001,null,"HOT",1.7453724797714956,2.1930206210157056E-2,10,89.587599999999995,null,"COLDCURVE",14.238,0,null,"HOTCURVE",10,0,null,"COMPARISON",{"$f":"V3+AC1","v":1.6631827646802653},{"$f":"U3","v":14.238},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),35))-AD3,AG3-AD3))","v":49.470543346639289},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),35)))","v":63.708543346639289},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-1.6631827646802653,10,63.708543346639289]
["deltaT",null,{"$f":"'200STREAMS'!E9","v":-5.2503987419977332},{"$f":"'200STREAMS'!F9","v":-45.967496500000003},{"$f":"'200STREAMS'!G9","v":260},{"$f":"'200STREAMS'!H9","v":260},null,null,8.3496999449661491,9.6829187580487353E-3,37.6877,900,null,null,1.9355150106483707,2.0471242233028417E-2,40,134.548,null,null,37.6877,0.43791603502322984,null,null,40,0.65790618630471165,null,null,{"$f":"V4+AC1","v":2.1010987997034949},37.6877,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),35))-AD4,AG4-AD4))","v":36.348698905866279},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),35)))","v":74.036398905866278},0.65790618630471165,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",9.9408659643660258,95,900]
[5,"K",{"$f":"'200STREAMS'!E10","v":0.72132323202415249},{"$f":"'200STREAMS'!F10","v":6.3152200000000001},{"$f":"'200STREAMS'!G10","v":14.238},{"$f":"'200STREAMS'!H10","v":52.863700000000001},null,null,0.13193758757030463,1.3193758757030462E-2,52.863700000000001,62.863700000000001,null,null,9.7746915258438691E-2,1.6405719148459855E-2,89.587599999999995,95.545699999999997,null,null,52.863700000000001,0.86827120709630012,null,null,89.587599999999995,2.7604922511260153,null,null,{"$f":"V5+AC1","v":2.5314539717765654},52.863700000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),35))-AD5,AG5-AD5))","v":31.322238317231232},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),35)))","v":84.185938317231233},2.7604922511260153,89.587599999999995,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30)),AI5-AL5))","v":26.695860500191948},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30)))","v":62.891739499808047}]
[null,null,{"$f":"'200STREAMS'!E11","v":0.13193758757030463},{"$f":"'200STREAMS'!F11","v":1.1551200000000001},{"$f":"'200STREAMS'!G11","v":52.863700000000001},{"$f":"'200STREAMS'!H11","v":62.863700000000001},null,null,14.735943060046397,-1,95,95,null,null,1.9149044926259775,5.915493783404828E-2,134.548,166.91900000000001,null,null,62.863700000000001,1.0970379822470921,null,null,95.545699999999997,2.9802088747330604,null,null,{"$f":"V6+AC1","v":2.7602207469273576},62.863700000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),35))-AD6,AG6-AD6))","v":26.71749681782989},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),35)))","v":89.581196817829891},2.9802088747330604,95.545699999999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30)),AI6-AL6))","v":9.9628041353396384},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30)))","v":85.582895864660358},null,null,"HEAT",9.9408659643660258,95,900]
[null,null,{"$f":"'200STREAMS'!E12","v":-9.7746915258438691E-2},{"$f":"'200STREAMS'!F12","v":-0.85577899999999996},{"$f":"'200STREAMS'!G12","v":95.545699999999997},{"$f":"'200STREAMS'!H12","v":89.587599999999995},null,null,2.0776518576894016,-1,900,900,null,null,6.7949348423086278,9.2690096214587854E-3,166.91900000000001,900,null,null,95,1.4082111643313735,null,null,134.548,3.778634405678305,null,null,{"$f":"V7+AC1","v":3.0713939290116388},95,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),35))-AD7,AG7-AD7))","v":4.9999999999999858},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),35)))","v":99.999999999999986},3.778634405678305,134.548,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30)),AI7-AL7))","v":39.548000000000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30)))","v":95},null,null,"COOL",1.6631827646802653,10,63.708543346639289]
[null,null,{"$f":"'200STREAMS'!E13","v":-1.7453724797714956},{"$f":"'200STREAMS'!F13","v":-15.280821000000001},{"$f":"'200STREAMS'!G13","v":89.587599999999995},{"$f":"'200STREAMS'!H13","v":10},null,null,null,null,null,null,null,null,5.2503987419977332,-1,260,260,null,null,95,16.144154224377772,"*",null,166.91900000000001,5.6935388983042827,null,null,{"$f":"V8+AC1","v":17.807336989058037},95,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),35))-AD8,AG8-AD8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),35)))","v":903.47361738256234},5.6935388983042827,166.91900000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30)),AI8-AL8))","v":71.919000000000011},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'200STREAMS'!E22","v":2.0776518576894016},{"$f":"'200STREAMS'!F22","v":171.651463559999},{"$f":"'200STREAMS'!G22","v":900},{"$f":"'200STREAMS'!H22","v":900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,23.938903824607003,null,null,260,6.5563075828792883,null,null,{"$f":"V9+AC1","v":25.602086589287268},900,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE),35))-AD9,AG9-AD9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ11,3,TRUE),35)))","v":1298.948281687374},6.5563075828792883,260,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30)),AI9-AL9))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'200STREAMS'!E23","v":8.3496999449661491},{"$f":"'200STREAMS'!F23","v":689.8356},{"$f":"'200STREAMS'!G23","v":37.6877},900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,26.016555682296406,"*",null,260,11.806706324877021,"*",null,{"$f":"V10+AC1","v":27.679738446976671},900,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE),35))-AD10,AG10-AD10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ11,3,TRUE),35)))","v":1404.360092598891},11.806706324877021,260,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30)),AI10-AL10))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'200STREAMS'!E24","v":-6.7949348423086278},{"$f":"'200STREAMS'!F24","v":-561.38400000000001},{"$f":"'200STREAMS'!G24","v":900},{"$f":"'200STREAMS'!H24","v":166.91900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,17.738872482610645,null,null,null,null,null,null,null,17.738872482610645,900,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30)),AI11-AL11))","v":805},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'200STREAMS'!E25","v":-1.9149044926259775},{"$f":"'200STREAMS'!F25","v":-158.2056},{"$f":"'200STREAMS'!G25","v":166.91900000000001},{"$f":"'200STREAMS'!H25","v":134.548}]
[null,null,{"$f":"'200STREAMS'!E26","v":-1.9355150106483707},{"$f":"'200STREAMS'!F26","v":-159.90840000000003},{"$f":"'200STREAMS'!G26","v":134.548},{"$f":"'200STREAMS'!H26","v":40}]
[null,null,{"$f":"'200STREAMS'!E35","v":14.735943060046397},{"$f":"'200STREAMS'!F35","v":6300.0000000000009},{"$f":"'200STREAMS'!G35","v":95},{"$f":"'200STREAMS'!H35","v":95}]

{"sheet":"200EC","index":92,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'200OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.65790618630471165,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-1.9350181950138607,5.7109912005617338E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'200OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.84802896886370926,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.9445450307767684E-5,2.061491961618243E-2]
["Luftkühlung",{"$f":"C5","v":60},100,0.15724760951184427,0,0,3.4722222222222222E-5,0,0,0,5.459986441383482E-6,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-1.9350181950138607},{"$f":"SUM(K4:K9)","v":6.0600455680532455E-4},{"$f":"SUM(L4:L9)","v":2.061491961618243E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"201CAPEX","index":93,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'201OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanolsynthese > DME-Synthese aus Methanol > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'201STREAMS'!E42*8000/$G$2","v":2.239762919868761},{"$f":"J8*$D$1","v":329655.24665674014},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":279.7805569544995},{"$f":"(K8/C8)^H8*E8*G8","v":174.86284809656217},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'201STREAMS'!E37*8000/$G$3","v":0.80883147595446914},{"$f":"J9*$D$1","v":119046.32286935496},210.98406619123571,210.98406619123571,"TPI","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'201STREAMS'!E24*8000/$G$2+'201STREAMS'!E25*8000/$G$2","v":1.3770883999116423},{"$f":"J10*$D$1","v":202684.13773347411},4.4376331240188849,0.92450690083726761,"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'201STREAMS'!E16*8000/$G$2","v":1.3982718398875946},{"$f":"J11*$D$1","v":205801.98206796288},52.767165556468292,52.767165556468292,"TPI","Hannula"]
["DME(MeOH)",null,196906.93952871268,"DME",3,2011,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0297080416595525},0.6,0.9,{"$f":"'201STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":147183.09859154929},12.451874885494327,2.5941406011446517,"TPEC","Y. Zhu, S. Tjokro Rahardjo, C. Valkenburg, L. Snowden-Swan, S. Jones, M. Machinal, Techno-economic Analysis for the Thermochemical Conversion of Biomass to Liquid Fuels (U.S. DOE), 2011. https://doi.org/PNNL-19009."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'201EC'!O3","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'201EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":560.42129671171676},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"201OPEX","index":94,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('201CAPEX'!K8/'201CAPEX'!C8)^'201CAPEX'!I8*'201CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$72:AL$72)","v":0},{"$f":"AP7/$AP$62","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'201CAPEX'!M9*E9*1000000/D9","v":632952198.5737071},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":771.56519818476238},{"$f":"S9*(1+$C9/100)","v":786.99650214845769},802.73643219142684,818.79116083525537,835.16698405196053,851.87032373299974,868.90773020765971,886.28588481181293,904.01160250804924,922.09183455821028,940.53367124937449,959.34434467436199,978.5312315678492,998.10185619920617,1018.0638933231903,1038.4251711896541,1059.1936746134472,1080.3775481057162,1101.9850990678306,1124.0248010491871,null,{"$f":"SUM(I9:AL9)/$AN$62","v":0.95249136943068202},null,{"$f":"SUMPRODUCT(I9:AL9,I$72:AL$72)","v":13258.846800223948},{"$f":"AP9/$AP$62","v":0.41710884154582173}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'201STREAMS'!E39*'201OPEX'!D1","v":398924.75939200702},"t/a",{"$f":"E10*G10/1000000","v":0.797849518784014},{"$f":"I10*(1+$C10/100)","v":0.81380650915969432},0.83008263934288817,0.84668429212974594,0.86361797797234086,0.88089033753178769,0.89850814428242343,0.91647830716807188,0.93480787331143333,0.95350403077766199,0.97257411139321526,{"$f":"S10*(1+$C10/100)","v":0.99202559362107956},1.0118661054935012,1.0321034276033711,1.0527454961554386,1.0738004060785473,1.0952764142001183,1.1171819424841207,1.1395255813338032,1.1623160929604792,1.1855624148196888,1.2092736631160825,1.2334591363784042,1.2581283191059722,1.2832908854880918,1.3089567031978537,1.3351358372618107,1.361838554007047,1.3890753250871879,1.4168568315889316,null,{"$f":"SUM(I10:AL10)/$AN$62","v":1.6445026898170099E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$72:AL$72)","v":52.274627279615288},{"$f":"AP10/$AP$62","v":1.6445026898170103E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('201CAPEX'!K10/'201CAPEX'!C10)^'201CAPEX'!I10*'201CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$72:AL$72)","v":0},{"$f":"AP12/$AP$62","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'201CAPEX'!K11","v":71630.609205705492},"€/a",{"$f":"G14/1000000","v":7.1630609205705492E-2},{"$f":"I14*(1+$C14/100)","v":7.3063221389819605E-2},7.4524485817616004E-2,7.6014975533968326E-2,7.7535275044647689E-2,7.9085980545540641E-2,8.0667700156451458E-2,8.2281054159580494E-2,8.39266752427721E-2,8.5605208747627545E-2,8.7317312922580104E-2,8.9063659181031707E-2,9.0844932364652339E-2,9.2661831011945389E-2,9.4515067632184299E-2,9.6405368984827988E-2,9.8333476364524552E-2,0.10030014589181505,0.10230614880965135,0.10435227178584437,0.10643931722156126,0.10856810356599249,0.11073946563731234,0.11295425495005859,0.11521334004905977,0.11751760685004096,0.11986795898704179,0.12226531816678263,0.12471062453011829,0.12720483702072066,null,{"$f":"SUM(I14:AL14)/$AN$62","v":1.4764279070011266E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$72:AL$72)","v":4.6931950322498093},{"$f":"AP14/$AP$62","v":1.4764279070011269E-4}]
[]
["DME","Katalysator",2,null,0.99248273216608884,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E16*'201CAPEX'!K12","v":146076.68381881167},"€/a",{"$f":"G16/1000000","v":0.14607668381881167},{"$f":"I16*(1+$C16/100)","v":0.14899821749518791},0.15197818184509168,0.15501774548199351,0.15811810039163338,0.16128046239946606,0.16450607164745537,0.16779619308040447,0.17115211694201257,0.17457515928085282,0.17806666246646988,0.18162799571579927,0.18526055563011526,0.18896576674271756,0.19274508207757191,0.19659998371912335,0.20053198339350581,0.20454262306137594,0.20863347552260347,0.21280614503305553,0.21706226793371663,0.22140351329239097,0.22583158355823879,0.23034821522940357,0.23495517953399164,0.23965428312467149,0.24444736878716491,0.24933631616290822,0.25432304248616638,0.25940950333588969,null,{"$f":"SUM(I16:AL16)/$AN$62","v":3.0108873140100956E-4},null,{"$f":"SUMPRODUCT(I16:AL16,I$72:AL$72)","v":9.5708576881873899},{"$f":"AP16/$AP$62","v":3.0108873140100956E-4}]
["Gesamt CO2-Emissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":71441.580739565179},"t/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$72:AL$72)","v":0},{"$f":"AP17/$AP$62","v":0}]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('201STREAMS'!E41)/3600-G21","v":2361581.4299208303},"MWh/a",{"$f":"G18*E18/1000000","v":118.07907149604152},{"$f":"I18*(1+$C18/100)","v":120.44065292596235},122.8494659844816,125.30645530417124,127.81258441025466,130.36883609845975,132.97621282042894,135.63573707683753,138.34845181837429,141.11542085474179,143.93772927183662,146.81648385727334,149.75281353441881,152.74786980510717,155.80282720120931,158.9188837452335,162.09726142013818,165.33920664854094,168.64599078151176,172.018910597142,175.45928880908485,178.96847458526656,182.5478440769719,186.19880095851133,189.92277697768156,193.72123251723519,197.5956571675799,201.54757031093149,205.57852171715012,209.69009215149313,null,{"$f":"SUM(I18:AL18)/$AN$62","v":0.24338092098154446},null,{"$f":"SUMPRODUCT(I18:AL18,I$72:AL$72)","v":7736.4707337118616},{"$f":"AP18/$AP$62","v":0.24338092098154443}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('201STREAMS'!E45)/3600","v":106761.06678118075},"MWh/a",{"$f":"G19*E18/1000000","v":5.3380533390590372},{"$f":"I19*(1+$C19/100)","v":5.4448144058402184},5.5537106939570231,5.6647849078361636,5.7780806059928871,5.8936422181127446,6.0115150624749996,6.1317453637244999,6.2543802709989897,6.3794678764189694,6.5070572339473491,6.6371983786262962,6.769942346198822,6.9053411931227986,7.0434480169852547,7.1843169773249596,7.3280033168714587,7.4745633832088876,7.6240546508730658,7.7765357438905269,7.9320664587683378,8.090707787943705,8.252521943702579,8.4175723825766315,8.5859238302281646,8.7576423068327287,8.9327951529693834,9.1114510560287716,9.2936800771493466,9.4795536786923336,null,{"$f":"SUM(I19:AL19)/$AN$62","v":1.100263002959293E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$72:AL$72)","v":349.7460888656089},{"$f":"AP19/$AP$62","v":1.100263002959293E-2}]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('201STREAMS'!E36+'201STREAMS'!E23+'201STREAMS'!E15-'201EC'!I10)/3600>0,D1*1000*('201STREAMS'!E36+'201STREAMS'!E23+'201STREAMS'!E15-'201EC'!I10)/3600,0)","v":21796.73702555104},"MWh/a",{"$f":"G20*E18/1000000","v":1.089836851277552},{"$f":"I20*(1+$C20/100)","v":1.111633588303103},1.1338662600691651,1.1565435852705483,1.1796744569759594,1.2032679461154787,1.2273333050377884,1.2518799711385442,1.2769175705613152,1.3024559219725416,1.3285050404119925,1.3550751412202324,1.382176644044637,1.4098201769255299,1.4380165804640406,1.4667769120733214,1.4961124503147878,1.5260346993210836,1.5565553933075054,1.5876865011736554,1.6194402311971285,1.6518290358210712,1.6848656165374927,1.7185629288682425,1.7529341874456073,1.7879928711945194,1.8237527286184099,1.8602277831907781,1.8974323388545937,1.9353809856316857,null,{"$f":"SUM(I20:AL20)/$AN$62","v":2.2463379261281643E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$72:AL$72)","v":71.405464131822256},{"$f":"AP20/$AP$62","v":2.2463379261281639E-3}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('201STREAMS'!E36+'201STREAMS'!E23+'201STREAMS'!E15-'201EC'!I10)/3600<0,-D1*1000*('201STREAMS'!E36+'201STREAMS'!E23+'201STREAMS'!E15-'201EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('201PINCH'!AP6)/3600>0, D1*1000*('201PINCH'!AP6)/3600,0)","v":471781.410700568},"MWh/a",{"$f":"G22*E22/1000000","v":23.589070535028398},{"$f":"I22*(1+$C22/100)","v":24.060851945728967},24.542068984643546,25.032910364336416,25.533568571623146,26.044239943055608,26.565124741916719,27.096427236755055,27.638355781490155,28.191122897119957,28.754945355062357,29.330044262163604,29.916645147406875,30.514978050355012,31.125277611362112,31.747783163589354,32.382738826861143,33.030393603398366,33.691001475466337,34.364821504975666,35.052117935075181,35.753160293776688,36.468223499652225,37.197587969645269,37.941539729038176,38.700370523618943,39.474377934091322,40.263865492773149,41.069142802628612,41.890525658681184,null,{"$f":"SUM(I22:AL22)/$AN$62","v":4.862106077880439E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$72:AL$72)","v":1545.5419111745814},{"$f":"AP22/$AP$62","v":4.8621060778804411E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('201EC'!J10)/3600<0, D1*1000*(-'201EC'!J10)/3600,0)","v":2.2718059156355683},"MWh/a",{"$f":"G24*E24/1000000","v":1.1359029578177843E-4},{"$f":"I24*(1+$C24/100)","v":1.15862101697414E-4},1.1817934373136228E-4,1.2054293060598953E-4,1.2295378921810932E-4,1.2541286500247152E-4,1.2792112230252095E-4,1.3047954474857136E-4,1.3308913564354278E-4,1.3575091835641364E-4,1.3846593672354191E-4,1.4123525545801276E-4,1.4405996056717301E-4,1.4694115977851647E-4,1.4987998297408679E-4,1.5287758263356853E-4,1.559351342862399E-4,1.590538369719647E-4,1.6223491371140399E-4,1.6547961198563207E-4,1.6878920422534472E-4,1.7216498830985161E-4,1.7560828807604864E-4,1.7912045383756961E-4,1.82702862914321E-4,1.8635692017260742E-4,1.9008405857605959E-4,1.938857397475808E-4,1.9776345454253241E-4,2.0171872363338307E-4,null,{"$f":"SUM(I24:AL24)/$AN$62","v":2.341287956592889E-7},null,{"$f":"SUMPRODUCT(I24:AL24,I$72:AL$72)","v":7.4423688111306249E-3},{"$f":"AP24/$AP$62","v":2.341287956592889E-7}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'201EC'!K10","v":1.4231863332493248E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":2.0946897440078091E-2},{"$f":"I25*(1+$C25/100)","v":2.1365835388879654E-2},2.1793152096657248E-2,2.2229015138590394E-2,2.2673595441362202E-2,2.3127067350189445E-2,2.3589608697193235E-2,2.40614008711371E-2,2.4542628888559844E-2,2.5033481466331043E-2,2.5534151095657664E-2,2.6044834117570817E-2,2.6565730799922235E-2,2.709704541592068E-2,2.7638986324239095E-2,2.8191766050723877E-2,2.8755601371738354E-2,2.9330713399173123E-2,2.9917327667156587E-2,3.0515674220499719E-2,3.1125987704909715E-2,3.174850745900791E-2,3.238347760818807E-2,3.3031147160351833E-2,3.3691770103558873E-2,3.4365605505630052E-2,3.5052917615742654E-2,3.5753975968057509E-2,3.6469055487418661E-2,3.7198436597167032E-2,null,{"$f":"SUM(I25:AL25)/$AN$62","v":4.3175095519302678E-5},null,{"$f":"SUMPRODUCT(I25:AL25,I$72:AL$72)","v":1.372428297021804},{"$f":"AP25/$AP$62","v":4.3175095519302672E-5}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'201EC'!L10*D1*1000","v":6707166.1840427415},"m³/a",{"$f":"E26*G26/1000000","v":0.60364495656384665},{"$f":"I26*(1+$C26/100)","v":0.61571785569512361},0.6280322128090261,0.64059285706520663,0.65340471420651081,0.66647280849064106,0.6798022646604539,0.69339830995366303,0.7072662761527363,0.72141160167579099,0.73583983370930683,0.75055663038349296,0.7655677629911628,0.7808791182509861,0.79649670061600586,0.81242663462832598,0.82867516732089253,0.84524867066731035,0.86215364408065653,0.87939671696226973,0.89698465130151517,0.91492434432754544,0.93322283121409633,0.95188728783837828,0.97092503359514581,0.9903435342670488,1.0101504049523897,1.0303534130514376,1.0509604813124664,1.0719796909387158,null,{"$f":"SUM(I26:AL26)/$AN$62","v":1.2442142677188868E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$72:AL$72)","v":39.550459542405257},{"$f":"AP26/$AP$62","v":1.244214267718887E-3}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('201CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('201CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":43659.809884795104},"h/a",{"$f":"G28*$E$33/1000000","v":1.7551243573687634},{"$f":"I28*(1+$C28/100)","v":1.8077780880898264},1.8620114307325213,1.917871773654497,1.975407926864132,2.034670164670056,2.0957102696101577,2.1585815776984627,2.2233390250294165,2.2900391957802992,2.3587403716537083,2.4295025828033197,2.5023876602874191,2.5774592900960416,2.6547830687989227,2.7344265608628904,2.8164593576887773,2.9009531384194407,2.9879817325720239,3.0776211845491845,3.1699498200856602,3.2650483146882299,3.3629997641288769,3.4638897570527432,3.5678064497643254,3.6748406432572551,3.7850858625549728,3.8986384384316222,4.0155975915845712,4.1360655193321083,null,{"$f":"SUM(I28:AL28)/$AN$62","v":4.2424784053100772E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$72:AL$72)","v":123.39498864532617},{"$f":"AP28/$AP$62","v":3.8818715942582943E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('201CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('201CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22826.919179616918},"h/a",{"$f":"G29*$E$33/1000000","v":0.91764215102060009},{"$f":"I29*(1+$C29/100)","v":0.94517141555121809},0.97352655801775467,1.0027323547582874,1.032814325401036,1.0637987551630672,1.0957127178179593,1.128584099352498,1.1624416223330729,1.1973148710030652,1.2332343171331572,1.270231346647152,1.3083382870465665,1.3475884356579635,1.3880160887277024,1.4296565713895335,1.4725462685312196,1.5167226565871563,1.562224336284771,1.6090910663733142,1.6573637983645138,1.7070847123154491,1.7582972536849126,1.81104617129546,1.8653775564343238,1.9213388831273535,1.9789790496211741,2.0383484211098093,2.0994988737431037,2.1624838399553967,null,2.2181203247293455E-3,null,64.515338944651617,2.0295821118232658E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('201CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('201CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17867.186937274255},"h/a",{"$f":"G30*$E$33/1000000","v":0.71826091487842503},{"$f":"I30*(1+$C30/100)","v":0.73980874232477778},0.76200300459452108,0.78486309473235671,0.80840898757432744,0.83266125720155726,0.85764109491760399,0.88337032776513214,0.90987143759808609,0.93716758072602868,0.96528260814780953,0.99424108639224384,1.0240683189840112,1.0547903685535316,1.0864340796101375,1.1190271019984417,1.1525979150583949,1.1871758525101468,1.2227911280854513,1.2594748619280149,1.2972591077858555,1.3361768810194312,1.3762621874500143,1.4175500530735148,1.4600765546657202,1.5038788513056918,1.5489952168448626,1.5954650733502085,1.6433290255507147,1.6926288963172362,null,1.7361769312564663E-3,null,50.497730866590167,1.5886034690513464E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('201CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('201CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":35867.780969612482},"h/a",{"$f":"G31*$E$33/1000000","v":1.4418847949784219},{"$f":"I31*(1+$C31/100)","v":1.4851413388277745},1.5296955789926079,1.5755864463623861,1.6228540397532578,1.6715396609458555,1.7216858507742312,1.7733364262974582,1.826536519086382,1.8813326146589735,1.9377725930987428,1.9959057708917052,2.0557829440184565,2.1174564323390102,2.1809801253091807,2.246409529068456,2.31380181494051,2.3832158693887253,2.4547123454703872,2.5283537158344989,2.6042043273095339,2.68233045712882,2.7628003708426845,2.8456843819679651,2.9310549134270043,3.0189865608298145,3.1095561576547093,3.2028428423843507,3.2989281276558815,3.3978959714855579,null,3.4853171970170805E-3,null,101.37250796915946,3.1890684009484517E-3]
[null,"DME",3,"Kurve C",3,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('201CAPEX'!K12/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('201CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":24787.165133838385},"h/a",{"$f":"G32*$E$33/1000000","v":0.99644403838030315},{"$f":"I32*(1+$C32/100)","v":1.0263373595317122},1.0571274803176636,1.0888413047271934,1.1215065438690093,1.1551517401850795,1.1898062923906318,1.2255004811623509,1.2622654955972215,1.3001334604651382,1.3391374642790923,1.3793115882074651,1.4206909358536892,1.4633116639293,1.507211013847179,1.5524273442625944,1.5990001645904723,1.6469701695281866,1.6963792746140323,1.7472706528524533,1.7996887724380271,1.8536794356111679,1.9092898186795029,1.966568513239888,2.0255655686370848,2.0863325356961973,2.1489225117670832,2.2133901871200958,2.2797918927336989,2.3481856495157101,null,2.408599879079792E-3,null,70.055549218160905,2.2038710770645484E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":1.1658712513253027},{"$f":"I33*(1+$C33/100)","v":1.2008473888650617},1.2368728105310136,1.273978994846944,1.3121983646923523,1.351564315633123,1.3921112451021167,1.4338745824551802,1.4768908199288355,1.5211975445267005,1.5668334708625016,1.6138384749883767,1.6622536292380281,1.7121212381151689,1.7634848752586241,1.8163894215163829,1.8708811041618745,1.9270075372867308,1.9848177634053328,2.0443622963074928,2.1056931651967177,2.1688639601526192,2.233929878957198,2.300947775325914,2.3699762085856917,2.4410754948432625,2.5143077596885606,2.5897369924792173,2.6674291022535939,2.7474519753212019,null,2.8181385474785525E-3,null,81.967223128777675,2.5785993306291816E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'201STREAMS'!E17+D1*'201STREAMS'!E26+D1*'201STREAMS'!E4","v":191732.22624342403},"t/a",{"$f":"G35*E35/1000000","v":0.47933056560856002},{"$f":"I35*(1+$C35/100)","v":0.48891717692073122},0.49869552045914584,0.50866943086832872,0.51884281948569533,0.52921967587540919,0.53980406939291736,0.55060015078077573,0.56161215379639129,0.57284439687231914,0.58430128480976551,0.59598731050596088,0.60790705671608014,0.62006519785040171,0.63246650180740971,0.64511583184355792,0.65801814848042905,0.6711785114500376,0.68460208167903835,0.69829412331261909,0.7122600057788715,0.72650520589444889,0.74103531001233791,0.75585601621258469,0.77097313653683641,0.7863925992675731,0.80212045125292453,0.81816286027798302,0.83452611748354266,0.8512166398332135,null,{"$f":"SUM(I35:AL35)/$AN$62","v":9.8798129960165552E-4},null,{"$f":"SUMPRODUCT(I35:AL35,I$72:AL$72)","v":31.405454375786615},{"$f":"AP35/$AP$62","v":9.8798129960165574E-4}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'201CAPEX'!$L$18","v":39.229490769820174},{"$f":"I37*(1+$C37/100)","v":40.014080585216576},40.814362196920911,41.63064944085933,42.463262429676519,43.312527678270051,44.178778231835452,45.062353796472159,45.963600872401607,46.882872889849637,47.820530347646631,48.776940954599567,49.752479773691562,50.747529369165392,51.762479956548702,52.79772955567968,53.853684146793277,54.930757829729146,56.029372986323729,57.149960446050201,58.292959654971206,59.458818848070628,60.647995225032041,61.860955129532684,63.098174232123341,64.360137716765806,65.647340471101117,66.960287280523147,68.299493026133618,69.665482886656292,null,{"$f":"SUM(I37:AL37)/$AN$62","v":8.0858610016389804E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$72:AL$72)","v":2570.2929688882909},{"$f":"AP37/$AP$62","v":8.085861001638979E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":5.8844236154730263},{"$f":"I39*(1+$C39/100)","v":6.0021120877824865},6.1221543295381364,6.2445974161288991,6.3694893644514767,6.4968791517405062,6.6268167347753169,6.7593530694708237,6.8945401308602401,7.0324309334774453,7.1730795521469943,7.3165411431899345,7.4628719660537337,7.6121294053748088,7.764371993482305,7.919659433351951,8.0780526220189905,8.2396136744593704,8.4044059479485576,8.5724940669075291,8.7439439482456791,8.9188228272105921,9.0971992837548044,9.2791432694299001,9.4647261348184983,9.6540206575148684,9.8471010706651665,10.04404309207847,10.24492395392004,10.449822432998442,null,{"$f":"SUM(I39:AL39)/$AN$62","v":1.2128791502458474E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$72:AL$72)","v":385.54394533324376},{"$f":"AP39/$AP$62","v":1.2128791502458472E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'201CAPEX'!$L$18","v":5.6042129671171681},{"$f":"I41*(1+$C41/100)","v":5.7162972264595115},5.8306231709887015,5.947235634408476,6.0661803470966458,6.1875039540385792,6.3112540331193507,6.4374791137817375,6.5662286960573724,6.6975532699785196,6.8315043353780904,6.9681344220856527,7.1074971105273654,7.2496470527379131,7.3946399937926719,7.5425327936685251,7.693383449541896,7.8472511185327338,8.0041961409033888,8.1642800637214563,8.3275656649958858,8.4941169782958035,8.6639993178617196,8.8372793042189546,9.0140248903033342,9.1943053881094006,9.3781914958715884,9.56575532578902,9.7570704323048005,9.9522118409508966,null,{"$f":"SUM(I41:AL41)/$AN$62","v":1.1551230002341401E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$72:AL$72)","v":367.18470984118454},{"$f":"AP41/$AP$62","v":1.1551230002341402E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100))","v":33.625277802703003},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":30.262750022432705},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":26.900222242162403},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":23.537694461892102},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":20.175166681621803},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":16.812638901351502},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":13.450111121081202},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":10.087583340810903},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":6.7250555605406026},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":3.3625277802703013},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('201CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'201CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$62","v":9.396318424381031E-3},null,{"$f":"SUMPRODUCT(I44:AL44,I$72:AL$72)","v":872.15310769528912},{"$f":"AP44/$AP$62","v":2.7436984368446424E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('201CAPEX'!$L$18*(1-$E$43/100))","v":33.625277802703003},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":33.62527780270301},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":0},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'201CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'201CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'201CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$62","v":1.7084215317056423E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$72:AL$72)","v":1389.9874394421504},{"$f":"AP45/$AP$62","v":4.372748696509305E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'201CAPEX'!L18*$E$47/100","v":16.812638901351502},{"$f":"I47*(1+$C47/100)","v":17.148891679378533},17.491869512966105,17.841706903225425,18.198541041289936,18.562511862115734,18.933762099358049,19.312437341345209,19.698686088172114,20.092659809935554,20.494513006134266,20.904403266256953,21.322491331582093,21.748941158213736,22.183919981378011,22.627598381005573,23.080150348625686,23.5417533555982,24.012588422710163,24.492840191164365,24.982696994987652,25.482350934887407,25.991997953585155,26.511837912656858,27.042074670909997,27.582916164328196,28.13457448761476,28.697265977367056,29.271211296914398,29.856635522852688,null,{"$f":"SUM(I47:AL47)/$AN$62","v":3.4653690007024195E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$72:AL$72)","v":1101.5541295235535},{"$f":"AP47/$AP$62","v":3.4653690007024202E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":291.99217441024297},293.19443128114898,294.49008241333081,295.88105864906169,297.36933133617163,298.95691319481972,300.64585920330268,302.43826750332903,304.33628032520227,306.34208493336689,1046.3978349748352,1067.4198016825835,1088.865028024735,1110.7420638029837,1133.0596323533305,1155.8266340929126,1179.0521501400617,1202.7454460091133,1226.9159753815325,1251.5733839549671,1276.7275133718449,1302.3884052291937,1328.5663051713873,1355.271667067552,1382.515157275423,1410.3076589934465,1438.6602767030058,1467.5843407026468,1497.091411736249,1527.1932857171093,null,{"$f":"SUM(I49:AL49)","v":28434.550455634886},null,{"$f":"SUMPRODUCT(I49:AL49,I$72:AL$72)","v":30279.405102188281},{"$f":"AP49/$AP$62","v":0.95255701911097379}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,3239.2651684165894,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E53*G53/1000000","v":476.76508464723037},{"$f":"I53*(1+$C53/100)","v":486.30038634017501},496.02639406697853,505.94692194831811,516.06586038728449,526.38717759503015,536.91492114693074,547.65321956986941,558.60628396126685,569.77840964049221,581.17397783330205,592.79745738996814,604.65340653776752,616.74647466852286,629.08140416189337,641.66303224513126,654.49629289003394,667.58621874783466,680.93794312279135,694.55670198524717,708.44783602495215,722.61679274545122,737.06912860036027,751.81051117236746,766.84672139581482,782.1836558237311,797.82732894020569,813.78387551900983,830.05955302939003,846.66074408997781,null,{"$f":"SUM(I53:AL53)/$AN$62*(AN62-AN49)/AN62","v":-0.43699672787222016},null,{"$f":"SUMPRODUCT(I53:AL53,I$72:AL$72)","v":31237.365584743868},{"$f":"AP53/$AP$62*($AP$62-$AP$49)/$AP$62","v":4.6621904660440874E-2}]
[null,null,null,null,{"$f":"E53/1000","v":3.2392651684165896},"€/kg"]
[null,null,null,null,{"$f":"E54/G55*32","v":3.6498762461031999},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('201EC'!J10>0,'201EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G58*E58/1000000","v":0},{"$f":"I58*(1+$C58/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I58:AL58)/$AN$62*($AN$62-$AN$49)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I58:AL58,I$72:AL$72)","v":0},{"$f":"AP58/$AP$62*($AP$62-$AP$49)/$AP$62","v":0}]
[null,"Elektrizität",null,null,null,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'201STREAMS'!E38","v":354282.38831599889},"t/a",{"$f":"G60*E60/1000000","v":8.3964926030891736},{"$f":"I60*(1+$C60/100)","v":8.5644224551509573},8.7357109042539758,8.9104251223390563,9.088633624785837,9.2704062972815535,9.455814423227185,9.6449307116917282,9.8378293259255631,10.034585912444074,10.235277630692956,10.439983183306815,10.648782846972951,10.86175850391241,11.078993673990659,11.300573547470472,11.526585018419881,11.757116718788279,11.992259053164045,12.232104234227325,12.476746318911871,12.726281245290108,12.980806870195911,13.24042300759983,13.505231467751827,13.775336097106864,14.050842819049002,14.331859675429982,14.618496868938582,14.910866806317355,null,{"$f":"SUM(I60:AL60)/$AN$62*($AN$62-$AN$49)/$AN$62","v":-7.6961168326078709E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$72:AL$72)","v":550.13321553604203},{"$f":"AP60/$AP$62*($AP$62-$AP$49)/$AP$62","v":8.2107622858534424E-4}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I60)","v":485.16157725031957},494.86480879532598,504.76210497123247,514.85734707065717,525.15449401207036,535.65758389231166,546.37073557015788,557.29815028156111,568.44411328719241,579.81299555293629,591.40925546399501,603.23744057327497,615.30218938474047,627.60823317243523,640.16039783588405,652.9636057926017,666.02287790845378,679.34333546662299,692.9302021759554,706.78880621947451,720.92458234386402,735.34307399074135,750.04993547055619,765.05093417996727,780.35195286356668,795.958991920838,811.87817175925466,828.11573519443982,844.6780498983286,861.57161089629517,null,{"$f":"SUM(I62:AL62)","v":19682.073293195055},null,{"$f":"SUMPRODUCT(I62:AL62,I$72:AL$72)","v":31787.498800279904},{"$f":"AP62/$AP$62*($AP$62-$AP$49)/$AP$62","v":4.7442980889026209E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I62-I49","v":193.1694028400766},201.67037751417701,210.27202255790166,218.97628842159548,227.78516267589873,236.70067069749194,245.7248763668552,254.85988277823208,264.10783296199014,273.47091061956939,-454.98857951084017,-464.18236110930854,-473.56283863999454,-483.13383063054846,-492.89923451744642,-502.86302830031093,-513.02927223160793,-523.40211054249028,-533.98577320557706,-544.78457773549258,-555.80293102798089,-567.04533123845238,-578.51636970083109,-590.22073288758475,-602.16320441185633,-614.34866707260846,-626.78210494375116,-639.46860550820702,-652.41336183792043,-665.62167482081418]
["Barwert",null,10,null,null,null,null,null,{"$f":"I65*(1+$C$66/100)^-(I5)","v":175.60854803643326},166.66973348279089,157.9804827632619,149.56375139785223,141.43666458196387,133.61135783497824,126.09571515888841,118.89401623543273,112.00750295269802,105.43487444355817,-159.47072145225383,-147.90280528698298,-137.17428592099918,-127.22423761764341,-117.99615788362338,-109.43764626981367,-101.5001065007397,-94.138470238100766,-87.310940906809876,-80.978756126204644,-75.105967394956238,-69.65923577639316,-64.607642422004645,-59.922512855323738,-55.577254016691739,-51.547203142013814,-47.809487615954396,-44.342895002460672,-41.127752513410911,-38.145815229881322]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$66/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'201CAPEX'!L18","v":224.16851868468672},{"$f":"$H$69*(1+$C$69/100)^I5","v":246.5853705531554},271.24390760847098,298.3682983693181,328.20512820624992,361.02564102687495,397.12820512956245,436.84102564251879,480.5251282067706,528.57764102744773,581.43540513019252,639.57894564321191,703.53684020753303,773.89052422828638,851.27957665111524,936.4075343162267,1030.0482877478494,1133.0531165226344,1246.3584281748979,1370.994270992388,1508.0936980916267,1658.9030679007897,1824.7933746908689,2007.272712159956,2207.9999833759512,2428.7999817135469,2671.6799798849015,2938.8479778733922,3232.7327756607315,3556.0060532268044,3911.6066585494859,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1508.0936980916267}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I65*I72","v":1181.4064980162486},1121.2706235595886,1062.8136897842799,1006.1901299499988,951.51515380794524,898.8704030641419,848.30891734159832,799.85948819899193,753.53047043836409,709.31311247618964,-1072.8392704889561,-995.01611507329346,-922.84000158229867,-855.90105212568551,-793.81914618269286,-736.24175973448541,-682.84196134027036,-633.31655375641333,-587.38435052613477,-544.78457773549258,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$70:I70)","v":1181.4064980162486},{"$f":"SUM($I$70:J70)","v":2302.6771215758372},{"$f":"SUM($I$70:K70)","v":3365.4908113601168},{"$f":"SUM($I$70:L70)","v":4371.6809413101155},{"$f":"SUM($I$70:M70)","v":5323.1960951180608},{"$f":"SUM($I$70:N70)","v":6222.0664981822028},{"$f":"SUM($I$70:O70)","v":7070.3754155238012},{"$f":"SUM($I$70:P70)","v":7870.2349037227932},{"$f":"SUM($I$70:Q70)","v":8623.7653741611575},{"$f":"SUM($I$70:R70)","v":9333.0784866373469},{"$f":"SUM($I$70:S70)","v":8260.2392161483913},{"$f":"SUM($I$70:T70)","v":7265.2231010750975},{"$f":"SUM($I$70:U70)","v":6342.3830994927985},{"$f":"SUM($I$70:V70)","v":5486.4820473671134},{"$f":"SUM($I$70:W70)","v":4692.6629011844207},{"$f":"SUM($I$70:X70)","v":3956.421141449935},{"$f":"SUM($I$70:Y70)","v":3273.5791801096648},{"$f":"SUM($I$70:Z70)","v":2640.2626263532516},{"$f":"SUM($I$70:AA70)","v":2052.8782758271168},{"$f":"SUM($I$70:AB70)","v":1508.0936980916242},{"$f":"SUM($I$70:AC70)","v":1508.0936980916242},{"$f":"SUM($I$70:AD70)","v":1508.0936980916242},{"$f":"SUM($I$70:AE70)","v":1508.0936980916242},{"$f":"SUM($I$70:AF70)","v":1508.0936980916242},{"$f":"SUM($I$70:AG70)","v":1508.0936980916242},{"$f":"SUM($I$70:AH70)","v":1508.0936980916242},{"$f":"SUM($I$70:AI70)","v":1508.0936980916242},{"$f":"SUM($I$70:AJ70)","v":1508.0936980916242},{"$f":"SUM($I$70:AK70)","v":1508.0936980916242},{"$f":"SUM($I$70:AL70)","v":1508.0936980916242},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1508.0936980916242}]
[null,null,{"$f":"C69","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$72/100)^($H$1-I5)>=1,(1+$C$72/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.24338092098154443},{"$f":"K78*$L$94","v":0.8883102422452589},null,null,null,{"$f":"N92","v":0.60154476247324462}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ19","v":1.100263002959293E-2},4.0158237989672982E-2,null,null,null,{"$f":"N81","v":1.1141281904691258}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":4.8621060778804411E-2},0.17746085479689816]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":2.2463379261281639E-3},8.198855437295911E-3,{"$f":"K78+K79+K80+K81","v":0.30525094971606992},{"$f":"L78+L79+L80+L81","v":1.1141281904691258}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ17","v":0},0,null,null,null,{"$f":"N86","v":5.4212078396665184E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":1.6445026898170103E-3},6.0022313042159244E-3,null,null,null,{"$f":"N87","v":1.8175195727894615}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":9.8798129960165574E-4},3.6060094770102523E-3,null,null,null,{"$f":"N88","v":5.6469410670486365E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":1.2876234920338489E-3},4.6996663974987977E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ14+AQ16","v":1.2577523024559594E-2},4.5906402522156137E-2,{"$f":"K85+K84+K86","v":1.4853127816195098E-2},{"$f":"L85+L84+L86","v":5.4212078396665184E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37+AQ9","v":0.4979674515622115},1.8175195727894615,{"$f":"K87","v":0.4979674515622115},{"$f":"L87","v":1.8175195727894615}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":1.5471595983775089E-2},5.6469410670486365E-2,{"$f":"K88","v":1.5471595983775089E-2},{"$f":"L88","v":5.6469410670486365E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":4.6204920009365602E-2},0.16864223999528197]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":7.1164471333539481E-2},0.25974151348677788]
[null,null,null,null,null,null,null,null,"Rendite - DME",null,{"$f":"AQ53","v":4.6621904660440874E-2},0.17016418236823122]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ60","v":8.2107622858534424E-4},2.9968266229536493E-3,{"$f":"K89+K90+K91+K92+K93","v":0.16481237223193129},{"$f":"L89+L90+L91+L92+L93","v":0.60154476247324462}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ58","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":3.6498762461031999},"pro Liter BÄ",{"$f":"SUM(N81:N92)","v":3.6438740147989837}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":3.6498762461031999},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":3.6498762461031999},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":3.6498762461031999},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":3.6498762461031999},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":3.6498762461031999},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":3.6498762461031999},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":3.6498762461031999},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":3.6498762461031995},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":3239.2651684165889},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L78:L81)","v":1.1141281904691258}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L82","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,6.0022313042159244E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,3.6060094770102523E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,4.6996663974987977E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,4.5906402522156137E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,1.8175195727894615]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.6469410670486365E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.16864223999528197]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.25974151348677788]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.17016418236823122]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,2.9968266229536493E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G19+G20+G22+G24","v":2961922.9162340458},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":71441580739.565186},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G53+G56)*G55*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":17.091287258269187},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":17.091287258269187},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":17.091287258269187},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"201STREAMS","index":95,"n_rows":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
[null,null,"OUT","DME",1,0.70014997947659496]
[null,null,null,"H2O",{"$f":"F4*($E$3/$F$3)","v":0.42650228282971664},0.29861556456994698]
[null,null,"IN","MeOH",1.3982718398875946,0.97899999999999998]
[null,null,"THERMAL",null,0.51628081210574905,0.36147399999999996,46.337899999999998,138.75200000000001]
[null,null,null,null,1.6565964921788199,1.1598659999999998,138.75200000000001,139.26900000000001]
[null,null,null,null,0.29406556600046674,0.20589000000000007,139.26900000000001,232.22200000000001]
[null,null,null,null,-0.73512678010041366,-0.51469899999999991,359.262,149.345]
[null,null,null,null,-1.2770420998489642,-0.89412100000000005,149.345,88]
[null,null,null,null,-0.6849179533769173,-0.4795452910000001,46.021847800000003,46.021847800000003]
[null,null,null,null,0.30242316104656575,0.21174156999999999,158.96625599999999,158.96625599999999]
[null,null,null,null,-0.67163248415937371,-0.47024347,80.917629000000005,80.917629000000005]
[null,null,null,null,0.52428015819469265,0.36707474200000001,116.623923,116.623923]
[null,null,"WORK",null,4.2172181340450988E-4,2.9526851899999999E-4]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$5/$F$16","v":1.3982718398875946},{"$f":"P17*(100+M17)/100","v":16.996332996883101},null,null,null,null,null,"Wirkungsgrad MeOH-Variation"]
[null,null,null,"H2O",{"$f":"$E$16/$F$16*F17","v":6.0609176976065875E-2},0.73671923095801395,null,null,null,null,null,"Eingabe:",0,"%","Standard:",16.996332996883101]
[null,null,"IN","CO2",0.19941258263173506,2.4239082569594599]
[null,null,null,"CO",1.2038087956495076,14.632587578307101]
[null,null,null,"H2",0.20742754405245994,2.5213320549491001]
[null,null,"THERMAL",null,-3.7256628317923277,-45.286334400000001,260,260]
[null,null,null,null,-2.4445255222800912,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.53271186514648494,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":1.2038087956495076},136.408237582894]
[null,null,null,"H2",0.17327960426213479,19.634983156694801]
[null,null,null,"H2O",0.81556682376197887,92.415035894820804]
[null,null,null,"CH4",1.8388616773077085E-2,2.08368539478009]
[null,null,null,"CO2",9.8392210937006827E-2,11.14920254305]
[null,null,"IN","CO2",2.040350337237026,231.2]
[null,null,null,"H2",0.26916386369260076,30.5]
[null,null,"THERMAL",null,1.1980912212439232,135.76035707999901,900,900]
[null,null,null,null,6.5025753446670951,736.83199999999999,40,900]
[null,null,null,null,-5.3481977211248646,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-2.0379675751649939,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-0.73861211710662966,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F37*($E$30+$E$20-$E$25)/$F$37","v":0.30331180348292591},1]
[null,null,null,"O2",{"$f":"F38*($E$30+$E$20-$E$25)/$F$37","v":2.4070860832953036},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F39*($E$30+$E$20-$E$25)/$F$37","v":2.7103978867782295},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F40*($E$30+$E$20-$E$25)/$F$37","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F41*($E$30+$E$20-$E$25)/$F$37","v":57.762699855288439},{"$f":"119.972/O41*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F42*($E$29+$E$18)/$F$42","v":2.239762919868761},1000]
[null,null,"IN","AIR",{"$f":"F43*($E$29+$E$18)/$F$42","v":4079.4207217065346},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F44*($E$29+$E$18)/$F$42","v":14.110506395173195},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F45*($E$29+$E$18)/$F$42","v":2.6113041788774924},1165.88419056]

{"sheet":"201PINCH","index":96,"n_rows":20,"n_cols":44,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":7.4411340656559286},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",4.0983232142546093,null,"MIN-DT",{"$f":"MIN(AF3:AF15,AK3:AK17)","v":5}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",6.5025753446670951,7.5611341217059246E-3,40,900,null,"HOT",2.4445255222800912,4.7231823275802207E-2,39.999600000000001,91.755499999999998,null,"COLDCURVE",40,0,null,"HOTCURVE",39.999600000000001,0,null,"COMPARISON",{"$f":"V3+AC1","v":4.0983232142546093},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))-AD3,AG3-AD3))","v":46.091952433275196},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35)))","v":86.091952433275196},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE15,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-4.0983232142546093,39.999600000000001,86.091952433275196]
["deltaT",null,{"$f":"'201STREAMS'!E21","v":-3.7256628317923277},{"$f":"'201STREAMS'!F21","v":-45.286334400000001},{"$f":"'201STREAMS'!G21","v":260},{"$f":"'201STREAMS'!H21","v":260},null,null,0.51628081210574905,5.58660217548782E-3,46.337899999999998,138.75200000000001,null,null,0.73861211710662966,1.2252614662861712E-2,40,100.282,null,null,46.337899999999998,4.7921711949959964E-2,null,null,40,1.8892729310276851E-5,null,null,{"$f":"V4+AC1","v":4.1462449262045693},46.337899999999998,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))-AD4,AG4-AD4))","v":40.559670063879246},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35)))","v":86.897570063879243},1.8892729310276851E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE15,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",11.539457279910543,95,900]
[5,"K",{"$f":"'201STREAMS'!E22","v":-2.4445255222800912},{"$f":"'201STREAMS'!F22","v":-29.713799999999999},{"$f":"'201STREAMS'!G22","v":91.755499999999998},{"$f":"'201STREAMS'!H22","v":39.999600000000001},null,null,14.110506395173195,-1,95,95,null,null,0.6849179533769173,-1,46.021847800000003,46.021847800000003,null,null,95,0.68771817041763172,null,null,46.021847800000003,0.35822512446449029,null,null,{"$f":"V5+AC1","v":4.7860413846722407},95,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))-AD5,AG5-AD5))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35)))","v":100},0.35822512446449029,46.021847800000003,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE15,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'201STREAMS'!E31","v":1.1980912212439232},{"$f":"'201STREAMS'!F31","v":135.76035707999901},{"$f":"'201STREAMS'!G31","v":900},{"$f":"'201STREAMS'!H31","v":900},null,null,0.52428015819469265,-1,116.623923,116.623923,null,null,0.67163248415937371,-1,80.917629000000005,80.917629000000005,null,null,95,14.798224565590827,"*",null,46.021847800000003,1.0431430778414077,"*",null,{"$f":"V6+AC1","v":18.896547779845434},95,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))-AD6,AG6-AD6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35)))","v":962.81681427545823},1.0431430778414077,46.021847800000003,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE15,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",11.539457279910543,95,900]
[null,null,{"$f":"'201STREAMS'!E32","v":6.5025753446670951},{"$f":"'201STREAMS'!F32","v":736.83199999999999},{"$f":"'201STREAMS'!G32","v":40},900,null,null,1.6565964921788199,3.2042485341950346,138.75200000000001,139.26900000000001,null,null,1.2770420998489642,2.081737875701303E-2,88,149.345,null,null,116.623923,15.08253020290565,null,null,80.917629000000005,3.1188990089540027,null,null,{"$f":"V7+AC1","v":19.180853417160257},116.623923,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))-AD7,AG7-AD7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35)))","v":977.30275378087254},3.1188990089540027,80.917629000000005,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE15,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",4.0983232142546093,39.999600000000001,86.091952433275196]
[null,null,{"$f":"'201STREAMS'!E33","v":-5.3481977211248646},{"$f":"'201STREAMS'!F33","v":-606.02499999999998},{"$f":"'201STREAMS'!G33","v":900},{"$f":"'201STREAMS'!H33","v":161.41300000000001},null,null,0.29406556600046674,3.1635941389784807E-3,139.26900000000001,232.22200000000001,null,null,2.0379675751649939,3.3337710411493242E-2,100.282,161.41300000000001,null,null,116.623923,15.606810361100342,"*",null,80.917629000000005,3.7905314931133764,"*",null,{"$f":"V8+AC1","v":19.705133575354949},116.623923,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))-AD8,AG8-AD8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35)))","v":1004.0158739540312},3.7905314931133764,80.917629000000005,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE15,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'201STREAMS'!E34","v":-2.0379675751649939},{"$f":"'201STREAMS'!F34","v":-230.93000000000006},{"$f":"'201STREAMS'!G34","v":161.41300000000001},{"$f":"'201STREAMS'!H34","v":100.282},null,null,0.30242316104656575,-1,158.96625599999999,158.96625599999999,null,null,0.73512678010041366,3.5019878337648387E-3,149.345,359.262,null,null,138.75200000000001,15.89774448226034,null,null,88,4.2118223513214694,null,null,{"$f":"V9+AC1","v":19.996067696514949},138.75200000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))-AD9,AG9-AD9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35)))","v":1018.8395479373852},4.2118223513214694,88,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE),30)),AI9-AL9))","v":36.674364953100941},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE15,3,TRUE),30)))","v":51.325635046899059}]
[null,null,{"$f":"'201STREAMS'!E35","v":-0.73861211710662966},{"$f":"'201STREAMS'!F35","v":-83.694999999999936},{"$f":"'201STREAMS'!G35","v":100.282},{"$f":"'201STREAMS'!H35","v":40},null,null,1.1980912212439232,-1,900,900,null,null,5.3481977211248646,7.2411208444297893E-3,161.41300000000001,900,null,null,139.26900000000001,17.558250080780081,null,null,91.755499999999998,4.5133958239220844,null,null,{"$f":"V10+AC1","v":21.65657329503469},139.26900000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))-AD10,AG10-AD10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35)))","v":1103.4456214424376},4.5133958239220844,91.755499999999998,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE),30)),AI10-AL10))","v":17.492572495768727},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE15,3,TRUE),30)))","v":74.262927504231271}]
[null,null,{"$f":"'201STREAMS'!E44","v":14.110506395173195},{"$f":"'201STREAMS'!F44","v":6300.0000000000009},{"$f":"'201STREAMS'!G44","v":95},{"$f":"'201STREAMS'!H44","v":95},null,null,null,null,null,null,null,null,3.7256628317923277,-1,260,260,null,null,158.96625599999999,17.769497798861217,null,null,100.282,4.7953671228166455,null,null,{"$f":"V11+AC1","v":21.867821013115826},158.96625599999999,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))-AD11,AG11-AD11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35)))","v":1114.209114188069},4.7953671228166455,100.282,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE),30)),AI11-AL11))","v":5.2819999999999965},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E6","v":0.51628081210574905},{"$f":"'201STREAMS'!F6","v":0.36147399999999996},{"$f":"'201STREAMS'!G6","v":46.337899999999998},{"$f":"'201STREAMS'!H6","v":138.75200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,158.96625599999999,18.071920959907782,"*",null,149.345,7.4523782626910693,null,null,{"$f":"V12+AC1","v":22.170244174162391},158.96625599999999,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),35))-AD12,AG12-AD12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),35)))","v":1129.6181776780959},7.4523782626910693,149.345,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE),30)),AI12-AL12))","v":54.344999999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E7","v":1.6565964921788199},{"$f":"'201STREAMS'!F7","v":1.1598659999999998},{"$f":"'201STREAMS'!G7","v":138.75200000000001},{"$f":"'201STREAMS'!H7","v":139.26900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,232.22200000000001,18.857568907842044,null,null,161.41300000000001,7.896959741114844,null,null,{"$f":"V13+AC1","v":22.955892122096653},232.22200000000001,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),35))-AD13,AG13-AD13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),35)))","v":1169.6485082540814},7.896959741114844,161.41300000000001,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE),30)),AI13-AL13))","v":66.413000000000011},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E8","v":0.29406556600046674},{"$f":"'201STREAMS'!F8","v":0.20589000000000007},{"$f":"'201STREAMS'!G8","v":139.26900000000001},{"$f":"'201STREAMS'!H8","v":232.22200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,23.906727929366586,null,null,260,8.9560905963720181,null,null,{"$f":"V14+AC1","v":28.005051143621195},900,{"$f":"ROW()","v":14},{"$f":"IF(OR(AC14<AH3,AC14>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE),34))=AC14,INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE),35))-AD14,AG14-AD14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE),35))+(AC14-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ17,3,TRUE),35)))","v":1426.9132351508911},8.9560905963720181,260,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE),30)),AI14-AL14))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E9","v":-0.73512678010041366},{"$f":"'201STREAMS'!F9","v":-0.51469899999999991},{"$f":"'201STREAMS'!G9","v":359.262},{"$f":"'201STREAMS'!H9","v":149.345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,25.10481915061051,"*",null,260,12.681753428164345,"*",null,{"$f":"V15+AC1","v":29.203142364865119},900,{"$f":"ROW()","v":15},{"$f":"IF(OR(AC15<AH3,AC15>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE),34))=AC15,INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE),35))-AD15,AG15-AD15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE),35))+(AC15-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ17,3,TRUE),35)))","v":1487.9583734633932},12.681753428164345,260,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE),30)),AI15-AL15))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E10","v":-1.2770420998489642},{"$f":"'201STREAMS'!F10","v":-0.89412100000000005},{"$f":"'201STREAMS'!G10","v":149.345},{"$f":"'201STREAMS'!H10","v":88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359.262,13.748135881779302,null,null,null,null,null,null,null,13.748135881779302,359.262,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE),30)),AI16-AL16))","v":264.262},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E11","v":-0.6849179533769173},{"$f":"'201STREAMS'!F11","v":-0.4795452910000001},{"$f":"'201STREAMS'!G11","v":46.021847800000003},{"$f":"'201STREAMS'!H11","v":46.021847800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,17.663685084954576,null,null,null,null,null,null,null,17.663685084954576,900,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC15),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE),30)),AI17-AL17))","v":805},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE15,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'201STREAMS'!E12","v":0.30242316104656575},{"$f":"'201STREAMS'!F12","v":0.21174156999999999},{"$f":"'201STREAMS'!G12","v":158.96625599999999},{"$f":"'201STREAMS'!H12","v":158.96625599999999}]
[null,null,{"$f":"'201STREAMS'!E13","v":-0.67163248415937371},{"$f":"'201STREAMS'!F13","v":-0.47024347},{"$f":"'201STREAMS'!G13","v":80.917629000000005},{"$f":"'201STREAMS'!H13","v":80.917629000000005}]
[null,null,{"$f":"'201STREAMS'!E14","v":0.52428015819469265},{"$f":"'201STREAMS'!F14","v":0.36707474200000001},{"$f":"'201STREAMS'!G14","v":116.623923},{"$f":"'201STREAMS'!H14","v":116.623923}]

{"sheet":"201EC","index":97,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'201OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8892729310276851E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.5566850912579062E-5,1.6399938637393101E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'201OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.8746067121501957,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,6.5090510838548466E-5,4.5570220006414801E-2]
["Luftkühlung",{"$f":"C5","v":60},100,2.2236976093751033,0,0,3.4722222222222222E-5,0,0,0,7.721172254774664E-5,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-5.5566850912579062E-5},{"$f":"SUM(K4:K9)","v":1.4231863332493248E-4},{"$f":"SUM(L4:L9)","v":4.5570220006414801E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"210CAPEX","index":98,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'210OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > direkte DME-Synthese > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'210STREAMS'!E28*8000/$G$3","v":0.75479100108960906},{"$f":"J9*$D$1","v":111092.47832938613},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":200.18237950475529},{"$f":"(K9/C9)^H9*E9*G9","v":200.18237950475529},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'210STREAMS'!E15*8000/$G$2+'210STREAMS'!E16*8000/$G$2","v":1.9123896207048314},{"$f":"J10*$D$1","v":281471.43008965475},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":5.493521863487878},{"$f":"(K10/C10)^H10*E10*G10","v":1.1444837215599746},"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["DME",null,161333.69724922837,"DME",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'210STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":147183.09859154929},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":64.249063167902776},{"$f":"(K11/C11)^H11*E11*G11","v":64.249063167902776},"TPI","Hannula (auf DME bezogen)"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":7.3150327255277015},{"$f":"'210EC'!O3","v":7.3150327255277015},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":10.006131026635082},{"$f":"(K13/C13)^H13*E13*G13","v":6.2538318916469251},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'210EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":279.93109556278102},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"210OPEX","index":99,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'210CAPEX'!M9*E9*1000000/D9/100","v":6005471.3851426579},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.3206361079270854},{"$f":"S9*(1+$C9/100)","v":7.467048830085627},7.6163898066873399,7.7687176028210869,7.9240919548775084,8.0825737939750582,8.2442252698545602,8.4091097752516522,8.5772919707566846,8.7488378101718176,8.9238145663752544,9.1022908577027604,9.2843366748568155,9.4700234083539527,9.6594238765210321,9.8526123540514536,10.049664601132482,10.250657893155132,10.455671051018236,10.664784472038601,null,{"$f":"SUM(I9:AL9)/$AN$64","v":2.2710503234220601E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":125.80037677120548},{"$f":"AP9/$AP$64","v":9.9452362498679541E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'210STREAMS'!E30*'210OPEX'!D1","v":372271.3908303369},"t/a",{"$f":"E10*G10/1000000","v":0.74454278166067378},{"$f":"I10*(1+$C10/100)","v":0.75943363729388724},0.77462231003976501,0.79011475624056027,0.80591705136537151,0.82203539239267898,0.83847610024053254,0.85524562224534317,0.87235053469025003,0.88979754538405509,0.90759349629173625,{"$f":"S10*(1+$C10/100)","v":0.92574536621757098},0.94426027354192243,0.96314547901276093,0.98240838859301616,1.0020565563648764,1.0220976874921739,1.0425396412420174,1.0633904340668576,1.0846582427481948,1.1063514076031586,1.1284784357552218,1.1510480044703262,1.1740689645597326,1.1975503438509274,1.221501350727946,1.245931377742505,1.270850005297355,1.2962670054033021,1.3221923455113682,null,{"$f":"SUM(I10:AL10)/$AN$64","v":3.8564950431638993E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":48.782001478622114},{"$f":"AP10/$AP$64","v":3.8564950431638984E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('210CAPEX'!K10/'210CAPEX'!C10)^'210CAPEX'!I10*'210CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$74:AL$74)","v":0},{"$f":"AP12/$AP$64","v":0}]
[]
["DME","Katalysator",2,null,1.6885946790573545,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'210CAPEX'!K11","v":248532.59712886414},"€/a",{"$f":"G14/1000000","v":0.24853259712886414},{"$f":"I14*(1+$C14/100)","v":0.25350324907144145},0.25857331405287026,0.26374478033392768,0.26901967594060622,0.27440006945941836,0.27988807084860673,0.28548583226557889,0.29119554891089044,0.29701945988910827,0.30295984908689044,0.30901904606862823,0.31519942699000081,0.32150341552980083,0.32793348384039683,0.33449215351720479,0.34118199658754889,0.34800563651929989,0.35496574924968588,0.3620650642346796,0.36930636551937318,0.37669249282976064,0.38422634268635586,0.39191086954008297,0.39974908693088462,0.4077440686695023,0.41589895004289235,0.42421692904375019,0.43270126762462519,0.44135529297711767,null,{"$f":"SUM(I14:AL14)/$AN$64","v":1.2873198861109048E-3},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":16.283708363385269},{"$f":"AP14/$AP$64","v":1.2873198861109048E-3}]
[]
["CO2-Emmisionskosten",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":54553.494704554163},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$74:AL$74)","v":0},{"$f":"AP16/$AP$64","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('210STREAMS'!E32)/3600-G21","v":2164000.6998902536},"MWh/a",{"$f":"G18*E18/1000000","v":108.20003499451268},{"$f":"I18*(1+$C18/100)","v":110.36403569440293},112.57131640829098,114.8227427364568,117.11919759118594,119.46158154300966,121.85081317386985,124.28782943734726,126.77358602609421,129.30905774661611,131.89523890154842,134.53314367957938,137.22380655317096,139.96828268423437,142.76764833791907,145.62300130467744,148.535461330771,151.50617055738641,154.53629396853415,157.62701984790485,160.77956024486295,163.99515144976021,167.27505447875544,170.62055556833056,174.03296667969718,177.51362601329112,181.06389853355694,184.68517650422808,188.37888003431266,192.14645763499891,null,{"$f":"SUM(I18:AL18)/$AN$64","v":0.56044180254596976},null,{"$f":"SUMPRODUCT(I18:AL18,I$74:AL$74)","v":7089.2021212218715},{"$f":"AP18/$AP$64","v":0.56044180254596976}]
[]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('210STREAMS'!E27+'210STREAMS'!E14-'210EC'!I10)/3600>0,D1*1000*('210STREAMS'!E27+'210STREAMS'!E14-'210EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G20*E18/1000000","v":0},{"$f":"I20*(1+$C20/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I20:AL20)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":0},{"$f":"AP20/$AP$64","v":0}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('210STREAMS'!E27+'210STREAMS'!E14-'210EC'!I10)/3600<0,-D1*1000*('210STREAMS'!E27+'210STREAMS'!E14-'210EC'!I10)/3600,0)","v":39796.338968945041},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('210PINCH'!AP6)/3600>0, D1*1000*('210PINCH'!AP6)/3600,0)","v":97752.811907182651},"MWh/a",{"$f":"G22*E22/1000000","v":4.8876405953591329},{"$f":"I22*(1+$C22/100)","v":4.985393407266316},5.0851012754116427,5.186803300919876,5.2905393669382734,5.3963501542770391,5.5042771573625799,5.6143627005098313,5.7266499545200285,5.8411829536104287,5.9580066126826372,6.0771667449362896,6.1987100798350152,6.3226842814317159,6.4491379670603504,6.5781207264015578,6.709683140929589,6.8438768037481807,6.9807543398231449,7.1203694266196083,7.2627768151520007,7.4080323514550406,7.5561929984841418,7.707316858453825,7.8614631956229015,8.0186924595353588,8.1790663087260658,8.3426476349005867,8.5095005875985983,8.67969059935057,null,{"$f":"SUM(I22:AL22)/$AN$64","v":2.5316425319075454E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":320.23531303060423},{"$f":"AP22/$AP$64","v":2.5316425319075443E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('210EC'!J10)/3600<0, D1*1000*(-'210EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G24*E24/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":0},{"$f":"AP24/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'210EC'!K10","v":6.5490077778905271E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":9.6390325745008443E-2},{"$f":"I25*(1+$C25/100)","v":9.8318132259908611E-2},0.10028449490510678,0.10229018480320892,0.1043359884992731,0.10642270826925856,0.10855116243464374,0.11072218568333662,0.11293662939700336,0.11519536198494343,0.11749926922464229,0.11984925460913515,0.12224623970131786,0.12469116449534422,0.12718498778525111,0.12972868754095615,0.13232326129177527,0.13496972651761077,0.137669121047963,0.14042250346892227,0.1432309535383007,0.14609557260906672,0.14901748406124807,0.15199783374247303,0.15503779041732249,0.15813854622566895,0.16130131715018234,0.16452734349318598,0.1678178903630497,0.17117424817031068,null,{"$f":"SUM(I25:AL25)/$AN$64","v":4.9927126096831133E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":6.3154369753340278},{"$f":"AP25/$AP$64","v":4.9927126096831111E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'210EC'!L10*D1*1000","v":3034167.7463254421},"m³/a",{"$f":"E26*G26/1000000","v":0.27307509716928979},{"$f":"I26*(1+$C26/100)","v":0.27853659911267559},0.28410733109492908,0.28978947771682767,0.29558526727116424,0.30149697261658753,0.3075269120689193,0.3136774503102977,0.31995099931650367,0.32635001930283375,0.33287701968889044,0.33953456008266825,0.34632525128432162,0.35325175631000805,0.36031679143620821,0.36752312726493236,0.374873589810231,0.38237106160643564,0.39001848283856433,0.39781885249533561,0.40577522954524231,0.41389073413614719,0.42216854881887012,0.43061191979524754,0.43922415819115251,0.44800864135497559,0.45696881418207513,0.46610819046571667,0.475430354275031,0.48493896136053161,null,{"$f":"SUM(I26:AL26)/$AN$64","v":1.4144422383572629E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$74:AL$74)","v":17.891718410290487},{"$f":"AP26/$AP$64","v":1.414442238357262E-3}]
[]
["CO2","Kaufpreis",2,null,30,"€/t CO2",{"$f":"D1*('210STREAMS'!E20-'210STREAMS'!E19+'210STREAMS'!E6-'210STREAMS'!E5)","v":329323.69015557005},"t/a",{"$f":"G28*E28/1000000","v":9.8797107046671009},{"$f":"I28*(1+$C28/100)","v":10.077304918760444},10.278851017135652,10.484428037478366,10.694116598227934,10.907998930192493,11.126158908796343,11.34868208697227,11.575655728711714,11.807168843285949,12.043312220151668,12.284178464554701,12.529862033845795,12.780459274522711,13.036068460013166,13.296789829213429,13.562725625797698,13.833980138313652,14.110659741079926,14.392872935901526,14.680730394619557,14.974345002511949,15.273831902562188,15.579308540613432,15.890894711425702,16.208712605654217,16.532886857767302,16.863544594922647,17.200815486821099,17.544831796557521,null,{"$f":"SUM(I28:AL28)/$AN$64","v":5.1173762339699363E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":647.31278587975021},{"$f":"AP28/$AP$64","v":5.1173762339699357E-2}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('210CAPEX'!K8/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('210CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G30*$E$35/1000000","v":0},{"$f":"I30*(1+$C30/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I30:AL30)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I30:AL30,I$74:AL$74)","v":0},{"$f":"AP30/$AP$64","v":0}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('210CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('210CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22453.385141502895},"h/a",{"$f":"G31*$E$35/1000000","v":0.90262608268841649},{"$f":"I31*(1+$C31/100)","v":0.92970486516906903},0.95759601112414117,0.98632389145786548,1.0159136082016014,1.0463910164476495,1.077782746941079,1.1101162293493114,1.1434197162297908,1.1777223077166845,1.2130539769481852,1.2494455962566307,1.2869289641443296,1.3255368330686594,1.3653029380607193,1.4062620262025409,1.4484498869886171,1.4919033835982756,1.5366604851062238,1.5827602996594106,1.6302431086491929,1.6791504019086687,1.7295249139659288,1.7814106613849068,1.834852981226454,1.8898985706632476,1.946595527783145,2.0049933936166395,2.0651431954251387,2.127097491287893,null,{"$f":"SUM(I31:AL31)/$AN$64","v":5.4828851048560725E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$74:AL$74)","v":63.459625955672841},{"$f":"AP31/$AP$64","v":5.0168448509915467E-3}]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('210CAPEX'!K10/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('210CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19358.35255061269},"h/a",{"$f":"G32*$E$35/1000000","v":0.77820577253463019},{"$f":"I32*(1+$C32/100)","v":0.80155194571066912},0.8255985040819892,0.85036645920444887,0.87587745298058239,0.90215377656999984,0.92921838986709981,0.95709494156311281,0.98580778981000627,1.0153820235043065,1.0458434842094357,1.0772187887357187,1.1095353523977904,1.1428214129697243,1.177106055358816,1.2124192370195805,1.2487918141301679,1.2862555685540731,1.3248432356106954,1.3645885326790164,1.4055261886593868,1.4476919743191685,1.4911227335487436,1.5358564155552059,1.5819321080218622,1.6293900712625182,1.6782717734003938,1.7286199266024056,1.7804785244004777,1.8338928801324921,null,{"$f":"SUM(I32:AL32)/$AN$64","v":4.7271100631556063E-3},null,{"$f":"SUMPRODUCT(I32:AL32,I$74:AL$74)","v":54.712187237603317},{"$f":"AP32/$AP$64","v":4.3253100013729093E-3}]
[null,"DME",3,"Kurve C",4,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('210CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('210CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":33049.553511784514},"h/a",{"$f":"G33*$E$35/1000000","v":1.3285920511737375},{"$f":"I33*(1+$C33/100)","v":1.3684498127089497},1.4095033070902183,1.4517884063029249,1.4953420584920127,1.5402023202467732,1.5864083898541763,1.6340006415498016,1.6830206607962956,1.7335112806201844,1.7855166190387901,1.8390821176099539,1.8942545811382525,1.9510822185724002,2.0096146851295722,2.0699031256834592,2.1320002194539631,2.1959602260375819,2.2618390328187092,2.3296942038032706,2.3995850299173687,2.4715725808148896,2.5457197582393363,2.6220913509865165,2.7007540915161119,2.7817767142615955,2.8652300156894435,2.9511869161601267,3.0397225236449308,3.1309141993542786,null,{"$f":"SUM(I33:AL33)/$AN$64","v":8.0703601497024904E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$74:AL$74)","v":93.407398957547912},{"$f":"AP33/$AP$64","v":7.3843868672030357E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":0.60188478127935685},{"$f":"I35*(1+$C35/100)","v":0.61994132471773755},0.63853956445926974,0.65769575139304781,0.67742662393483921,0.69774942265288442,0.718681905332471,0.74024236249244513,0.76244963336721849,0.78532312236823509,0.80888281603928214,0.83314930052046066,0.85814377953607446,0.88388809292215675,0.9104047357098215,0.93771687778111612,0.96584838411454965,0.99482383563798615,1.0246685507071258,1.0554086072283395,1.0870708654451897,1.1196829914085455,1.1532734811508019,1.187871685585326,1.2235078361528857,1.2602130712374724,1.2980194633745965,1.3369600472758345,1.3770688486941096,1.4183809141549328,null,{"$f":"SUM(I35:AL35)/$AN$64","v":3.6560710635428336E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$74:AL$74)","v":42.315842430164807},{"$f":"AP35/$AP$64","v":3.3453083439134979E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'210STREAMS'!E4+D1*'210STREAMS'!E17","v":184826.53204145003},"t/a",{"$f":"G37*E37/1000000","v":0.46206633010362508},{"$f":"I37*(1+$C37/100)","v":0.47130765670569758},0.48073380983981151,0.49034848603660774,0.50015545575733988,0.51015856487248668,0.52036173616993642,0.53076897089333519,0.54138435031120191,0.55221203731742596,0.56325627806377454,0.57452140362505,0.586011831697551,0.59773206833150205,0.6096867096981321,0.62188044389209474,0.63431805276993669,0.64700441382533547,0.65994450210184219,0.67314339214387908,0.68660625998675673,0.70033838518649183,0.71434515289022171,0.72863205594802616,0.74320469706698666,0.75806879100832636,0.77323016682849288,0.78869477016506273,0.80446866556836405,0.82055803887973133,null,{"$f":"SUM(I37:AL37)/$AN$64","v":2.3933567761989169E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":30.274311904630622},{"$f":"AP37/$AP$64","v":2.3933567761989165E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'210CAPEX'!$L$18","v":19.595176689394673},{"$f":"I39*(1+$C39/100)","v":19.987080223182566},20.386821827646219,20.794558264199143,21.210449429483127,21.634658418072789,22.067351586434246,22.508698618162931,22.958872590526191,23.418050042336716,23.88641104318345,24.364139264047118,24.851422049328061,25.348450490314622,25.855419500120917,26.372527890123337,26.899978447925804,27.437978016884319,27.986737577222005,28.546472328766445,29.117401775341776,29.699749810848612,30.293744807065586,30.899619703206898,31.517612097271037,32.147964339216458,32.79092362600079,33.446742098520808,34.115676940491227,34.797990479301049,null,{"$f":"SUM(I39:AL39)/$AN$64","v":0.10149678921608546},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":1283.86435511984},{"$f":"AP39/$AP$64","v":0.10149678921608546}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":2.939276503409201},{"$f":"I41*(1+$C41/100)","v":2.9980620334773849},3.0580232741469326,3.1191837396298712,3.1815674144224686,3.2451987627109182,3.3101027379651367,3.3763047927244396,3.4438308885789284,3.5127075063505071,3.5829616564775173,3.6546208896070675,3.7277133073992088,3.8022675735471929,3.878312925018137,3.9558791835184999,4.0349967671888702,4.1156967025326479,4.1980106365833008,4.2819708493149671,4.3676102663012664,4.454962471627292,4.5440617210598377,4.6349429554810344,4.7276418145906556,4.8221946508824685,4.9186385439001183,5.017011314778121,5.1173515410736838,5.2196985718951572,null,{"$f":"SUM(I41:AL41)/$AN$64","v":1.522451838241282E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":192.57965326797597},{"$f":"AP41/$AP$64","v":1.5224518382412816E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'210CAPEX'!$L$18","v":2.7993109556278104},{"$f":"I43*(1+$C43/100)","v":2.8552971747403668},2.9124031182351744,2.9706511805998779,3.0300642042118753,3.0906654882961129,3.152478798062035,3.2155283740232758,3.2798389415037414,3.3454357203338163,3.4123444347404925,3.4805913234353025,3.5502031499040085,3.6212072129020889,3.6936313571601307,3.7675039843033336,3.8428540639894004,3.9197111452691886,3.9981053681745724,4.0780674755380639,4.1596288250488254,4.2428214015498016,4.3276778295807974,4.4142313861724132,4.5025160138958613,4.592566334173779,4.684417660857255,4.7781060140744005,4.8736681343558885,4.9711414970430061,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.4499541316583636E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":183.4091935885485},{"$f":"AP43/$AP$64","v":1.4499541316583632E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100))","v":16.79586573376686},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":15.116279160390173},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":13.436692587013489},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":11.757106013636802},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":10.077519440260117},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":8.3979328668834299},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":6.7183462935067446},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":5.0387597201300585},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":3.3591731467533723},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":1.6795865733766846},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('210CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'210CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.1794614702544479E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":435.64150107809786},{"$f":"AP46/$AP$64","v":3.4439941752706017E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('210CAPEX'!$L$18*(1-$E$45/100))","v":16.79586573376686},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":16.79586573376686},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":5.6843418860808015E-14},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'210CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'210CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'210CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.1444754004626334E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":694.30035764986462},{"$f":"AP47/$AP$64","v":5.488839749465841E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'210CAPEX'!L18*$E$49/100","v":8.3979328668834299},{"$f":"I49*(1+$C49/100)","v":8.5658915242210991},8.7372093547055218,8.9119535417996332,9.0901926126356258,9.2719964648883391,9.4574363941861055,9.646585122069828,9.8395168245112252,10.036307161001449,10.237033304221479,10.441773970305908,10.650609449712027,10.863621638706269,11.080894071480394,11.302511952910002,11.528562191968202,11.759133435807566,11.994316104523717,12.234202426614193,12.478886475146476,12.728464204649406,12.983033488742395,13.242694158517242,13.507548041687587,13.777699002521338,14.053252982571765,14.334318042223201,14.621004403067666,14.913424491129019,null,{"$f":"SUM(I49:AL49)/$AN$64","v":4.3498623949750917E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":550.22758076564571},{"$f":"AP49/$AP$64","v":4.349862394975091E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":195.72673059687133},197.32595709295819,198.99184324304062,200.72575474197663,202.529085573575,204.40325860562535,206.34972619770741,208.36997082205932,210.46550569779549,212.63787543876629,205.41342708952439,209.5702286002772,213.81162213031399,218.13934319969243,222.55516334926165,227.06089090038947,231.65837173106408,236.34949006873228,241.13616930024514,246.02037279929252,251.00410477171204,256.08941111907296,261.27838032093905,266.57314433622685,271.97587952408657,277.48880758473746,283.1141965207064,288.85436161892301,294.71166645413814,300.68852391414248,null,{"$f":"SUM(I51:AL51)","v":7041.0192633438528},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":11896.015470086655},{"$f":"AP51/$AP$64","v":0.94044777383509004}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,1251.3236530676661,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E55*G55/1000000","v":184.17369259939593},{"$f":"I55*(1+$C55/100)","v":187.85716645138385},191.61430978041153,195.44659597601978,199.35552789554018,203.34263845345097,207.40949122251999,211.5576810469704,215.78883466790981,220.10461136126801,224.50670358849337,228.99683766026322,233.57677441346848,238.24830990173785,243.01327609977261,247.87354162176806,252.83101245420343,257.88763270328752,263.04538535735327,268.30629306450032,273.67241892579034,279.14586730430614,284.72878465039224,290.42336034340008,296.23182755026806,302.15646410127346,308.19959338329892,314.36358525096489,320.65085695598418,327.06387409510387,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":9.636091287547173E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":12066.951108796942},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.6810513706554037E-2}]
[null,null,null,null,{"$f":"E55/1000","v":1.2513236530676661},"€/kg"]
[null,null,null,null,{"$f":"E56/G57*32","v":1.4099421443015958},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('210EC'!J10>0,'210EC'!J10,0)*D1*1000/3600","v":52642.25051136902},"MWh/a",{"$f":"G60*E60/1000000","v":1.0528450102273803},{"$f":"I60*(1+$C60/100)","v":1.0739019104319278},1.0953799486405664,1.1172875476133777,1.1396332985656452,1.1624259645369581,1.1856744838276974,1.2093879735042514,1.2335757329743364,1.2582472476338231,1.2834121925864996,1.3090804364382296,1.3352620451669941,1.361967286070334,1.3892066317917406,1.4169907644275754,1.4453305797161269,1.4742371913104495,1.5037219351366584,1.5337963738393916,1.5644723013161794,1.595761747342503,1.6276769822893531,1.6602305219351401,1.693435132373843,1.7273038350213199,1.7618499117217463,1.7970869099561813,1.8330286481553049,1.8696892211184111,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":5.5085558024060822E-4},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":68.981780645452957},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":3.2476226675055435E-4}]
[null,"Elektrizität",null,null,null,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'210STREAMS'!E29","v":330611.71145681711},"t/a",{"$f":"G62*E62/1000000","v":7.835497561526565},{"$f":"I62*(1+$C62/100)","v":7.992207512757096},8.1520516630122373,8.3150926962724814,8.4813945501979315,8.6510224412018903,8.8240428900259289,9.0005237478264473,9.1805342227829758,9.3641449072386358,9.5514278053834083,9.742456361491076,9.9373054887208969,10.136051598495316,10.338772630465222,10.545548083074527,10.756459044736017,10.971588225630738,11.191019990143353,11.414840389946221,11.643137197745146,11.87599994170005,12.113519940534051,12.355790339344733,12.602906146131627,12.854964269054259,13.112063554435345,13.374304825524051,13.641790922034533,13.914626740475223,null,{"$f":"SUM(I62:AL62)/$AN$64*(AN64-AN51)/AN64","v":4.0995849472624888E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":513.37715312957152},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.4169501916053546E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":193.06203517114986},196.92327587457285,200.86174139206432,204.87897621990564,208.97655574430377,213.15608685918983,217.41920859637364,221.76759276830109,226.20294462366712,230.72700351614046,235.34154358646327,240.04837445819251,244.84934194735638,249.74632878630351,254.74125536202959,259.83608046927014,265.03280207865555,270.33345812022873,275.74012728263324,281.25492982828592,286.88002842485167,292.61762899334872,298.46998157321565,304.43938120467993,310.52816882877352,316.73873220534904,323.07350684945601,329.53497698644514,336.125676526174,342.84819005669749,null,{"$f":"SUM(I64:AL64)","v":7832.1559343340787},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":12649.310042571968},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.9552226164909954E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-2.6646954257214759},-0.40268121838533943,1.8698981490236974,4.1532214779290086,6.4474701707287636,8.7528282535644735,11.069482398666224,13.39762194624177,15.737438925871629,18.08912807737417,29.928116496938884,30.478145857915308,31.037719817042387,31.606985586611074,32.186092012767944,32.775189568880677,33.374430347591471,33.983968051496447,34.603957982388096,35.234557028993407,35.875923653139637,36.528217874275754,37.191601252276598,37.866236868453086,38.552289304686951,39.24992462061158,39.959310328749609,40.680615367522137,41.414010072035865,42.159666142555011]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.4224503870195235},-0.33279439535978461,1.4048821555399675,2.836706152536717,4.0033717087933391,4.9407433633752778,5.6803947574874867,6.2500895151816742,6.6742103677445908,6.9741419418629338,10.489622255145493,9.7112765370030711,8.9905218592446854,8.3231071593564767,7.7050945281209788,7.1328361812337926,6.6029531218498532,6.1123153700555282,5.6580236443469047,5.2373923886131664,4.8479340459271443,4.4873444876766229,4.1534895132724792,3.8443923418813246,3.5582220233870325,3.2932827011216976,3.0480036638504218,2.8209301290778859,2.6107147039912117,2.4161094742900602]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'210CAPEX'!L18","v":111.97243822511241},{"$f":"$H$71*(1+$C$71/100)^I5","v":123.16968204762367},135.48665025238603,149.03531527762468,163.93884680538713,180.33273148592585,198.36600463451848,218.20260509797035,240.02286560776736,264.02515216854414,290.42766738539854,319.47043412393845,351.41747753633229,386.55922528996553,425.21514781896218,467.73666260085838,514.51032886094424,565.96136174703872,622.55749792174254,684.81324771391701,753.29457248530866,828.62402973383962,911.48643270722368,1002.6350759779461,1102.8985835757405,1213.1884419333148,1334.5072861266465,1467.9580147393112,1614.7538162132425,1776.2291978345668,1953.8521176180238,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":753.29457248530866}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-16.297034855917648},-2.2388742779187978,9.451344630203586,19.083940497442409,26.932682968038769,33.238850726738022,38.214855443146526,42.047476896665238,44.900749910790196,46.918539560472496,70.568933189936089,65.332612410575138,60.483735352479407,55.993702992802326,51.836023047482918,47.986155047798214,44.421366792644264,41.120601342310707,38.064353780626909,35.234557028993407,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-16.297034855917648},{"$f":"SUM($I$72:J72)","v":-18.535909133836444},{"$f":"SUM($I$72:K72)","v":-9.0845645036328584},{"$f":"SUM($I$72:L72)","v":9.9993759938095508},{"$f":"SUM($I$72:M72)","v":36.93205896184832},{"$f":"SUM($I$72:N72)","v":70.170909688586335},{"$f":"SUM($I$72:O72)","v":108.38576513173285},{"$f":"SUM($I$72:P72)","v":150.4332420283981},{"$f":"SUM($I$72:Q72)","v":195.33399193918831},{"$f":"SUM($I$72:R72)","v":242.25253149966079},{"$f":"SUM($I$72:S72)","v":312.82146468959689},{"$f":"SUM($I$72:T72)","v":378.154077100172},{"$f":"SUM($I$72:U72)","v":438.63781245265142},{"$f":"SUM($I$72:V72)","v":494.63151544545372},{"$f":"SUM($I$72:W72)","v":546.46753849293668},{"$f":"SUM($I$72:X72)","v":594.45369354073489},{"$f":"SUM($I$72:Y72)","v":638.87506033337911},{"$f":"SUM($I$72:Z72)","v":679.9956616756898},{"$f":"SUM($I$72:AA72)","v":718.06001545631671},{"$f":"SUM($I$72:AB72)","v":753.29457248531014},{"$f":"SUM($I$72:AC72)","v":753.29457248531014},{"$f":"SUM($I$72:AD72)","v":753.29457248531014},{"$f":"SUM($I$72:AE72)","v":753.29457248531014},{"$f":"SUM($I$72:AF72)","v":753.29457248531014},{"$f":"SUM($I$72:AG72)","v":753.29457248531014},{"$f":"SUM($I$72:AH72)","v":753.29457248531014},{"$f":"SUM($I$72:AI72)","v":753.29457248531014},{"$f":"SUM($I$72:AJ72)","v":753.29457248531014},{"$f":"SUM($I$72:AK72)","v":753.29457248531014},{"$f":"SUM($I$72:AL72)","v":753.29457248531014},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":753.29457248531014}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N94","v":0.29168704114339022}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.56044180254596976},{"$f":"K80*$L$96","v":0.79019051683791619},null,null,null,{"$f":"N82","v":0.82588521183834462}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":2.5316425319075443E-2},3.5694695000428441E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":0},0,{"$f":"K80+K81+K82","v":0.58575822786504517},{"$f":"L80+L81+L82","v":0.82588521183834462},null,{"$f":"N83","v":7.2152044205215954E-2}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AQ28","v":5.1173762339699357E-2},7.2152044205215954E-2,{"$f":"K83","v":5.1173762339699357E-2},{"$f":"L83","v":7.2152044205215954E-2},null,{"$f":"N88","v":2.9353456554614146E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,{"$f":"N89","v":0.15712680835077941}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":3.8564950431638984E-3},5.4374348906469821E-3,null,null,null,{"$f":"N90","v":2.8300147318604505E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser/Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":1.9137134993255731E-3},2.6982253148180092E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":2.3933567761989165E-3},3.374494585112655E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14","v":1.6511838268523722E-2},2.3280736654683484E-2,{"$f":"K86+K87+K88","v":2.0818908544048213E-2},{"$f":"L86+L87+L88","v":2.9353456554614146E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.11144202546595341},0.15712680835077941,{"$f":"K89","v":0.11144202546595341},{"$f":"L89","v":0.15712680835077941}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":2.0071850063480987E-2},2.8300147318604505E-2,{"$f":"K90","v":2.0071850063480987E-2},{"$f":"L90","v":2.8300147318604505E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":5.7998165266334542E-2},8.1774057501174058E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":8.9328339247364427E-2},0.12594779018532939]
[null,null,null,null,null,null,null,null,"Rendite - DME",null,{"$f":"AQ55","v":5.6810513706554037E-2},8.0099537514293995E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.4169501916053546E-3},3.4077599358222064E-3,{"$f":"K91+K92+K93+K94+K95","v":0.2068787306786089},{"$f":"L91+L92+L93+L94+L95","v":0.29168704114339022}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":3.2476226675055435E-4},4.5789600677052344E-4]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E57","v":1.4099421443015958},"pro Liter",{"$f":"SUM(N82:N94)","v":1.4045047094109488}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":1.4099421443015958},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.4099421443015958},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.4099421443015958},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.4099421443015958},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.4099421443015958},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.4099421443015958},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.4099421443015958},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.4099421443015958},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N139","v":1251.3236530676661},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L80:L82)","v":0.82588521183834462}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L83","v":7.2152044205215954E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,5.4374348906469821E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,2.6982253148180092E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.374494585112655E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,2.3280736654683484E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.15712680835077941]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,2.8300147318604505E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,8.1774057501174058E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.12594779018532939]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,8.0099537514293995E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,3.4077599358222064E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,4.5789600677052344E-4]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G20+G22+G24","v":2261753.511797436},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":54553494704.554161},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G55+G58)*G57*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":13.051075288170853},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":13.051075288170853},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":13.051075288170853},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"210STREAMS","index":100,"n_rows":32,"n_cols":16,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["DME",null,"OUT","DME",1,8.7550486656009205]
[null,null,null,"H2O",{"$f":"$E$3/$F$3*F4","v":0.10407722406982575},0.91120116171197596]
[null,null,null,"CO2",0.86604718075248233,7.5822852141944601]
[null,null,"IN","CO2",0.29548365326457243,2.5869737642208799]
[null,null,null,"CO",1.7837681778053254,15.6169772048359]
[null,null,null,"H2",0.15367999208329591,1.3454758096184201]
[null,null,"THERMAL",null,-5.2503987419977332,-45.967496500000003,260,260]
[null,null,null,null,0.72132323202415249,6.3152200000000001,14.238,52.863700000000001]
[null,null,null,null,0.13193758757030463,1.1551200000000001,52.863700000000001,62.863700000000001]
[null,null,null,null,-9.7746915258438691E-2,-0.85577899999999996,95.545699999999997,89.587599999999995]
[null,null,null,null,-1.7453724797714956,-15.280821000000001,89.587599999999995,10]
[null,null,"WORK",null,0.45797461021020991,4.0095900000000002]
["rWGS",null,"OUT","CO",{"$f":"F15*$E$7/$F$15","v":1.7837681778053254},147.371378529487]
[null,null,null,"H2",0.12862144289950606,10.626447755040401]
[null,null,null,"H2O",1.1516819888433754,95.149674960707102]
[null,null,null,"CH4",1.9673143974986026E-3,0.16253560208535001]
[null,null,null,"CO2",0.1015283416252498,8.38806962210462]
[null,null,"IN","CO2",2.9096021084476549,240.38553833929299]
[null,null,null,"H2",0.25798807622481357,21.314461660707199]
[null,null,"THERMAL",null,2.0776518576894016,171.651463559999,900,900]
[null,null,null,null,8.3496999449661491,689.8356,37.6877,900]
[null,null,null,null,-6.7949348423086278,-561.38400000000001,900,166.91900000000001]
[null,null,null,null,-1.9149044926259775,-158.2056,166.91900000000001,134.548]
[null,null,null,null,-1.9355150106483707,-159.90840000000003,134.548,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F28*($E$21+$E$8-$E$16)/$F$28","v":0.28304662540860343},1]
[null,null,null,"O2",{"$f":"F29*($E$21+$E$8-$E$16)/$F$28","v":2.2462613888453604},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F30*($E$21+$E$8-$E$16)/$F$28","v":2.5293080142539637},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F31*($E$21+$E$8-$E$16)/$F$28","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F32*($E$21+$E$8-$E$16)/$F$28","v":53.90339934281446},{"$f":"119.972/O32*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"210PINCH","index":101,"n_rows":13,"n_cols":44,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-6.4582598603606352},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",8.8492281592578497,null,"MIN-DT",{"$f":"MIN(AF3:AF8,AK3:AK11)","v":5.0000000000000284}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",0.72132323202415249,1.867469669220629E-2,14.238,52.863700000000001,null,"HOT",1.7453724797714956,2.1930206210157056E-2,10,89.587599999999995,null,"COLDCURVE",14.238,0,null,"HOTCURVE",10,0,null,"COMPARISON",{"$f":"V3+AC1","v":8.8492281592578497},{"$f":"U3","v":14.238},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),35))-AD3,AG3-AD3))","v":245.762},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ11,3,TRUE),35)))","v":260},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-8.8492281592578497,10,260]
["deltaT",null,{"$f":"'210STREAMS'!E9","v":-5.2503987419977332},{"$f":"'210STREAMS'!F9","v":-45.967496500000003},{"$f":"'210STREAMS'!G9","v":260},{"$f":"'210STREAMS'!H9","v":260},null,null,8.3496999449661491,9.6829187580487353E-3,37.6877,900,null,null,1.9355150106483707,2.0471242233028417E-2,40,134.548,null,null,37.6877,0.43791603502322984,null,null,40,0.65790618630471165,null,null,{"$f":"V4+AC1","v":9.2871441942810797},37.6877,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),35))-AD4,AG4-AD4))","v":222.31229999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ11,3,TRUE),35)))","v":260},0.65790618630471165,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",2.3909682988972136,867.64235567427727,900]
[5,"K",{"$f":"'210STREAMS'!E10","v":0.72132323202415249},{"$f":"'210STREAMS'!F10","v":6.3152200000000001},{"$f":"'210STREAMS'!G10","v":14.238},{"$f":"'210STREAMS'!H10","v":52.863700000000001},null,null,0.13193758757030463,1.3193758757030462E-2,52.863700000000001,62.863700000000001,null,null,9.7746915258438691E-2,1.6405719148459855E-2,89.587599999999995,95.545699999999997,null,null,52.863700000000001,0.86827120709630012,null,null,89.587599999999995,2.7604922511260153,null,null,{"$f":"V5+AC1","v":9.7174993663541507},52.863700000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),35))-AD5,AG5-AD5))","v":207.13630000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ11,3,TRUE),35)))","v":260},2.7604922511260153,89.587599999999995,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'210STREAMS'!E11","v":0.13193758757030463},{"$f":"'210STREAMS'!F11","v":1.1551200000000001},{"$f":"'210STREAMS'!G11","v":52.863700000000001},{"$f":"'210STREAMS'!H11","v":62.863700000000001},null,null,2.0776518576894016,-1,900,900,null,null,1.9149044926259775,5.915493783404828E-2,134.548,166.91900000000001,null,null,62.863700000000001,1.0970379822470921,null,null,95.545699999999997,2.9802088747330604,null,null,{"$f":"V6+AC1","v":9.9462661415049425},62.863700000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),35))-AD6,AG6-AD6))","v":197.13630000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ11,3,TRUE),35)))","v":260},2.9802088747330604,95.545699999999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",2.3909682988972136,867.64235567427727,900]
[null,null,{"$f":"'210STREAMS'!E12","v":-9.7746915258438691E-2},{"$f":"'210STREAMS'!F12","v":-0.85577899999999996},{"$f":"'210STREAMS'!G12","v":95.545699999999997},{"$f":"'210STREAMS'!H12","v":89.587599999999995},null,null,null,null,null,null,null,null,6.7949348423086278,9.2690096214587854E-3,166.91900000000001,900,null,null,900,9.202960764560606,null,null,134.548,3.778634405678305,null,null,{"$f":"V7+AC1","v":18.052188923818456},900,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),35))-AD7,AG7-AD7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ11,3,TRUE),35)))","v":915.89643295330404},3.778634405678305,134.548,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",8.8492281592578497,10,260]
[null,null,{"$f":"'210STREAMS'!E13","v":-1.7453724797714956},{"$f":"'210STREAMS'!F13","v":-15.280821000000001},{"$f":"'210STREAMS'!G13","v":89.587599999999995},{"$f":"'210STREAMS'!H13","v":10},null,null,null,null,null,null,null,null,5.2503987419977332,-1,260,260,null,null,900,11.280612622250008,"*",null,166.91900000000001,5.6935388983042827,null,null,{"$f":"V8+AC1","v":20.129840781507859},900,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),35))-AD8,AG8-AD8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ11,3,TRUE),35)))","v":1021.3082438648208},5.6935388983042827,166.91900000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'210STREAMS'!E22","v":2.0776518576894016},{"$f":"'210STREAMS'!F22","v":171.651463559999},{"$f":"'210STREAMS'!G22","v":900},{"$f":"'210STREAMS'!H22","v":900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,6.5563075828792883,null,null,null,null,null,null,null,6.5563075828792883,260,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE8,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'210STREAMS'!E23","v":8.3496999449661491},{"$f":"'210STREAMS'!F23","v":689.8356},{"$f":"'210STREAMS'!G23","v":37.6877},900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,11.806706324877021,"*",null,null,null,null,null,null,11.806706324877021,260,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),30)),AI10-AL10))","v":5.0000000000000284},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE8,3,TRUE),30)))","v":254.99999999999997}]
[null,null,{"$f":"'210STREAMS'!E24","v":-6.7949348423086278},{"$f":"'210STREAMS'!F24","v":-561.38400000000001},{"$f":"'210STREAMS'!G24","v":900},{"$f":"'210STREAMS'!H24","v":166.91900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,17.738872482610645,null,null,null,null,null,null,null,17.738872482610645,900,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC8),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),30)),AI11-AL11))","v":32.357644325722731},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE8,3,TRUE),30)))","v":867.64235567427727}]
[null,null,{"$f":"'210STREAMS'!E25","v":-1.9149044926259775},{"$f":"'210STREAMS'!F25","v":-158.2056},{"$f":"'210STREAMS'!G25","v":166.91900000000001},{"$f":"'210STREAMS'!H25","v":134.548}]
[null,null,{"$f":"'210STREAMS'!E26","v":-1.9355150106483707},{"$f":"'210STREAMS'!F26","v":-159.90840000000003},{"$f":"'210STREAMS'!G26","v":134.548},{"$f":"'210STREAMS'!H26","v":40}]

{"sheet":"210EC","index":102,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'210OPEX'!D1*1000 /8000/3600","v":7.3150327255277015},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.65790618630471165,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-1.9350181950138607,5.7109912005617338E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'210OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.84802896886370926,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.9445450307767684E-5,2.061491961618243E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.565458773843218,0,0,3.4722222222222222E-5,0,0,0,5.4356207425111734E-5,0]
["Wärme",{"$f":"C6","v":100},250,3.3922235576530615,0,0.95,0,0,0,3.2226123797704083,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,2.3856106725931494,0.6,0,0,0,1.4313664035558895,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":1.4313664035558895},{"$f":"SUM(J4:J9)","v":1.2875941847565475},{"$f":"SUM(K4:K9)","v":6.5490077778905271E-4},{"$f":"SUM(L4:L9)","v":2.061491961618243E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"211CAPEX","index":103,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'211OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanolsynthese > DME-Synthese aus Methanol > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'211STREAMS'!E37*8000/$G$3","v":0.80883147595446914},{"$f":"J9*$D$1","v":119046.32286935496},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":210.98406619123571},{"$f":"(K9/C9)^H9*E9*G9","v":210.98406619123571},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'211STREAMS'!E24*8000/$G$2+'211STREAMS'!E25*8000/$G$2","v":1.3770883999116423},{"$f":"J10*$D$1","v":202684.13773347411},4.4376331240188849,0.92450690083726761,"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'211STREAMS'!E16*8000/$G$2","v":1.3982718398875946},{"$f":"J11*$D$1","v":205801.98206796288},52.767165556468292,52.767165556468292,"TPI","Hannula"]
["DME(MeOH)",null,196906.93952871268,"DME",3,2011,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0297080416595525},0.6,0.9,{"$f":"'211STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":147183.09859154929},12.451874885494327,2.5941406011446517,"TPEC","Y. Zhu, S. Tjokro Rahardjo, C. Valkenburg, L. Snowden-Swan, S. Jones, M. Machinal, Techno-economic Analysis for the Thermochemical Conversion of Biomass to Liquid Fuels (U.S. DOE), 2011. https://doi.org/PNNL-19009."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'211EC'!O3","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'211EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":280.6407397572172},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"211OPEX","index":104,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'211CAPEX'!M9*E9*1000000/D9/100","v":6329521.9857370714},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.7156519818476248},{"$f":"S9*(1+$C9/100)","v":7.8699650214845773},8.0273643219142699,8.1879116083525556,8.351669840519607,8.5187032373299996,8.6890773020765995,8.8628588481181314,9.0401160250804935,9.2209183455821027,9.4053367124937441,9.5934434467436187,9.7853123156784907,9.9810185619920606,10.180638933231902,10.384251711896541,10.591936746134472,10.803775481057162,11.019850990678306,11.240248010491872,null,{"$f":"SUM(I9:AL9)/$AN$64","v":2.2704823778749574E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":132.58846800223952},{"$f":"AP9/$AP$64","v":9.9427491395715703E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'211STREAMS'!E39*'211OPEX'!D1","v":398924.75939200702},"t/a",{"$f":"E10*G10/1000000","v":0.797849518784014},{"$f":"I10*(1+$C10/100)","v":0.81380650915969432},0.83008263934288817,0.84668429212974594,0.86361797797234086,0.88089033753178769,0.89850814428242343,0.91647830716807188,0.93480787331143333,0.95350403077766199,0.97257411139321526,{"$f":"S10*(1+$C10/100)","v":0.99202559362107956},1.0118661054935012,1.0321034276033711,1.0527454961554386,1.0738004060785473,1.0952764142001183,1.1171819424841207,1.1395255813338032,1.1623160929604792,1.1855624148196888,1.2092736631160825,1.2334591363784042,1.2581283191059722,1.2832908854880918,1.3089567031978537,1.3351358372618107,1.361838554007047,1.3890753250871879,1.4168568315889316,null,{"$f":"SUM(I10:AL10)/$AN$64","v":3.9200506140325891E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":52.274627279615288},{"$f":"AP10/$AP$64","v":3.92005061403259E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('211CAPEX'!K10/'211CAPEX'!C10)^'211CAPEX'!I10*'211CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$74:AL$74)","v":0},{"$f":"AP12/$AP$64","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'211CAPEX'!K11","v":71630.609205705492},"€/a",{"$f":"G14/1000000","v":7.1630609205705492E-2},{"$f":"I14*(1+$C14/100)","v":7.3063221389819605E-2},7.4524485817616004E-2,7.6014975533968326E-2,7.7535275044647689E-2,7.9085980545540641E-2,8.0667700156451458E-2,8.2281054159580494E-2,8.39266752427721E-2,8.5605208747627545E-2,8.7317312922580104E-2,8.9063659181031707E-2,9.0844932364652339E-2,9.2661831011945389E-2,9.4515067632184299E-2,9.6405368984827988E-2,9.8333476364524552E-2,0.10030014589181505,0.10230614880965135,0.10435227178584437,0.10643931722156126,0.10856810356599249,0.11073946563731234,0.11295425495005859,0.11521334004905977,0.11751760685004096,0.11986795898704179,0.12226531816678263,0.12471062453011829,0.12720483702072066,null,{"$f":"SUM(I14:AL14)/$AN$64","v":3.5194056897885857E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":4.6931950322498093},{"$f":"AP14/$AP$64","v":3.5194056897885857E-4}]
[]
["DME","Katalysator",2,null,0.99248273216608884,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E16*'211CAPEX'!K12","v":146076.68381881167},"€/a",{"$f":"G16/1000000","v":0.14607668381881167},{"$f":"I16*(1+$C16/100)","v":0.14899821749518791},0.15197818184509168,0.15501774548199351,0.15811810039163338,0.16128046239946606,0.16450607164745537,0.16779619308040447,0.17115211694201257,0.17457515928085282,0.17806666246646988,0.18162799571579927,0.18526055563011526,0.18896576674271756,0.19274508207757191,0.19659998371912335,0.20053198339350581,0.20454262306137594,0.20863347552260347,0.21280614503305553,0.21706226793371663,0.22140351329239097,0.22583158355823879,0.23034821522940357,0.23495517953399164,0.23965428312467149,0.24444736878716491,0.24933631616290822,0.25432304248616638,0.25940950333588969,null,{"$f":"SUM(I16:AL16)/$AN$64","v":7.1771428147566943E-4},null,{"$f":"SUMPRODUCT(I16:AL16,I$74:AL$74)","v":9.5708576881873899},{"$f":"AP16/$AP$64","v":7.1771428147566943E-4}]
["CO2-Emissionskosten",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":58876.47505294509},"t/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$74:AL$74)","v":0},{"$f":"AP17/$AP$64","v":0}]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('211STREAMS'!E41)/3600-G21","v":2361581.4299208303},"MWh/a",{"$f":"G18*E18/1000000","v":118.07907149604152},{"$f":"I18*(1+$C18/100)","v":120.44065292596235},122.8494659844816,125.30645530417124,127.81258441025466,130.36883609845975,132.97621282042894,135.63573707683753,138.34845181837429,141.11542085474179,143.93772927183662,146.81648385727334,149.75281353441881,152.74786980510717,155.80282720120931,158.9188837452335,162.09726142013818,165.33920664854094,168.64599078151176,172.018910597142,175.45928880908485,178.96847458526656,182.5478440769719,186.19880095851133,189.92277697768156,193.72123251723519,197.5956571675799,201.54757031093149,205.57852171715012,209.69009215149313,null,{"$f":"SUM(I18:AL18)/$AN$64","v":0.58015443492140661},null,{"$f":"SUMPRODUCT(I18:AL18,I$74:AL$74)","v":7736.4707337118616},{"$f":"AP18/$AP$64","v":0.5801544349214065}]
[]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('211STREAMS'!E36+'211STREAMS'!E23+'211STREAMS'!E15-'211EC'!I10)/3600>0,D1*1000*('211STREAMS'!E36+'211STREAMS'!E23+'211STREAMS'!E15-'211EC'!I10)/3600,0)","v":21796.73702555104},"MWh/a",{"$f":"G20*E18/1000000","v":1.089836851277552},{"$f":"I20*(1+$C20/100)","v":1.111633588303103},1.1338662600691651,1.1565435852705483,1.1796744569759594,1.2032679461154787,1.2273333050377884,1.2518799711385442,1.2769175705613152,1.3024559219725416,1.3285050404119925,1.3550751412202324,1.382176644044637,1.4098201769255299,1.4380165804640406,1.4667769120733214,1.4961124503147878,1.5260346993210836,1.5565553933075054,1.5876865011736554,1.6194402311971285,1.6518290358210712,1.6848656165374927,1.7185629288682425,1.7529341874456073,1.7879928711945194,1.8237527286184099,1.8602277831907781,1.8974323388545937,1.9353809856316857,null,{"$f":"SUM(I20:AL20)/$AN$64","v":5.3546634013856521E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":71.405464131822256},{"$f":"AP20/$AP$64","v":5.3546634013856512E-3}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('211STREAMS'!E36+'211STREAMS'!E23+'211STREAMS'!E15-'211EC'!I10)/3600<0,-D1*1000*('211STREAMS'!E36+'211STREAMS'!E23+'211STREAMS'!E15-'211EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('211PINCH'!AP6)/3600>0, D1*1000*('211PINCH'!AP6)/3600,0)","v":57603.385829119921},"MWh/a",{"$f":"G22*E22/1000000","v":2.8801692914559962},{"$f":"I22*(1+$C22/100)","v":2.9377726772851163},2.9965281308308187,3.0564586934474351,3.1175878673163839,3.1799396246627119,3.2435384171559662,3.3084091854990856,3.3745773692090673,3.4420689165932488,3.5109102949251136,3.581128500823616,3.6527510708400883,3.7258060922568901,3.8003222141020281,3.8763286583840686,3.9538552315517501,4.0329323361827853,4.113590982906441,4.1958628025645694,4.2797800586158612,4.3653756597881781,4.4526831729839413,4.5417368364436204,4.632571573172493,4.7252230046359429,4.8197274647286621,4.9161220140232356,5.0144444543037006,5.1147333433897746,null,{"$f":"SUM(I22:AL22)/$AN$64","v":1.4151051211633707E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":188.70698379629397},{"$f":"AP22/$AP$64","v":1.4151051211633705E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('211EC'!J10)/3600<0, D1*1000*(-'211EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G24*E24/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":0},{"$f":"AP24/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'211EC'!K10","v":1.6619773646443361E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":2.446149783173706E-2},{"$f":"I25*(1+$C25/100)","v":2.4950727788371801E-2},2.5449742344139239E-2,2.5958737191022024E-2,2.6477911934842464E-2,2.7007470173539314E-2,2.7547619577010102E-2,2.8098571968550305E-2,2.8660543407921311E-2,2.923375427607974E-2,2.9818429361601336E-2,3.0414797948833363E-2,3.102309390781003E-2,3.1643555785966233E-2,3.2276426901685557E-2,3.2921955439719271E-2,3.3580394548513658E-2,3.4252002439483932E-2,3.4937042488273611E-2,3.563578333803908E-2,3.6348499004799861E-2,3.707546898489586E-2,3.781697836459378E-2,3.8573317931885655E-2,3.934478429052337E-2,4.0131679976333837E-2,4.0934313575860512E-2,4.1752999847377723E-2,4.2588059844325281E-2,4.3439821041211787E-2,null,{"$f":"SUM(I25:AL25)/$AN$64","v":1.2018595905353455E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":1.6027028302329955},{"$f":"AP25/$AP$64","v":1.2018595905353457E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'211EC'!L10*D1*1000","v":6707166.1840427415},"m³/a",{"$f":"E26*G26/1000000","v":0.60364495656384665},{"$f":"I26*(1+$C26/100)","v":0.61571785569512361},0.6280322128090261,0.64059285706520663,0.65340471420651081,0.66647280849064106,0.6798022646604539,0.69339830995366303,0.7072662761527363,0.72141160167579099,0.73583983370930683,0.75055663038349296,0.7655677629911628,0.7808791182509861,0.79649670061600586,0.81242663462832598,0.82867516732089253,0.84524867066731035,0.86215364408065653,0.87939671696226973,0.89698465130151517,0.91492434432754544,0.93322283121409633,0.95188728783837828,0.97092503359514581,0.9903435342670488,1.0101504049523897,1.0303534130514376,1.0509604813124664,1.0719796909387158,null,{"$f":"SUM(I26:AL26)/$AN$64","v":2.9658710407474346E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$74:AL$74)","v":39.550459542405257},{"$f":"AP26/$AP$64","v":2.9658710407474351E-3}]
[]
["CO2","Kaufpreis",2,null,30,"€/t CO2",{"$f":"D1*('211STREAMS'!E29-'211STREAMS'!E28+'211STREAMS'!E18)","v":315173.57617375819},"t/a",{"$f":"E28*G28/1000000","v":9.4552072852127456},{"$f":"I28*(1+$C28/100)","v":9.6443114309169999},9.8371976595353399,10.033941612726046,10.234620444980568,10.439312853880178,10.648099110957782,10.861061093176938,11.078282315040477,11.299847961341287,11.525844920568113,11.756361818979476,11.991489055359066,12.231318836466247,12.475945213195573,12.725464117459484,12.979973399808674,13.239572867804847,13.504364325160944,13.774451611664164,14.049940643897447,14.330939456775395,14.617558245910903,14.909909410829121,15.208107599045704,15.512269751026619,15.82251514604715,16.138965448968094,16.461744757947457,16.790979653106408,null,{"$f":"SUM(I28:AL28)/$AN$64","v":4.6455992328846028E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":619.4995736029299},{"$f":"AP28/$AP$64","v":4.6455992328846028E-2}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('211CAPEX'!K8/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('211CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G30*$E$35/1000000","v":0},{"$f":"I30*(1+$C30/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I30:AL30)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I30:AL30,I$74:AL$74)","v":0},{"$f":"AP30/$AP$64","v":0}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('211CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('211CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22826.919179616918},"h/a",{"$f":"G31*$E$35/1000000","v":0.91764215102060009},{"$f":"I31*(1+$C31/100)","v":0.94517141555121809},0.97352655801775467,1.0027323547582874,1.032814325401036,1.0637987551630672,1.0957127178179593,1.128584099352498,1.1624416223330729,1.1973148710030652,1.2332343171331572,1.270231346647152,1.3083382870465665,1.3475884356579635,1.3880160887277024,1.4296565713895335,1.4725462685312196,1.5167226565871563,1.562224336284771,1.6090910663733142,1.6573637983645138,1.7070847123154491,1.7582972536849126,1.81104617129546,1.8653775564343238,1.9213388831273535,1.9789790496211741,2.0383484211098093,2.0994988737431037,2.1624838399553967,null,5.2874002546757642E-3,null,64.515338944651617,4.8379760355196835E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('211CAPEX'!K10/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('211CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17867.186937274255},"h/a",{"$f":"G32*$E$35/1000000","v":0.71826091487842503},{"$f":"I32*(1+$C32/100)","v":0.73980874232477778},0.76200300459452108,0.78486309473235671,0.80840898757432744,0.83266125720155726,0.85764109491760399,0.88337032776513214,0.90987143759808609,0.93716758072602868,0.96528260814780953,0.99424108639224384,1.0240683189840112,1.0547903685535316,1.0864340796101375,1.1190271019984417,1.1525979150583949,1.1871758525101468,1.2227911280854513,1.2594748619280149,1.2972591077858555,1.3361768810194312,1.3762621874500143,1.4175500530735148,1.4600765546657202,1.5038788513056918,1.5489952168448626,1.5954650733502085,1.6433290255507147,1.6926288963172362,null,4.1385772656890255E-3,null,50.497730866590167,3.7868019571326936E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('211CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('211CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":35867.780969612482},"h/a",{"$f":"G33*$E$35/1000000","v":1.4418847949784219},{"$f":"I33*(1+$C33/100)","v":1.4851413388277745},1.5296955789926079,1.5755864463623861,1.6228540397532578,1.6715396609458555,1.7216858507742312,1.7733364262974582,1.826536519086382,1.8813326146589735,1.9377725930987428,1.9959057708917052,2.0557829440184565,2.1174564323390102,2.1809801253091807,2.246409529068456,2.31380181494051,2.3832158693887253,2.4547123454703872,2.5283537158344989,2.6042043273095339,2.68233045712882,2.7628003708426845,2.8456843819679651,2.9310549134270043,3.0189865608298145,3.1095561576547093,3.2028428423843507,3.2989281276558815,3.3978959714855579,null,8.3080556224480497E-3,null,101.37250796915946,7.6018784406615804E-3]
[null,"DME",3,"Kurve C",3,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('211CAPEX'!K12/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('211CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":24787.165133838385},"h/a",{"$f":"G34*$E$35/1000000","v":0.99644403838030315},{"$f":"I34*(1+$C34/100)","v":1.0263373595317122},1.0571274803176636,1.0888413047271934,1.1215065438690093,1.1551517401850795,1.1898062923906318,1.2255004811623509,1.2622654955972215,1.3001334604651382,1.3391374642790923,1.3793115882074651,1.4206909358536892,1.4633116639293,1.507211013847179,1.5524273442625944,1.5990001645904723,1.6469701695281866,1.6963792746140323,1.7472706528524533,1.7996887724380271,1.8536794356111679,1.9092898186795029,1.966568513239888,2.0255655686370848,2.0863325356961973,2.1489225117670832,2.2133901871200958,2.2797918927336989,2.3481856495157101,null,5.7414521079294728E-3,null,70.055549218160905,5.2534338936574632E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":0.81484637985155006},{"$f":"I35*(1+$C35/100)","v":0.83929177124709664},0.86447052438450955,0.89040464011604481,0.91711677931952618,0.94463028269911198,0.9729691911800854,1.002158266915488,1.0322230149229528,1.0631897053706414,1.0950853965317606,1.1279379584277134,1.1617760971805449,1.1966293800959613,1.2325282614988402,1.2695041093438055,1.3075892326241196,1.3468169096028433,1.3872214168909287,1.4288380593976566,1.4717032011795863,1.515854297214974,1.5613299261314233,1.6081698239153661,1.6564149186328272,1.706107366191812,1.7572905871775664,1.8100093047928933,1.8643095839366801,1.9202388714547807,null,4.695097050148464E-3,null,57.288225399712459,4.2960180653942867E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'211STREAMS'!E17+D1*'211STREAMS'!E26+D1*'211STREAMS'!E4","v":191732.22624342403},"t/a",{"$f":"G37*E37/1000000","v":0.47933056560856002},{"$f":"I37*(1+$C37/100)","v":0.48891717692073122},0.49869552045914584,0.50866943086832872,0.51884281948569533,0.52921967587540919,0.53980406939291736,0.55060015078077573,0.56161215379639129,0.57284439687231914,0.58430128480976551,0.59598731050596088,0.60790705671608014,0.62006519785040171,0.63246650180740971,0.64511583184355792,0.65801814848042905,0.6711785114500376,0.68460208167903835,0.69829412331261909,0.7122600057788715,0.72650520589444889,0.74103531001233791,0.75585601621258469,0.77097313653683641,0.7863925992675731,0.80212045125292453,0.81816286027798302,0.83452611748354266,0.8512166398332135,null,{"$f":"SUM(I37:AL37)/$AN$64","v":2.3550807938095514E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":31.405454375786615},{"$f":"AP37/$AP$64","v":2.3550807938095518E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'211CAPEX'!$L$18","v":19.644851783005205},{"$f":"I39*(1+$C39/100)","v":20.03774881866531},20.438503795038617,20.847273870939389,21.264219348358179,21.689503735325342,22.12329381003185,22.565759686232486,23.017074879957136,23.477416377556278,23.946964705107405,24.425903999209552,24.914422079193745,25.412710520777619,25.920964731193173,26.439384025817038,26.968171706333379,27.507535140460046,28.057685843269248,28.618839560134631,29.191216351337324,29.775040678364071,30.370541491931352,30.97795232176998,31.597511368205378,32.229461595569489,32.874050827480879,33.531531844030496,34.202162480911106,34.886205730529326,null,{"$f":"SUM(I39:AL39)/$AN$64","v":9.6520473449575248E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":1287.1190377917403},{"$f":"AP39/$AP$64","v":9.6520473449575234E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":2.9467277674507808},{"$f":"I41*(1+$C41/100)","v":3.0056623227997963},3.0657755692557922,3.1270910806409082,3.1896329022537264,3.2534255602988011,3.318494071504777,3.3848639529348725,3.4525612319935699,3.5216124566334415,3.5920447057661105,3.6638855998814326,3.7371633118790615,3.8119065781166426,3.8881447096789756,3.9659076038725551,4.045225755950006,4.1261302710690062,4.2086528764903868,4.2928259340201942,4.3786824527005983,4.4662561017546105,4.5555812237897024,4.6466928482654968,4.7396267052308065,4.8344192393354231,4.9311076241221317,5.0297297766045741,5.1303243721366654,5.2329308595793984,null,{"$f":"SUM(I41:AL41)/$AN$64","v":1.4478071017436284E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":193.06785566876101},{"$f":"AP41/$AP$64","v":1.4478071017436282E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'211CAPEX'!$L$18","v":2.8064073975721722},{"$f":"I43*(1+$C43/100)","v":2.8625355455236154},2.919786256434088,2.9781819815627699,3.0377456211940252,3.0985005336179059,3.1604705442902641,3.2236799551760695,3.288153554279591,3.3539166253651831,3.420994957872487,3.4894148570299368,3.5592031541705356,3.6303872172539462,3.7029949615990252,3.7770548608310057,3.8525959580476261,3.9296478772085788,4.0082408347527503,4.0884056514478058,4.170173764476762,4.2535772397662974,4.3386487845616237,4.4254217602528563,4.5139301954579132,4.6042087993670719,4.6962929753544138,4.790218834861502,4.8860232115587321,4.9837436757899072,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.3788639064225037E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":183.87414825596287},{"$f":"AP43/$AP$64","v":1.378863906422503E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100))","v":16.838444385433032},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":15.15459994688973},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":13.470755508346427},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":11.786911069803123},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":10.103066631259821},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":8.4192221927165161},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":6.7353777541732134},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":5.0515333156299125},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":3.3676888770866071},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":1.6838444385433036},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('211CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'211CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.1216333088342608E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":436.74588164530155},{"$f":"AP46/$AP$64","v":3.275137577475367E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('211CAPEX'!$L$18*(1-$E$45/100))","v":16.838444385433032},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":16.838444385433032},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":0},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'211CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'211CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'211CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.0393332887895646E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":696.06045585192624},{"$f":"AP47/$AP$64","v":5.2197258198915443E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'211CAPEX'!L18*$E$49/100","v":8.4192221927165161},{"$f":"I49*(1+$C49/100)","v":8.5876066365708468},8.7593587693022634,8.934545944688308,9.113236863582074,9.295501600853715,9.48141163287079,9.6710398655282059,9.8644606628387699,10.061749876095545,10.262984873617457,10.468244571089807,10.677609462511603,10.891161651761834,11.108984884797071,11.331164582493013,11.557787874142873,11.788943631625731,12.024722504258246,12.265216954343412,12.51052129343028,12.760731719298885,13.015946353684862,13.27626528075856,13.541790586373731,13.812626398101205,14.088878926063229,14.370656504584494,14.658069634676183,14.951231027369706,null,{"$f":"SUM(I49:AL49)/$AN$64","v":4.1365917192675079E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":551.62244476788851},{"$f":"AP49/$AP$64","v":4.1365917192675086E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":206.01045494652053},207.82217261428141,209.70526824765213,211.66121340764926,213.69151040656126,215.79769296257453,217.98132686868161,220.24401067619067,222.58737639316487,225.01309019812985,218.40006076580647,222.83376710491441,227.35811872451839,231.9749876648396,236.68628518094224,241.49396258025095,246.40001207841664,251.4064676739423,256.51540604199732,261.72894744785083,267.04925668037168,272.47854400604984,278.01906614400372,283.67312726245171,289.44307999713578,295.33132649219641,301.34031946401188,307.47256328852274,313.73061511258072,320.11708598986866,null,{"$f":"SUM(I51:AL51)","v":7473.967116422079},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":12579.987696373486},{"$f":"AP51/$AP$64","v":0.94336757735088794}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,1308.4147027095121,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E55*G55/1000000","v":192.57653018752677},{"$f":"I55*(1+$C55/100)","v":196.42806079127732},200.35662200710286,204.36375444724493,208.45102953618982,212.62005012691361,216.87245112945189,221.20990015204094,225.63409815508177,230.14678011818341,234.7497157205471,239.44471003495804,244.2336042356572,249.11827632037034,254.10064184677776,259.18265468371334,264.36630777738759,269.65363393293535,275.04670661159406,280.54764074382592,286.15859355870242,291.88176542987645,297.71940073847401,303.67378875324351,309.74726452830839,315.94220981887457,322.26105401525206,328.70627509555709,335.28040059746826,341.98600860941764,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":8.9711965257561241E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":12617.500043989814},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.3584500281636943E-2}]
[null,null,null,null,{"$f":"E55/1000","v":1.3084147027095121},"€/kg"]
[null,null,null,null,{"$f":"E56/G57*32","v":1.4742700875600137},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('211EC'!J10>0,'211EC'!J10,0)*D1*1000/3600","v":127869.48915643133},"MWh/a",{"$f":"G60*E60/1000000","v":2.5573897831286265},{"$f":"I60*(1+$C60/100)","v":2.6085375787911991},2.6607083303670231,2.7139224969743636,2.7682009469138511,2.8235649658521282,2.8800362651691707,2.9376369904725541,2.9963897302820053,3.0563175248876453,3.1174438753853981,3.179792752893106,3.2433886079509682,3.3082563801099876,3.3744215077121873,3.4419099378664311,3.5107481366237598,3.5809630993562349,3.6525823613433599,3.7256340085702271,3.8001466887416315,3.8761496225164644,3.953672614966794,4.0327460672661299,4.1134009886114526,4.1956690083836818,4.279582388551356,4.365174036322383,4.4524775170488304,4.5415270673898069,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":1.1913625359781124E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":167.5586618457753},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":7.1159477959680873E-4}]
[null,"Elektrizität",null,null,null,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'211STREAMS'!E38","v":354282.38831599889},"t/a",{"$f":"G62*E62/1000000","v":8.3964926030891736},{"$f":"I62*(1+$C62/100)","v":8.5644224551509573},8.7357109042539758,8.9104251223390563,9.088633624785837,9.2704062972815535,9.455814423227185,9.6449307116917282,9.8378293259255631,10.034585912444074,10.235277630692956,10.439983183306815,10.648782846972951,10.86175850391241,11.078993673990659,11.300573547470472,11.526585018419881,11.757116718788279,11.992259053164045,12.232104234227325,12.476746318911871,12.726281245290108,12.980806870195911,13.24042300759983,13.505231467751827,13.775336097106864,14.050842819049002,14.331859675429982,14.618496868938582,14.910866806317355,null,{"$f":"SUM(I62:AL62)/$AN$64*(AN64-AN51)/AN64","v":3.9115143053008164E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":550.13321553604203},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.3363275878782856E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":203.53041257374457},207.60102082521945,211.75304124172385,215.98810206655835,220.30786410788951,224.71402139004732,229.20830181784825,233.79246785420523,238.46831721128933,243.23768355551513,248.10243722662545,253.06448597115795,258.12577569058112,263.28829120439275,268.55405702848066,273.92513816905029,279.40364093243124,284.99171375107983,290.69154802610149,296.5053789866235,302.43548656635591,308.48419629768301,314.65388022363675,320.94695782810948,327.36589698467162,333.91321492436509,340.59147922285246,347.40330880730949,354.35137498345563,361.43840248312478,null,{"$f":"SUM(I64:AL64)","v":8256.8378979521294},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":13335.191921371628},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.6632422649112023E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-2.4800423727759551},-0.2211517890619632,2.0477729940717211,4.3268886589090982,6.6163537013282507,8.9163284274727914,11.226974949166646,13.548457178014559,15.880940818124458,18.224593357385288,29.702376460818982,30.230718866243535,30.767656966062731,31.313303539553146,31.867771847538421,32.431175588799334,33.003628854014607,33.585246077137526,34.176141984104163,34.77643153877267,35.386229885984221,36.005652291633169,36.634814079633031,37.273830565657761,37.922816987535839,38.581888432168682,39.251159758840572,39.93074551878675,40.620759870874906,41.32131649325612]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.2545839752508683},-0.18277007360492825,1.5385221593326224,2.9553231739014394,4.1082350940560746,5.0330349491057822,5.7612133383376376,6.3204552639993263,6.7350691784809609,7.0263696715219126,10.410501749616758,9.6324386723230813,8.9122942710257416,8.245771497537536,7.6288912114111529,7.0579687160489604,6.5295920231254625,6.0406017182371201,5.5880723100240406,5.1692949536564168,4.7817614475900614,4.4231494099208009,4.0913085475481781,3.7842479377341585,3.5001242475507413,3.2372308221846628,2.9939875781401644,2.7689316420817049,2.5607086804133772,2.3680648687281991]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'211CAPEX'!L18","v":112.25629590288689},{"$f":"$H$71*(1+$C$71/100)^I5","v":123.48192549317559},135.83011804249315,149.41312984674249,164.35444283141675,180.78988711455844,198.86887582601429,218.75576340861576,240.63133974947732,264.69447372442505,291.16392109686763,320.28031320655441,352.30834452720984,387.53917897993085,426.29309687792397,468.92240656571641,515.81464722228804,567.39611194451686,624.13572313896861,686.54929545286564,755.20422499815209,830.72464749796745,913.79711224776429,1005.1768234725408,1105.6945058197948,1216.2639564017745,1337.8903520419519,1471.6793872461474,1618.8473259707621,1780.7320585678383,1958.8052644246227,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":755.20422499815209}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-15.167713579250547},-1.2295856609153926,10.350407748946544,19.881936502662729,27.63815138707993,33.85974236506317,38.758562441720478,42.520862468270245,45.310177556935137,47.269901609106668,70.036649993000921,64.802230679935562,59.957459256700602,55.473427331834337,51.323365238179122,47.482484179561119,43.927830004693455,40.638147753336412,37.593756182514582,34.77643153877267,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-15.167713579250547},{"$f":"SUM($I$72:J72)","v":-16.397299240165939},{"$f":"SUM($I$72:K72)","v":-6.0468914912193945},{"$f":"SUM($I$72:L72)","v":13.835045011443334},{"$f":"SUM($I$72:M72)","v":41.473196398523264},{"$f":"SUM($I$72:N72)","v":75.332938763586441},{"$f":"SUM($I$72:O72)","v":114.09150120530691},{"$f":"SUM($I$72:P72)","v":156.61236367357716},{"$f":"SUM($I$72:Q72)","v":201.92254123051231},{"$f":"SUM($I$72:R72)","v":249.19244283961899},{"$f":"SUM($I$72:S72)","v":319.22909283261993},{"$f":"SUM($I$72:T72)","v":384.0313235125555},{"$f":"SUM($I$72:U72)","v":443.98878276925609},{"$f":"SUM($I$72:V72)","v":499.46221010109042},{"$f":"SUM($I$72:W72)","v":550.7855753392696},{"$f":"SUM($I$72:X72)","v":598.26805951883068},{"$f":"SUM($I$72:Y72)","v":642.1958895235241},{"$f":"SUM($I$72:Z72)","v":682.8340372768605},{"$f":"SUM($I$72:AA72)","v":720.42779345937504},{"$f":"SUM($I$72:AB72)","v":755.20422499814777},{"$f":"SUM($I$72:AC72)","v":755.20422499814777},{"$f":"SUM($I$72:AD72)","v":755.20422499814777},{"$f":"SUM($I$72:AE72)","v":755.20422499814777},{"$f":"SUM($I$72:AF72)","v":755.20422499814777},{"$f":"SUM($I$72:AG72)","v":755.20422499814777},{"$f":"SUM($I$72:AH72)","v":755.20422499814777},{"$f":"SUM($I$72:AI72)","v":755.20422499814777},{"$f":"SUM($I$72:AJ72)","v":755.20422499814777},{"$f":"SUM($I$72:AK72)","v":755.20422499814777},{"$f":"SUM($I$72:AL72)","v":755.20422499814777},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":755.20422499814777}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.5801544349214065},{"$f":"K80*$L$96","v":0.8553043295699122},null,null,null,{"$f":"N94","v":0.29004142922630066}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":1.4151051211633705E-2},2.0862471508841459E-2,null,null,null,{"$f":"N82","v":0.88406102116036889}]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":5.3546634013856512E-3},7.8942200816152254E-3,{"$f":"K80+K81+K82","v":0.59966014953442592},{"$f":"L80+L81+L82","v":0.88406102116036889}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AQ28","v":4.6455992328846028E-2},6.8488679878335151E-2,{"$f":"K83","v":4.6455992328846028E-2},{"$f":"L83","v":6.8488679878335151E-2},null,{"$f":"N83","v":6.8488679878335151E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ17","v":0},0,null,null,null,{"$f":"N88","v":3.0943253868026759E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":3.92005061403259E-3},5.7792133619895113E-3,null,null,null,{"$f":"N89","v":0.15695554448842269}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":2.3550807938095518E-3},3.4720251681005145E-3,null,null,null,{"$f":"N90","v":3.8000945576569391E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":3.0860569998009697E-3},4.5496815233117688E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14+AQ16","v":1.554772586789081E-2},2.2921547176614473E-2,{"$f":"K87+K86+K88","v":2.0988863661501329E-2},{"$f":"L87+L86+L88","v":3.0943253868026759E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.10646322258914681},0.15695554448842269,{"$f":"K89","v":0.10646322258914681},{"$f":"L89","v":0.15695554448842269}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":2.5776108392365705E-2},3.8000945576569391E-2,{"$f":"K90","v":2.5776108392365705E-2},{"$f":"L90","v":3.8000945576569391E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":5.515455625690012E-2},8.1312712482193836E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":8.4948633973669113E-2},0.12523723004646473]
[null,null,null,null,null,null,null,null,"Rendite - DME",null,{"$f":"AQ55","v":5.3584500281636943E-2},7.8998025922068477E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.3363275878782856E-3},3.4443778775501955E-3,{"$f":"K91+K92+K93+K94+K95","v":0.19673561287968125},{"$f":"L91+L92+L93+L94+L95","v":0.29004142922630066}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":7.1159477959680873E-4},1.0490828980234358E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E57","v":1.4742700875600137},"pro Liter BÄ",{"$f":"SUM(N82:N94)","v":1.4684908741980236}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":1.4742700875600137},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.4742700875600137},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.4742700875600137},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.4742700875600137},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.4742700875600137},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.4742700875600137},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.4742700875600137},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.4742700875600137},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N139","v":1308.4147027095121},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L78:L81)","v":0.87616680107875367}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L83","v":6.8488679878335151E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,5.7792133619895113E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,3.4720251681005145E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,4.5496815233117688E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,2.2921547176614473E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.15695554448842269]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,3.8000945576569391E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,8.1312712482193836E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.12523723004646473]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,7.8998025922068477E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,3.4443778775501955E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,1.0490828980234358E-3]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G20+G22+G24","v":2440981.5527755013},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":58876475052.945091},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"MEA",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G55+G58)*G57*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":14.08528111314476},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":14.08528111314476},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":14.08528111314476},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"MEA"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"211STREAMS","index":105,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
[null,null,"OUT","DME",1,0.70014997947659496]
[null,null,null,"H2O",{"$f":"F4*($E$3/$F$3)","v":0.42650228282971664},0.29861556456994698]
[null,null,"IN","MeOH",1.3982718398875946,0.97899999999999998]
[null,null,"THERMAL",null,0.51628081210574905,0.36147399999999996,46.337899999999998,138.75200000000001]
[null,null,null,null,1.6565964921788199,1.1598659999999998,138.75200000000001,139.26900000000001]
[null,null,null,null,0.29406556600046674,0.20589000000000007,139.26900000000001,232.22200000000001]
[null,null,null,null,-0.73512678010041366,-0.51469899999999991,359.262,149.345]
[null,null,null,null,-1.2770420998489642,-0.89412100000000005,149.345,88]
[null,null,null,null,-0.6849179533769173,-0.4795452910000001,46.021847800000003,46.021847800000003]
[null,null,null,null,0.30242316104656575,0.21174156999999999,158.96625599999999,158.96625599999999]
[null,null,null,null,-0.67163248415937371,-0.47024347,80.917629000000005,80.917629000000005]
[null,null,null,null,0.52428015819469265,0.36707474200000001,116.623923,116.623923]
[null,null,"WORK",null,4.2172181340450988E-4,2.9526851899999999E-4]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$5/$F$16","v":1.3982718398875946},{"$f":"P17*(100+M17)/100","v":16.996332996883101},null,null,null,null,null,"Wirkungsgrad MeOH-Variation"]
[null,null,null,"H2O",{"$f":"$E$16/$F$16*F17","v":6.0609176976065875E-2},0.73671923095801395,null,null,null,null,null,"Eingabe:",0,"%","Standard:",16.996332996883101]
[null,null,"IN","CO2",0.19941258263173506,2.4239082569594599]
[null,null,null,"CO",1.2038087956495076,14.632587578307101]
[null,null,null,"H2",0.20742754405245994,2.5213320549491001]
[null,null,"THERMAL",null,-3.7256628317923277,-45.286334400000001,260,260]
[null,null,null,null,-2.4445255222800912,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.53271186514648494,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":1.2038087956495076},136.408237582894]
[null,null,null,"H2",0.17327960426213479,19.634983156694801]
[null,null,null,"H2O",0.81556682376197887,92.415035894820804]
[null,null,null,"CH4",1.8388616773077085E-2,2.08368539478009]
[null,null,null,"CO2",9.8392210937006827E-2,11.14920254305]
[null,null,"IN","CO2",2.040350337237026,231.2]
[null,null,null,"H2",0.26916386369260076,30.5]
[null,null,"THERMAL",null,1.1980912212439232,135.76035707999901,900,900]
[null,null,null,null,6.5025753446670951,736.83199999999999,40,900]
[null,null,null,null,-5.3481977211248646,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-2.0379675751649939,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-0.73861211710662966,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F37*($E$30+$E$20-$E$25)/$F$37","v":0.30331180348292591},1]
[null,null,null,"O2",{"$f":"F38*($E$30+$E$20-$E$25)/$F$37","v":2.4070860832953036},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F39*($E$30+$E$20-$E$25)/$F$37","v":2.7103978867782295},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F40*($E$30+$E$20-$E$25)/$F$37","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F41*($E$30+$E$20-$E$25)/$F$37","v":57.762699855288439},{"$f":"119.972/O41*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"211PINCH","index":106,"n_rows":19,"n_cols":44,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-6.6693723295172642},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",8.0783125608974622,null,"MIN-DT",{"$f":"MIN(AF3:AF13,AK3:AK17)","v":5.0000000000003411}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",6.5025753446670951,7.5611341217059246E-3,40,900,null,"HOT",2.4445255222800912,4.7231823275802207E-2,39.999600000000001,91.755499999999998,null,"COLDCURVE",40,0,null,"HOTCURVE",39.999600000000001,0,null,"COMPARISON",{"$f":"V3+AC1","v":8.0783125608974622},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))-AD3,AG3-AD3))","v":138.29385127079757},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35)))","v":178.29385127079757},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-8.0783125608974622,39.999600000000001,178.29385127079757]
["deltaT",null,{"$f":"'211STREAMS'!E21","v":-3.7256628317923277},{"$f":"'211STREAMS'!F21","v":-45.286334400000001},{"$f":"'211STREAMS'!G21","v":260},{"$f":"'211STREAMS'!H21","v":260},null,null,0.51628081210574905,5.58660217548782E-3,46.337899999999998,138.75200000000001,null,null,0.73861211710662966,1.2252614662861712E-2,40,100.282,null,null,46.337899999999998,4.7921711949959964E-2,null,null,40,1.8892729310276851E-5,null,null,{"$f":"V4+AC1","v":8.1262342728474213},46.337899999999998,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))-AD4,AG4-AD4))","v":136.41664448217932},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35)))","v":182.75454448217931},1.8892729310276851E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",1.4089402313801962,872.11410262767515,900]
[5,"K",{"$f":"'211STREAMS'!E22","v":-2.4445255222800912},{"$f":"'211STREAMS'!F22","v":-29.713799999999999},{"$f":"'211STREAMS'!G22","v":91.755499999999998},{"$f":"'211STREAMS'!H22","v":39.999600000000001},null,null,0.52428015819469265,-1,116.623923,116.623923,null,null,0.6849179533769173,-1,46.021847800000003,46.021847800000003,null,null,116.623923,0.97202380773245445,null,null,46.021847800000003,0.35822512446449029,null,null,{"$f":"V5+AC1","v":9.0503363686299174},116.623923,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))-AD5,AG5-AD5))","v":143.37607700000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35)))","v":260},0.35822512446449029,46.021847800000003,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E31","v":1.1980912212439232},{"$f":"'211STREAMS'!F31","v":135.76035707999901},{"$f":"'211STREAMS'!G31","v":900},{"$f":"'211STREAMS'!H31","v":900},null,null,1.6565964921788199,3.2042485341950346,138.75200000000001,139.26900000000001,null,null,0.67163248415937371,-1,80.917629000000005,80.917629000000005,null,null,116.623923,1.4963039659271471,"*",null,46.021847800000003,1.0431430778414077,"*",null,{"$f":"V6+AC1","v":9.5746165268246095},116.623923,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))-AD6,AG6-AD6))","v":143.37607700000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35)))","v":260},1.0431430778414077,46.021847800000003,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",1.4089402313801962,872.11410262767515,900]
[null,null,{"$f":"'211STREAMS'!E32","v":6.5025753446670951},{"$f":"'211STREAMS'!F32","v":736.83199999999999},{"$f":"'211STREAMS'!G32","v":40},900,null,null,0.29406556600046674,3.1635941389784807E-3,139.26900000000001,232.22200000000001,null,null,1.2770420998489642,2.081737875701303E-2,88,149.345,null,null,138.75200000000001,1.7872380870871454,null,null,80.917629000000005,3.1188990089540027,null,null,{"$f":"V7+AC1","v":9.8655506479846071},138.75200000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))-AD7,AG7-AD7))","v":121.24799999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35)))","v":260},3.1188990089540027,80.917629000000005,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",8.0783125608974622,39.999600000000001,178.29385127079757]
[null,null,{"$f":"'211STREAMS'!E33","v":-5.3481977211248646},{"$f":"'211STREAMS'!F33","v":-606.02499999999998},{"$f":"'211STREAMS'!G33","v":900},{"$f":"'211STREAMS'!H33","v":161.41300000000001},null,null,0.30242316104656575,-1,158.96625599999999,158.96625599999999,null,null,2.0379675751649939,3.3337710411493242E-2,100.282,161.41300000000001,null,null,139.26900000000001,3.4477436856068868,null,null,80.917629000000005,3.7905314931133764,"*",null,{"$f":"V8+AC1","v":11.52605624650435},139.26900000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))-AD8,AG8-AD8))","v":120.73099999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35)))","v":260},3.7905314931133764,80.917629000000005,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E34","v":-2.0379675751649939},{"$f":"'211STREAMS'!F34","v":-230.93000000000006},{"$f":"'211STREAMS'!G34","v":161.41300000000001},{"$f":"'211STREAMS'!H34","v":100.282},null,null,1.1980912212439232,-1,900,900,null,null,0.73512678010041366,3.5019878337648387E-3,149.345,359.262,null,null,158.96625599999999,3.658991403688022,null,null,88,4.2118223513214694,null,null,{"$f":"V9+AC1","v":11.737303964585484},158.96625599999999,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))-AD9,AG9-AD9))","v":101.03374400000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35)))","v":260},4.2118223513214694,88,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E35","v":-0.73861211710662966},{"$f":"'211STREAMS'!F35","v":-83.694999999999936},{"$f":"'211STREAMS'!G35","v":100.282},{"$f":"'211STREAMS'!H35","v":40},null,null,null,null,null,null,null,null,5.3481977211248646,7.2411208444297893E-3,161.41300000000001,900,null,null,158.96625599999999,3.9614145647345875,"*",null,91.755499999999998,4.5133958239220844,null,null,{"$f":"V10+AC1","v":12.03972712563205},158.96625599999999,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))-AD10,AG10-AD10))","v":101.03374400000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35)))","v":260},4.5133958239220844,91.755499999999998,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E6","v":0.51628081210574905},{"$f":"'211STREAMS'!F6","v":0.36147399999999996},{"$f":"'211STREAMS'!G6","v":46.337899999999998},{"$f":"'211STREAMS'!H6","v":138.75200000000001},null,null,null,null,null,null,null,null,3.7256628317923277,-1,260,260,null,null,232.22200000000001,4.7470625126688502,null,null,100.282,4.7953671228166455,null,null,{"$f":"V11+AC1","v":12.825375073566313},232.22200000000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))-AD11,AG11-AD11))","v":41.146723123268572},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35)))","v":273.36872312326858},4.7953671228166455,100.282,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E7","v":1.6565964921788199},{"$f":"'211STREAMS'!F7","v":1.1598659999999998},{"$f":"'211STREAMS'!G7","v":138.75200000000001},{"$f":"'211STREAMS'!H7","v":139.26900000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,9.7962215341933891,null,null,149.345,7.4523782626910693,null,null,{"$f":"V12+AC1","v":17.874534095090851},900,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),35))-AD12,AG12-AD12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ17,3,TRUE),35)))","v":910.74317778028569},7.4523782626910693,149.345,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E8","v":0.29406556600046674},{"$f":"'211STREAMS'!F8","v":0.20589000000000007},{"$f":"'211STREAMS'!G8","v":139.26900000000001},{"$f":"'211STREAMS'!H8","v":232.22200000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,10.994312755437312,"*",null,161.41300000000001,7.896959741114844,null,null,{"$f":"V13+AC1","v":19.072625316334772},900,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),35))-AD13,AG13-AD13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ17,3,TRUE),35)))","v":971.78831609278757},7.896959741114844,161.41300000000001,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE13,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'211STREAMS'!E9","v":-0.73512678010041366},{"$f":"'211STREAMS'!F9","v":-0.51469899999999991},{"$f":"'211STREAMS'!G9","v":359.262},{"$f":"'211STREAMS'!H9","v":149.345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,8.9560905963720181,null,null,null,null,null,null,null,8.9560905963720181,260,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),30)),AI14-AL14))","v":150.54428984877876},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE13,3,TRUE),30)))","v":109.45571015122124}]
[null,null,{"$f":"'211STREAMS'!E10","v":-1.2770420998489642},{"$f":"'211STREAMS'!F10","v":-0.89412100000000005},{"$f":"'211STREAMS'!G10","v":149.345},{"$f":"'211STREAMS'!H10","v":88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,12.681753428164345,"*",null,null,null,null,null,null,12.681753428164345,260,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),30)),AI15-AL15))","v":41.169634912417109},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE13,3,TRUE),30)))","v":218.83036508758289}]
[null,null,{"$f":"'211STREAMS'!E11","v":-0.6849179533769173},{"$f":"'211STREAMS'!F11","v":-0.4795452910000001},{"$f":"'211STREAMS'!G11","v":46.021847800000003},{"$f":"'211STREAMS'!H11","v":46.021847800000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359.262,13.748135881779302,null,null,null,null,null,null,null,13.748135881779302,359.262,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),30)),AI16-AL16))","v":5.0000000000003411},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE13,3,TRUE),30)))","v":354.26199999999966}]
[null,null,{"$f":"'211STREAMS'!E12","v":0.30242316104656575},{"$f":"'211STREAMS'!F12","v":0.21174156999999999},{"$f":"'211STREAMS'!G12","v":158.96625599999999},{"$f":"'211STREAMS'!H12","v":158.96625599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,17.663685084954576,null,null,null,null,null,null,null,17.663685084954576,900,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),30)),AI17-AL17))","v":27.885897372324848},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE13,3,TRUE),30)))","v":872.11410262767515}]
[null,null,{"$f":"'211STREAMS'!E13","v":-0.67163248415937371},{"$f":"'211STREAMS'!F13","v":-0.47024347},{"$f":"'211STREAMS'!G13","v":80.917629000000005},{"$f":"'211STREAMS'!H13","v":80.917629000000005}]
[null,null,{"$f":"'211STREAMS'!E14","v":0.52428015819469265},{"$f":"'211STREAMS'!F14","v":0.36707474200000001},{"$f":"'211STREAMS'!G14","v":116.623923},{"$f":"'211STREAMS'!H14","v":116.623923}]

{"sheet":"211EC","index":107,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'211OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8892729310276851E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.5566850912579062E-5,1.6399938637393101E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'211OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.8746067121501957,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,6.5090510838548466E-5,4.5570220006414801E-2]
["Luftkühlung",{"$f":"C5","v":60},100,2.9114157797927351,0,0,3.4722222222222222E-5,0,0,0,1.0109082568724775E-4,0]
["Wärme",{"$f":"C6","v":100},250,3.2922711762252215,0,0.95,0,0,0,3.1276576174139601,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":3.1276020505630475},{"$f":"SUM(K4:K9)","v":1.6619773646443361E-4},{"$f":"SUM(L4:L9)","v":4.5570220006414801E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"220CAPEX","index":108,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'220OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu Syngas > Wassergas-Shift > direkte DME-Synthese > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'220STREAMS'!E20*8000/$G$2","v":5.6481435647476674},{"$f":"J9*$D$1","v":831311.2711494806},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":299.55009945618536},{"$f":"(K9/C9)^H9*E9*G9","v":187.21881216011585},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
[]
["DME",null,161333.69724922837,"DME",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'220STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":147183.09859154929},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":64.249063167902776},{"$f":"(K11/C11)^H11*E11*G11","v":64.249063167902776},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":24.884960002870354},{"$f":"'220EC'!O3","v":24.884960002870354},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":23.576029001326884},{"$f":"(K13/C13)^H13*E13*G13","v":14.735018125829301},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":9.2144129727147508},{"$f":"'220EC'!O4","v":9.2144129727147508},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":24.503176339795544},{"$f":"(K14/C14)^H14*E14*G14","v":15.314485212372215},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":411.8783679652106},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"220OPEX","index":109,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'220STREAMS'!E20*'220OPEX'!D1","v":831311.2711494806},"t/a",{"$f":"G7*F7/1000000","v":35.499255550027584},{"$f":"I7*(1+$C7/100)","v":36.209240661028133},36.933425474248693,37.672093983733667,38.425535863408342,39.194046580676506,39.977927512290037,40.777486062535836,41.593035783786554,42.424896499462285,43.273394429451528,44.138862318040559,45.021639564401369,45.922072355689394,46.84051380280318,47.777324078859245,48.732870560436432,49.707527971645163,50.701678531078066,51.71571210169963,52.750026343733623,53.805026870608295,54.881127408020461,55.97874995618087,57.098324955304491,58.240291454410581,59.405097283498797,60.593199229168775,61.805063213752149,63.041164478027191,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.2561381219302854},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2325.8901696271696},{"$f":"AP7/$AP$58","v":0.25613812193028546}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'220STREAMS'!E19","v":1122.2747051506192},"t/a",{"$f":"G8*E8/1000000","v":0.19635318241315233},{"$f":"I8*(1+$C8/100)","v":0.2002802460614154},0.20428585098264371,0.20837156800229659,0.21253899936234252,0.21678977934958937,0.22112557493658117,0.22554808643531279,0.23005904816401906,0.23466022912729945,0.23935343370984544,0.24414050238404236,0.24902331243172321,0.25400377868035767,0.25908385425396485,0.26426553133904418,0.26955084196582507,0.2749418588051416,0.28044069598124444,0.2860495099008693,0.29177050009888672,0.29760591010086446,0.30355802830288175,0.30962918886893942,0.31582177264631822,0.32213820809924459,0.32858097226122951,0.33515259170645412,0.34185564354058323,0.34869275641139491,null,{"$f":"SUM(I8:AL8)/$AN$58","v":1.4167490162564982E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$68:AL$68)","v":12.864944057943966},{"$f":"AP8/$AP$58","v":1.4167490162564985E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'220CAPEX'!K9","v":13050.116388658085},"€/a",{"$f":"G9/1000000","v":1.3050116388658085E-2},{"$f":"I9*(1+$C9/100)","v":1.3311118716431248E-2},1.3577341090759873E-2,1.3848887912575072E-2,1.4125865670826573E-2,1.4408382984243105E-2,1.4696550643927967E-2,1.4990481656806528E-2,1.5290291289942658E-2,1.5596097115741512E-2,1.5908019058056343E-2,1.6226179439217472E-2,1.6550703028001823E-2,1.688171708856186E-2,1.7219351430333096E-2,1.756373845893976E-2,1.7915013228118556E-2,1.8273313492680927E-2,1.8638779762534547E-2,1.9011555357785238E-2,1.9391786464940945E-2,1.9779622194239763E-2,2.017521463812456E-2,2.0578718930887051E-2,2.0990293309504793E-2,2.1410099175694891E-2,2.1838301159208789E-2,2.2275067182392964E-2,2.2720568526040825E-2,2.3174979896561643E-2,null,{"$f":"SUM(I9:AL9)/$AN$58","v":9.4160631003990913E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$68:AL$68)","v":0.85503588598061997},{"$f":"AP9/$AP$58","v":9.4160631003990886E-5}]
[]
[]
[]
["DME","Katalysator",2,null,1.6885946790573545,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'220CAPEX'!K11","v":248532.59712886414},"€/a",{"$f":"G13/1000000","v":0.24853259712886414},{"$f":"I13*(1+$C13/100)","v":0.25350324907144145},0.25857331405287026,0.26374478033392768,0.26901967594060622,0.27440006945941836,0.27988807084860673,0.28548583226557889,0.29119554891089044,0.29701945988910827,0.30295984908689044,0.30901904606862823,0.31519942699000081,0.32150341552980083,0.32793348384039683,0.33449215351720479,0.34118199658754889,0.34800563651929989,0.35496574924968588,0.3620650642346796,0.36930636551937318,0.37669249282976064,0.38422634268635586,0.39191086954008297,0.39974908693088462,0.4077440686695023,0.41589895004289235,0.42421692904375019,0.43270126762462519,0.44135529297711767,null,{"$f":"SUM(I13:AL13)/$AN$58","v":1.7932396519507873E-3},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":16.283708363385269},{"$f":"AP13/$AP$58","v":1.7932396519507881E-3}]
[]
["CO2-Emissionskosten",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":6614.8197712660312},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":0},{"$f":"AP15/$AP$58","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('220STREAMS'!E26+'220STREAMS'!E13-'220EC'!I10)/3600>0,D1*1000*('220STREAMS'!E26+'220STREAMS'!E13-'220EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('220PINCH'!AP4)/3600>0, D1*1000*('220PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('220EC'!J10)/3600<0, D1*1000*(-'220EC'!J10)/3600,0)","v":68197.512199924138},"MWh/a",{"$f":"G21*E21/1000000","v":3.4098756099962069},{"$f":"I21*(1+$C21/100)","v":3.4780731221961312},3.5476345846400537,3.6185872763328546,3.6909590218595119,3.7647782022967022,3.8400737663426363,3.916875241669489,3.9952127465028786,4.0751170014329361,4.1566193414615951,4.2397517282908268,4.3245467628566434,4.411037698113776,4.4992584520760515,4.5892436211175722,4.681028493539924,4.7746490634107221,4.8701420446789365,4.9675448855725151,5.0668957832839654,5.1682336989496447,5.2715983729286373,5.3770303403872104,5.4845709471949551,5.594262366138854,5.7061476134616314,5.8202705657308638,5.9366759770454811,6.0554094965863907,null,{"$f":"SUM(I21:AL21)/$AN$58","v":2.460330847021484E-2},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":223.41302762715168},{"$f":"AP21/$AP$58","v":2.4603308470214854E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'220EC'!K10","v":8.8853027015042894E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":0.13077663835312653},{"$f":"I22*(1+$C22/100)","v":0.13339217112018906},0.13606001454259284,0.13878121483344469,0.14155683913011358,0.14438797591271585,0.14727573543097017,0.15022125013958956,0.15322567514238136,0.15629018864522901,0.15941599241813359,0.16260431226649627,0.16585639851182621,0.16917352648206274,0.17255699701170399,0.17600813695193807,0.17952829969097683,0.18311886568479638,0.1867812429984923,0.19051686785846214,0.19432720521563138,0.19821374931994401,0.20217802430634291,0.20622158479246977,0.21034601648831916,0.21455293681808554,0.21884399555444725,0.22322087546553621,0.22768529297484694,0.23223899883434387,null,{"$f":"SUM(I22:AL22)/$AN$58","v":9.4359394362285277E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":8.5684077834750045},{"$f":"AP22/$AP$58","v":9.4359394362285309E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'220EC'!L10*D1*1000","v":12693009.028052496},"m³/a",{"$f":"E23*G23/1000000","v":1.1423708125247245},{"$f":"I23*(1+$C23/100)","v":1.1652182287752191},1.1885225933507235,1.2122930452177381,1.2365389061220928,1.2612696842445348,1.2864950779294255,1.3122249794880141,1.3384694790777745,1.36523886865933,1.3925436460325167,1.420394518953167,1.4488024093322305,1.477778457518875,1.5073340266692525,1.5374807072026375,1.5682303213466904,1.5995949277736241,1.6315868263290967,1.6642185628556787,1.6975029341127923,1.7314529927950482,1.7660820526509491,1.8014036937039681,1.8374317675780476,1.8741804029296085,1.9116640109882008,1.9498972912079648,1.9888952370321242,2.0286731417727668,null,{"$f":"SUM(I23:AL23)/$AN$58","v":8.2425591729860925E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":74.84745811572931},{"$f":"AP23/$AP$58","v":8.2425591729860925E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('220CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('220CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('220CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('220CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":75647.929141565866},"h/a",{"$f":"G27*$E$31/1000000","v":3.0410467514909483},{"$f":"I27*(1+$C27/100)","v":3.132278154035677},3.2262464986567472,3.3230338936164499,3.4227249104249435,3.5254066577376921,3.6311688574698229,3.7401039231939177,3.8523070408897353,3.9678762521164272,4.0869125396799202,4.2095199158703176,4.3358055133464273,4.4658796787468198,4.5998560691092241,4.7378517511825011,4.879987303717976,5.0263869228295155,5.1771785305144009,5.332493886429833,5.4924687030227277,5.65724276411341,5.8269600470368124,6.0017688484479166,6.1818219139013539,6.3672765713183948,6.5582948684579465,6.7550437145116851,6.9576950259470358,7.1664258767254472,null,{"$f":"SUM(I27:AL27)/$AN$58","v":2.5732158531374526E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":213.80247376470604},{"$f":"AP27/$AP$58","v":2.354494842846307E-2}]
[null,"-",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('220CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('220CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G28*$E$31/1000000","v":0},{"$f":"I28*(1+$C28/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I28:AL28)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":0},{"$f":"AP28/$AP$58","v":0}]
[null,"DME",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('220CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('220CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":33049.553511784514},"h/a",{"$f":"G29*$E$31/1000000","v":1.3285920511737375},{"$f":"I29*(1+$C29/100)","v":1.3684498127089497},1.4095033070902183,1.4517884063029249,1.4953420584920127,1.5402023202467732,1.5864083898541763,1.6340006415498016,1.6830206607962956,1.7335112806201844,1.7855166190387901,1.8390821176099539,1.8942545811382525,1.9510822185724002,2.0096146851295722,2.0699031256834592,2.1320002194539631,2.1959602260375819,2.2618390328187092,2.3296942038032706,2.3995850299173687,2.4715725808148896,2.5457197582393363,2.6220913509865165,2.7007540915161119,2.7817767142615955,2.8652300156894435,2.9511869161601267,3.0397225236449308,3.1309141993542786,null,{"$f":"SUM(I29:AL29)/$AN$58","v":1.124203081309598E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$68:AL$68)","v":93.407398957547912},{"$f":"AP29/$AP$58","v":1.0286468405003978E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":0.87392776053293719},{"$f":"I31*(1+$C31/100)","v":0.9001455933489253},0.92714996114939308,0.95496445998387491,0.98361339378339119,1.013121795596893,1.0435154494647998,1.0748209129487438,1.1070655403372061,1.1402775065473223,1.1744858317437421,1.2097204066960543,1.2460120188969359,1.283392379463844,1.3218941508477593,1.361550975373192,1.4023975046343877,1.4444694297734193,1.4878035126666218,1.5324376180466206,1.5784107465880193,1.6257630689856599,1.6745359610552297,1.7247720398868867,1.7765152010834933,1.829810657115998,1.8847049768294779,1.9412461261343623,1.9994835099183932,2.0594680152159452,null,{"$f":"SUM(I31:AL31)/$AN$58","v":7.3948378688941004E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":61.441974544450787},{"$f":"AP31/$AP$58","v":6.7662833666934097E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'220STREAMS'!E4+D1*'220STREAMS'!E16","v":161824.7602350949},"t/a",{"$f":"G33*E33/1000000","v":0.40456190058773728},{"$f":"I33*(1+$C33/100)","v":0.41265313859949204},0.42090620137148188,0.42932432539891152,0.43791081190688974,0.44666902814502757,0.45560240870792812,0.46471445688208668,0.47400874601972842,0.48348892094012302,0.49315869935892548,0.50302187334610404,0.51308231081302613,0.52334395702928671,0.53381083616987246,0.54448705289326993,0.55537679395113537,0.56648432983015806,0.57781401642676122,0.58937029675529651,0.60115770269040247,0.61318085674421052,0.62544447387909474,0.63795336335667663,0.65071243062381012,0.66372667923628637,0.67700121282101211,0.69054123707743231,0.70435206181898102,0.71843910305536063,null,{"$f":"SUM(I33:AL33)/$AN$58","v":2.9190393943630002E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":26.506655787658381},{"$f":"AP33/$AP$58","v":2.9190393943630002E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'220CAPEX'!$L$18","v":28.831485757564746},{"$f":"I35*(1+$C35/100)","v":29.408115472716041},29.996277782170363,30.596203337813773,31.20812740457005,31.832289952661451,32.468935751714682,33.118314466748977,33.78068075608396,34.456294371205637,35.145420258629748,35.848328663802342,36.565295237078388,37.296601141819956,38.042533164656355,38.803383827949482,39.579451504508469,40.371040534598642,41.178461345290614,42.002030572196425,42.842071183640357,43.698912607313162,44.572890859459427,45.464348676648619,46.373635650181591,47.301108363185222,48.247130530448928,49.212073141057907,50.196314603879067,51.200240895956647,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.20802809805392297},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":1889.0218473669802},{"$f":"AP35/$AP$58","v":0.20802809805392308}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":4.3247228636347117},{"$f":"I37*(1+$C37/100)","v":4.4112173209074061},4.499441667325554,4.5894305006720648,4.6812191106855066,4.7748434928992172,4.8703403627572017,4.9677471700123457,5.0671021134125924,5.1684441556808443,5.2718130387944608,5.3772492995703498,5.4847942855617573,5.5944901712729926,5.7063799746984527,5.8205075741924217,5.9369177256762704,6.0556560801897961,6.1767692017935918,6.3003045858294637,6.426310677546053,6.5548368910969739,6.6859336289189137,6.8196523014972925,6.9560453475272386,7.0951662544777836,7.237069579567339,7.3818109711586857,7.5294471905818599,7.6800361343934975,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.1204214708088453E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":283.35327710504686},{"$f":"AP37/$AP$58","v":3.1204214708088443E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'220CAPEX'!$L$18","v":4.1187836796521058},{"$f":"I39*(1+$C39/100)","v":4.2011593532451483},4.2851825403100516,4.3708861911162531,4.4583039149385781,4.5474699932373497,4.6384193931020965,4.7311877809641389,4.825811536583422,4.9223277673150907,5.020774322661393,5.1211898091146209,5.2236136052969133,5.3280858774028514,5.434647594950909,5.5433405468499268,5.6542073577869258,5.7672915049426647,5.882637335041518,6.0002900817423486,6.1202958833771959,6.2427018010447402,6.3675558370656349,6.4949069538069475,6.6248050928830864,6.757301194740748,6.8924472186355628,7.0302961630082743,7.1709020862684403,7.3143201279938088,null,{"$f":"SUM(I39:AL39)/$AN$58","v":2.9718299721989003E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":269.86026390956852},{"$f":"AP39/$AP$58","v":2.9718299721989003E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100))","v":24.712702077912638},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":22.241431870121374},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":19.770161662330111},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":17.298891454538847},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":14.827621246747583},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":12.356351038956319},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":9.8850808311650553},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":7.4138106233737915},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":4.9425404155825277},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":2.4712702077912612},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('220CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'220CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.4174274701689886E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":640.98384683283587},{"$f":"AP42/$AP$58","v":7.0588199244906627E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('220CAPEX'!$L$18*(1-$E$41/100))","v":24.712702077912638},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":24.712702077912635},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'220CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'220CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'220CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.3953226730345248E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1021.5631729357251},{"$f":"AP43/$AP$58","v":0.11249941031860641}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'220CAPEX'!L18*$E$45/100","v":12.356351038956317},{"$f":"I45*(1+$C45/100)","v":12.603478059735444},12.855547620930153,13.112658573348757,13.374911744815732,13.642409979712047,13.915258179306289,14.193563342892414,14.477434609750263,14.766983301945269,15.062322967984175,15.363569427343858,15.670840815890736,15.984257632208552,16.303942784852723,16.630021640549778,16.962622073360773,17.30187451482799,17.647912005124549,18.000870245227041,18.360887650131584,18.728105403134215,19.102667511196898,19.484720861420836,19.874415278649252,20.271903584222237,20.67734165590668,21.090888489024813,21.512706258805309,21.942960383981415,null,{"$f":"SUM(I45:AL45)/$AN$58","v":8.9154899165967E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":809.58079172870544},{"$f":"AP45/$AP$58","v":8.9154899165967E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":145.34509046625081},{"$f":"SUM(J7:J45)","v":144.84464965030006},144.38519849215504,143.96760397707101,143.59275184577115,143.26154701202913,142.97491398987685,142.73379733066949,142.53916207024278,142.39199418640672,117.58059898910972,120.00268011879655,122.47531694557425,124.99958400561954,127.57657922849974,130.2074244621206,132.89326600988542,135.63527518036119,138.43464884975481,141.29261003750992,144.21040849534293,147.18932131004505,150.23065352038509,153.33573874845612,156.50593984581846,159.74264955479981,163.04729118532279,166.42131930763901,169.86622046135983,173.38351388118215,null,{"$f":"SUM(I47:AL47)","v":4311.0677491583556},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":7972.2444543940619},{"$f":"AP47/$AP$58","v":0.87794159362432467}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,898.6352098632633,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E51*G51/1000000","v":132.26391469114228},{"$f":"I51*(1+$C51/100)","v":134.90919298496513},137.60737684466443,140.35952438155772,143.16671486918887,146.03004916657264,148.95065014990411,151.92966315290218,154.96825641596021,158.06762154427943,161.22897397516502,164.45355345466831,167.74262452376169,171.09747701423692,174.51942655452166,178.0098150856121,181.57001138732434,185.20141161507084,188.90543984737226,192.6835486443197,196.53721961720609,200.46796400955023,204.47732328974124,208.56686975553606,212.73820715064679,216.99297129365974,221.33283071953292,225.75948733392357,230.27467708060206,234.88017062221411,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22259364622261479},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":8665.8532470632454},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11648340123281445}]
[null,null,null,null,{"$f":"E51/1000","v":0.89863520986326328},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.0125467153388883},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('220STREAMS'!E26+'220STREAMS'!E13-'220EC'!I10)/3600<0,-D1*1000*('220STREAMS'!E26+'220STREAMS'!E13-'220EC'!I10)/3600,0)","v":126605.50719054756},null,{"$f":"G55*E55/1000000","v":6.330275359527378},{"$f":"I55*(1+$C55/100)","v":6.4568808667179258},6.5860184840522846,6.71773885373333,6.8520936308079969,6.9891355034241567,7.1289182134926401,7.2714965777624929,7.4169265093177428,7.5652650395040979,7.7165703402941803,7.8709017471000644,8.0283197820420664,8.1888861776829085,8.352663901236566,8.5197171792612973,8.6901115228465233,8.8639137533034535,9.0411920283695224,9.2220158689369125,9.4064561863156513,9.594585310041964,9.7864770162428041,9.982206556567661,10.181850687699015,10.385487701452995,10.593197455482056,10.805061404591697,11.021162632683531,11.241585885337201,null,{"$f":"SUM(I55:AL55)/$AN$58*(AN58-AN47)/AN58","v":1.0653541271334676E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":414.75588717652391},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":5.5750051428608465E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('220EC'!J10>0,'220EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G56*E56/1000000","v":0},{"$f":"I56*(1+$C56/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I56:AL56)/$AN$58*(AN58-AN47)/AN58","v":0},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":0},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":0}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":138.59419005066965},141.36607385168307,144.19339532871672,147.07726323529104,150.01880849999685,153.0191846699968,156.07956836339676,159.20115973066467,162.38518292527795,165.63288658378355,168.94554431545919,172.32445520176839,175.77094430580377,179.28636319191983,182.87209045575821,186.52953226487341,190.26012291017088,194.06532536837429,197.94663187574179,201.90556451325662,205.94367580352173,210.06254931959219,214.26380030598403,218.54907631210372,222.9200578383458,227.37845899511274,231.92602817501498,236.56454873851527,241.2958397132856,246.12175650755131,null,{"$f":"SUM(I58:AL58)","v":5622.500079351631},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":9080.6091342397685},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12205840637567529}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-6.7509004155811567},-3.478575798616987,-0.1918031634383226,3.1096592582200344,6.4260566542257038,9.7576376579676776,13.104654373519907,16.467362399995181,19.846020855035164,23.240892397376825,51.364945326349471,52.32177508297184,53.295627360229517,54.286779186300294,55.295511227258473,56.322107802752811,57.366856900285455,58.430050188013098,59.511983025986979,60.612954475746704,61.733267308178796,62.873228009547148,64.033146785598944,65.213337563647599,66.414117992527338,67.635809440312926,68.878736989692186,70.143229430876261,71.429619251925772,72.738242626369157]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-6.1371821959828692},-2.8748560319148648,-0.14410455555095608,2.1239391149648479,3.9900755997949107,5.5079320768337494,6.7247597783792727,7.6821460921860156,8.416650178791075,8.9603701041624504,18.003099984080738,16.671329978744676,15.43784484197853,14.295405655365638,13.23730575360899,12.257331646992675,11.349726809278403,10.509158121150657,9.7306847746833434,9.0097294585372367,8.3420516567926786,7.7237229065523003,7.1511038707843317,6.6208230933841516,6.1297573131696197,5.675013222552157,5.2539105649909947,4.8639664730920655,4.5028809563992338,4.1685234545865644]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'220CAPEX'!L18","v":164.75134718608425},{"$f":"$H$65*(1+$C$65/100)^I5","v":181.22648190469269},199.34913009516197,219.2840431046782,241.21244741514602,265.33369215666062,291.8670613723267,321.05376750955946,353.15914426051535,388.47505868656691,427.32256455522366,470.05482101074608,517.06030311182064,568.76633342300283,625.64296676530319,688.20726344183345,757.02798978601686,832.73078876461852,916.00386764108055,1007.6042544051888,1108.3646798457075,1219.2011478302784,1341.1212626133065,1475.2333888746373,1622.7567277621008,1785.0324005383113,1963.5356405921425,2159.889204651357,2375.8781251164928,2613.465937628142,2874.8125313909568,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1108.3646798457075}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-41.287892912476792},-19.340593809025673,-0.96946339016664651,14.288800288296692,26.843233395425614,37.054612767787951,45.240821068273455,51.681637445893351,56.623013651308341,60.280889421691597,121.11585423060706,112.15637158719531,103.85810039210719,96.172340822061386,89.053973786612076,82.461198034010408,76.355286534279969,70.700360727495863,65.463181328585677,60.612954475746704,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-41.287892912476792},{"$f":"SUM($I$66:J66)","v":-60.628486721502469},{"$f":"SUM($I$66:K66)","v":-61.597950111669114},{"$f":"SUM($I$66:L66)","v":-47.309149823372422},{"$f":"SUM($I$66:M66)","v":-20.465916427946809},{"$f":"SUM($I$66:N66)","v":16.588696339841142},{"$f":"SUM($I$66:O66)","v":61.829517408114597},{"$f":"SUM($I$66:P66)","v":113.51115485400794},{"$f":"SUM($I$66:Q66)","v":170.13416850531627},{"$f":"SUM($I$66:R66)","v":230.41505792700787},{"$f":"SUM($I$66:S66)","v":351.53091215761492},{"$f":"SUM($I$66:T66)","v":463.6872837448102},{"$f":"SUM($I$66:U66)","v":567.54538413691739},{"$f":"SUM($I$66:V66)","v":663.71772495897881},{"$f":"SUM($I$66:W66)","v":752.77169874559092},{"$f":"SUM($I$66:X66)","v":835.23289677960133},{"$f":"SUM($I$66:Y66)","v":911.58818331388125},{"$f":"SUM($I$66:Z66)","v":982.28854404137712},{"$f":"SUM($I$66:AA66)","v":1047.7517253699627},{"$f":"SUM($I$66:AB66)","v":1108.3646798457094},{"$f":"SUM($I$66:AC66)","v":1108.3646798457094},{"$f":"SUM($I$66:AD66)","v":1108.3646798457094},{"$f":"SUM($I$66:AE66)","v":1108.3646798457094},{"$f":"SUM($I$66:AF66)","v":1108.3646798457094},{"$f":"SUM($I$66:AG66)","v":1108.3646798457094},{"$f":"SUM($I$66:AH66)","v":1108.3646798457094},{"$f":"SUM($I$66:AI66)","v":1108.3646798457094},{"$f":"SUM($I$66:AJ66)","v":1108.3646798457094},{"$f":"SUM($I$66:AK66)","v":1108.3646798457094},{"$f":"SUM($I$66:AL66)","v":1108.3646798457094},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1108.3646798457094}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N85","v":0.42933926321379945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.25613812193028546},{"$f":"K76*$L$88","v":0.25935181403358221},{"$f":"K76","v":0.25613812193028546},{"$f":"L76","v":0.25935181403358221},null,{"$f":"N76","v":0.25935181403358221}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":2.9190393943630002E-3},2.9556637507070736E-3,null,null,null,{"$f":"N80","v":7.2110402720825098E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":3.3789461586823798E-2},3.4213408342807977E-2,null,null,null,{"$f":"N81","v":0.210638167382696}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8+AQ9","v":3.4508364007299716E-2},3.4941330627310044E-2,{"$f":"K79+K78+K80","v":7.1216864988486506E-2},{"$f":"L79+L78+L80","v":7.2110402720825098E-2},null,{"$f":"N82","v":4.1107067987985399E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35","v":0.20802809805392308},0.210638167382696,{"$f":"K81","v":0.20802809805392308},{"$f":"L81","v":0.210638167382696}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.0597700200160458E-2},4.1107067987985399E-2,{"$f":"K82","v":4.0597700200160458E-2},{"$f":"L82","v":4.1107067987985399E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.118873198887956},0.12036466707582624]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18308760956351305},0.18538475768278398]
[null,null,null,null,null,null,null,null,"Rendite - MtG",null,{"$f":"AQ51","v":0.11648340123281445},0.11794488530978808,{"$f":"K83+K84+K85+K86","v":0.41844420968428353},{"$f":"L83+L84+L85+L86+L87","v":0.42933926321379945}]
[null,null,null,null,null,null,null,null,"Rednite - Wärme",null,{"$f":"AQ56","v":0},0]
[null,null,null,null,null,null,null,null,"Rednite - Elektrizität",null,{"$f":"AQ55","v":5.5750051428608465E-3},5.6449531454011602E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.0125467153388883},"pro Liter",{"$f":"SUM(N74:N85)","v":1.0125467153388881}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.0125467153388883},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.0125467153388883},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.0125467153388883},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.0125467153388883},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.0125467153388883},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.0125467153388883},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.0125467153388883},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.0125467153388883},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":898.6352098632633},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.25935181403358221}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"0","v":0}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":2.9556637507070736E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.4213408342807977E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.4941330627310044E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.210638167382696]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.1107067987985399E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.12036466707582624]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.18538475768278398]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.11794488530978808]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86+L87","v":5.6449531454011602E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19+G21","v":68197.512199924138},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":1644923994.2621703},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0.24867253396797281}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":1972180.8638904213},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":4969895777.0038614},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.75132746603202727}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G53*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.5824927682454621},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.5824927682454621},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0.39352248666559103},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.1889702815798713},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"220STREAMS","index":110,"n_rows":26,"n_cols":13,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["DME",null,"OUT","DME",1,9.3169177664488902]
[null,null,null,"H2O",{"$f":"$E$3/$F$3*F4","v":0.16664392452633087},1.55260774109014]
[null,null,null,"CO2",0.7205434754736243,6.7132443081390401]
[null,null,"IN","CO2",0.27524597094122133,2.5644440768057399]
[null,null,null,"CO",1.6615978535857161,15.4809705627661]
[null,null,null,"H2",0.16184924806331466,1.50793613476749]
[null,null,"THERMAL",null,-5.1025454438587046,-47.539996299999999,260,260]
[null,null,null,null,0.8404313740105559,7.8302300000000002,14.7911,57.881599999999999]
[null,null,null,null,0.13429548605717684,1.25122,57.881599999999999,67.881600000000006]
[null,null,null,null,-2.1033565489404604,-19.596800000000002,100.575,10]
[null,null,"WORK",null,0.43035584304918051,4.0095900000000002]
["BtSYN",null,"OUT","H2",{"$f":"F14*($E$7)/$F$15","v":0.16184910494723453},2.3879299999999999,null,null,null,null,null,{"$f":"E8/E14","v":1.0000008842562347},{"$f":"1/L14","v":0.99999911574454725}]
[null,null,null,"CO",1.6615978535857161,24.5153,null,null,null,null,null,null,{"$f":"M14*0.514005","v":0.51400454548827601}]
[null,null,null,"H2O",0.93283530769297418,13.7631]
[null,null,null,"CO2",0.52723115101912188,7.7787954580505296]
[null,null,"IN","H2O",1.1295880461532,16.666]
[null,null,null,"OLIVIN",7.6250243125065998E-3,0.1125]
[null,null,null,"BIOMW",5.6481435647476674,83.332999999999998]
[null,null,"THERMAL",null,-0.64545281803617882,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-3.7017382430489838,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-3.6226551508913372,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-3.0824374283988685,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-2.8766715723112903,-42.44256,899.4,230]
[null,null,"WORK",null,3.1453408289673228,46.40652]

{"sheet":"220PINCH","index":111,"n_rows":13,"n_cols":44,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C42)","v":-20.160130345418093},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",7.6142141059038924,null,"MIN-DT",{"$f":"MIN(AF3:AF5,AK3:AK13)","v":4.9999999999999716}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.8404313740105559,1.9503866838643226E-2,14.7911,57.881599999999999,null,"HOT",2.1033565489404604,2.3222263858023298E-2,10,100.575,null,"COOL-CURVE",14.7911,0,null,null,10,0,null,null,{"$f":"V3+AC1","v":7.6142141059038924},{"$f":"U3","v":14.7911},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),35))-AD3,AG3-AD3))","v":55.634774118867796},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),35)))","v":70.425874118867796},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-7.6142141059038924,10,70.425874118867796]
["deltaT",null,{"$f":"'220STREAMS'!E9","v":-5.1025454438587046},{"$f":"'220STREAMS'!F9","v":-47.539996299999999},{"$f":"'220STREAMS'!G9","v":260},{"$f":"'220STREAMS'!H9","v":260},null,null,0.13429548605717684,1.3429548605717673E-2,57.881599999999999,67.881600000000006,null,null,3.6226551508913372,0.15415816230452165,40,63.499600000000001,null,null,57.881599999999999,0.8404313740105559,null,null,40,0.69666791574069897,null,null,{"$f":"V4+AC1","v":8.4546454799144488},{"$f":"U4","v":57.881599999999999},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),35))-AD4,AG4-AD4))","v":14.661656086088634},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),35)))","v":72.543256086088633},0.69666791574069897,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-12.545916239514197,72.881599999999978,944.96400000000006]
[5,"k",{"$f":"'220STREAMS'!E10","v":0.8404313740105559},{"$f":"'220STREAMS'!F10","v":7.8302300000000002},{"$f":"'220STREAMS'!G10","v":14.7911},{"$f":"'220STREAMS'!H10","v":57.881599999999999},null,null,null,null,null,null,null,null,3.7017382430489838,0.3736977945071005,63.499600000000001,73.405299999999997,null,null,67.881600000000006,0.97472686006773279,null,null,63.499600000000001,4.8650369783900409,null,null,{"$f":"V5+AC1","v":8.5889409659716254},{"$f":"U5","v":67.881600000000006},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),35))-AD5,AG5-AD5))","v":4.9999999999999716},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),35)))","v":72.881599999999978},4.8650369783900409,63.499600000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'220STREAMS'!E11","v":0.13429548605717684},{"$f":"'220STREAMS'!F11","v":1.25122},{"$f":"'220STREAMS'!G11","v":57.881599999999999},{"$f":"'220STREAMS'!H11","v":67.881600000000006},null,null,null,null,null,null,null,null,0.64545281803617882,1.6167564268854028E-2,73.405299999999997,113.328,null,null,null,null,null,null,73.405299999999997,8.796808000537446,null,null,null,null,null,null,null,8.796808000537446,73.405299999999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)))","v":69.524450608647427},null,null,null,0]
[null,null,{"$f":"'220STREAMS'!E12","v":-2.1033565489404604},{"$f":"'220STREAMS'!F12","v":-19.596800000000002},{"$f":"'220STREAMS'!G12","v":100.575},{"$f":"'220STREAMS'!H12","v":10},null,null,null,null,null,null,null,null,2.8766715723112903,4.2973880673906339E-3,230,899.4,null,null,null,null,null,null,100.575,9.8670178137962647,null,null,null,null,null,null,null,9.8670178137962647,100.575,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)))","v":77.982717436598733},null,null,null,20.160130345418089,10,944.96400000000006]
[null,null,{"$f":"'220STREAMS'!E21","v":-0.64545281803617882},{"$f":"'220STREAMS'!F21","v":-9.5230440000000005},{"$f":"'220STREAMS'!G21","v":113.328},{"$f":"'220STREAMS'!H21","v":73.405299999999997},null,null,null,null,null,null,null,null,3.0824374283988685,4.3113183718325237E-3,230,944.96400000000006,null,null,null,null,null,null,113.328,10.07320276091696,null,null,null,null,null,null,null,10.07320276091696,113.328,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)))","v":79.612273881557343}]
[null,null,{"$f":"'220STREAMS'!E22","v":-3.7017382430489838},{"$f":"'220STREAMS'!F22","v":-54.615635999999995},{"$f":"'220STREAMS'!G22","v":73.405299999999997},{"$f":"'220STREAMS'!H22","v":63.499600000000001},null,null,null,null,null,null,null,null,5.1025454438587046,-1,260,260,null,null,null,null,null,null,230,10.07320276091696,null,null,null,null,null,null,null,10.07320276091696,230,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)))","v":79.612273881557343}]
[null,null,{"$f":"'220STREAMS'!E23","v":-3.6226551508913372},{"$f":"'220STREAMS'!F23","v":-53.448840000000018},{"$f":"'220STREAMS'!G23","v":63.499600000000001},{"$f":"'220STREAMS'!H23","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,10.331463954093655,null,null,null,null,null,null,null,10.331463954093655,260,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)))","v":81.653408298501134}]
[null,null,{"$f":"'220STREAMS'!E24","v":-3.0824374283988685},{"$f":"'220STREAMS'!F24","v":-45.478439999999999},{"$f":"'220STREAMS'!G24","v":944.96400000000006},{"$f":"'220STREAMS'!H24","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,15.434009397952359,"*",null,null,null,null,null,null,15.434009397952359,260,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30)))","v":121.98072573776543}]
[null,null,{"$f":"'220STREAMS'!E25","v":-2.8766715723112903},{"$f":"'220STREAMS'!F25","v":-42.44256},{"$f":"'220STREAMS'!G25","v":899.4},{"$f":"'220STREAMS'!H25","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,20.938416295191647,null,null,null,null,null,null,null,20.938416295191647,899.4,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30)))","v":165.4841039442274}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,21.134857205485822,null,null,null,null,null,null,null,21.134857205485822,944.96400000000006,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30)))","v":167.03664963630467}]

{"sheet":"220EC","index":112,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'220OPEX'!D1*1000 /8000/3600","v":24.884960002870354},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.69666791574069897,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-2.0490232815902942,6.0474645463602346E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'220OPEX'!D1*1000 /8000/3600","v":9.2144129727147508},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,3.5476085232508989,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.2318085150176731E-4,8.6239582870021744E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.6253653635639793,0,0,3.4722222222222222E-5,0,0,0,1.6060296401263817E-4,0]
["Wärme",{"$f":"C6","v":100},250,0.40100822707811318,0,0.95,0,0,0,0.3809578157242075,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,8.1155926975868091,0.6,0,0,0,4.8693556185520857,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,2.7738876181975889,0.65,0,0,0,1.8030269518284328,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":6.6723825703805186},{"$f":"SUM(J4:J9)","v":-1.6680654658660867},{"$f":"SUM(K4:K9)","v":8.8853027015042894E-4},{"$f":"SUM(L4:L9)","v":8.6239582870021744E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"221CAPEX","index":113,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'221OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu Syngas > Wassergas-Shift > Methanolsynthese > DME-Synthese aus Methanol > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'221STREAMS'!E41*8000/$G$2","v":5.9135809765177818},{"$f":"J9*$D$1","v":870379.17189592705},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":310.11859519248515},{"$f":"(K9/C9)^H9*E9*G9","v":193.82412199530319},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'221STREAMS'!E28*8000/$G$2+'221STREAMS'!E29*8000/$G$2+'221STREAMS'!E30*8000/$G$2","v":2.2601348240218266},{"$f":"J10*$D$1","v":332653.64663419843},2.7503834939996139,0.57299656124991949,"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'221STREAMS'!E16*8000/$G$2","v":1.3982718398875946},{"$f":"J11*$D$1","v":205801.98206796288},52.767165556468292,52.767165556468292,"TPI","Hannula"]
["DME(MeOH)",null,196906.93952871268,"DME",3,2011,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0297080416595525},0.6,0.9,{"$f":"'221STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":147183.09859154929},12.451874885494327,2.5941406011446517,"TPEC","Y. Zhu, S. Tjokro Rahardjo, C. Valkenburg, L. Snowden-Swan, S. Jones, M. Machinal, Techno-economic Analysis for the Thermochemical Conversion of Biomass to Liquid Fuels (U.S. DOE), 2011. https://doi.org/PNNL-19009."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":16.546436759069362},{"$f":"'221EC'!O3","v":16.546436759069362},17.717724026528995,11.07357751658062,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":9.6474490495106675},{"$f":"'221EC'!O4","v":9.6474490495106675},25.303684282916834,15.814802676823021,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":421.10942743789315},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"221OPEX","index":114,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'221STREAMS'!E41*'221OPEX'!D1","v":870379.17189592705},"t/a",{"$f":"G7*F7/1000000","v":37.167561322525451},{"$f":"I7*(1+$C7/100)","v":37.910912548975958},38.669130799955475,39.442513415954586,40.231363684273681,41.035990957959157,41.856710777118344,42.693844992660715,43.547721892513927,44.418676330364207,45.307049856971489,46.21319085411092,47.13745467119314,48.080203764617004,49.041807839909346,50.022643996707536,51.023096876641688,52.043558814174524,53.084429990458013,54.146118590267172,55.229040962072517,56.333621781313965,57.460294216940248,58.609500101279053,59.781690103304634,60.977323905370724,62.196870383478142,63.440807791147705,64.709623946970666,66.003816425910074,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.26272278274362337},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2435.1965743971723},{"$f":"AP7/$AP$58","v":0.26272278274362343}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'221STREAMS'!E40","v":1175.0165821258299},"t/a",{"$f":"G8*E8/1000000","v":0.20558090120873521},{"$f":"I8*(1+$C8/100)","v":0.20969251923290991},0.2138863696175681,0.21816409700991946,0.22252737895011784,0.22697792652912022,0.23151748505970263,0.23614783476089668,0.24087079145611462,0.24568820728523691,0.25060197143094165,0.25561401085956048,0.26072629107675172,0.26594081689828675,0.27125963323625246,0.27668482590097754,0.28221852241899709,0.28786289286737704,0.29362015072472458,0.29949255373921907,0.30548240481400346,0.31159205291028352,0.3178238939684892,0.32418037184785897,0.33066397928481617,0.33727725887051252,0.34402280404792279,0.35090326012888123,0.35792132533145887,0.36507975183808805,null,{"$f":"SUM(I8:AL8)/$AN$58","v":1.4531700365223459E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$68:AL$68)","v":13.469538720625936},{"$f":"AP8/$AP$58","v":1.4531700365223463E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'221CAPEX'!K9","v":13663.413320259526},"€/a",{"$f":"G9/1000000","v":1.3663413320259526E-2},{"$f":"I9*(1+$C9/100)","v":1.3936681586664718E-2},1.4215415218398012E-2,1.4499723522765972E-2,1.4789717993221293E-2,1.5085512353085719E-2,1.5387222600147434E-2,1.5694967052150382E-2,1.6008866393193391E-2,1.632904372105726E-2,1.6655624595478407E-2,1.6988737087387976E-2,1.7328511829135737E-2,1.7675082065718453E-2,1.8028583707032822E-2,1.8389155381173479E-2,1.8756938488796948E-2,1.9132077258572886E-2,1.9514718803744346E-2,1.9905013179819232E-2,2.0303113443415618E-2,2.070917571228393E-2,2.1123359226529609E-2,2.15458264110602E-2,2.1976742939281403E-2,2.2416277798067031E-2,2.2864603354028373E-2,2.3321895421108942E-2,2.3788333329531119E-2,2.4264099996121741E-2,null,{"$f":"SUM(I9:AL9)/$AN$58","v":9.658126176546693E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$68:AL$68)","v":0.89521873720306444},{"$f":"AP9/$AP$58","v":9.6581261765466917E-5}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('221CAPEX'!K10/'221CAPEX'!C10)^'221CAPEX'!I10*'221CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'221CAPEX'!K11","v":71630.609205705492},"€/a",{"$f":"G13/1000000","v":7.1630609205705492E-2},{"$f":"I13*(1+$C13/100)","v":7.3063221389819605E-2},7.4524485817616004E-2,7.6014975533968326E-2,7.7535275044647689E-2,7.9085980545540641E-2,8.0667700156451458E-2,8.2281054159580494E-2,8.39266752427721E-2,8.5605208747627545E-2,8.7317312922580104E-2,8.9063659181031707E-2,9.0844932364652339E-2,9.2661831011945389E-2,9.4515067632184299E-2,9.6405368984827988E-2,9.8333476364524552E-2,0.10030014589181505,0.10230614880965135,0.10435227178584437,0.10643931722156126,0.10856810356599249,0.11073946563731234,0.11295425495005859,0.11521334004905977,0.11751760685004096,0.11986795898704179,0.12226531816678263,0.12471062453011829,0.12720483702072066,null,{"$f":"SUM(I13:AL13)/$AN$58","v":5.0632843023625223E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":4.6931950322498093},{"$f":"AP13/$AP$58","v":5.0632843023625234E-4}]
[]
["DME","Katalysator",2,null,0.99248273216608884,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E15*'221CAPEX'!K12","v":146076.68381881167},"€/a",{"$f":"G15/1000000","v":0.14607668381881167},{"$f":"I15*(1+$C15/100)","v":0.14899821749518791},0.15197818184509168,0.15501774548199351,0.15811810039163338,0.16128046239946606,0.16450607164745537,0.16779619308040447,0.17115211694201257,0.17457515928085282,0.17806666246646988,0.18162799571579927,0.18526055563011526,0.18896576674271756,0.19274508207757191,0.19659998371912335,0.20053198339350581,0.20454262306137594,0.20863347552260347,0.21280614503305553,0.21706226793371663,0.22140351329239097,0.22583158355823879,0.23034821522940357,0.23495517953399164,0.23965428312467149,0.24444736878716491,0.24933631616290822,0.25432304248616638,0.25940950333588969,null,{"$f":"SUM(I15:AL15)/$AN$58","v":1.0325582712788794E-3},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":9.5708576881873899},{"$f":"AP15/$AP$58","v":1.0325582712788796E-3}]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5203.4585851535621},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$68:AL$68)","v":0},{"$f":"AP16/$AP$58","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('221STREAMS'!E47+'221STREAMS'!E23+'221STREAMS'!E15-'221EC'!I10)/3600>0,D1*1000*('221STREAMS'!E47+'221STREAMS'!E23+'221STREAMS'!E15-'221EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('221PINCH'!AP4)/3600>0, D1*1000*('221PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('221EC'!J10)/3600<0, D1*1000*(-'221EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'221EC'!K10","v":4.2257372268117741E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":6.2195709887581739E-2},{"$f":"I22*(1+$C22/100)","v":6.3439624085333379E-2},6.4708416567040045E-2,6.6002584898380845E-2,6.7322636596348462E-2,6.8669089328275437E-2,7.0042471114840951E-2,7.1443320537137769E-2,7.287218694788053E-2,7.4329630686838136E-2,7.58162233005749E-2,7.7332547766586393E-2,7.887919872191812E-2,8.0456782696356491E-2,8.2065918350283623E-2,8.3707236717289302E-2,8.5381381451635083E-2,8.7089009080667787E-2,8.8830789262281148E-2,9.0607405047526776E-2,9.2419553148477315E-2,9.4267944211446866E-2,9.615330309567581E-2,9.8076369157589327E-2,0.10003789654074112,0.10203865447155594,0.10407942756098706,0.10616101611220681,0.10828423643445095,0.11044992116313998,null,{"$f":"SUM(I22:AL22)/$AN$58","v":4.3963686061042562E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":4.0750260246062364},{"$f":"AP22/$AP$58","v":4.3963686061042567E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'221EC'!L10*D1*1000","v":17380079.850379534},"m³/a",{"$f":"E23*G23/1000000","v":1.564207186534158},{"$f":"I23*(1+$C23/100)","v":1.5954913302648412},1.6274011568701381,1.6599491800075408,1.6931481636076917,1.7270111268798456,1.7615513494174426,1.7967823764057915,1.8327180239339074,1.8693723844125856,1.9067598321008372,1.9448950287428539,1.983792929317711,2.0234687879040654,2.0639381636621468,2.1052169269353898,2.1473212654740976,2.1902676907835796,2.2340730445992514,2.2787545054912366,2.3243295956010614,2.3708161875130829,2.4182325112633447,2.4665971614886115,2.5159291047183836,2.5662476868127513,2.6175726405490063,2.6699240933599864,2.7233225752271863,2.77778902673173,null,{"$f":"SUM(I23:AL23)/$AN$58","v":1.1056761601003121E-2},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":102.48592715677793},{"$f":"AP23/$AP$58","v":1.1056761601003117E-2}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('221CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('221CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('221CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('221CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":76500.72914747076},"h/a",{"$f":"G27*$E$31/1000000","v":3.0753293117283249},{"$f":"I27*(1+$C27/100)","v":3.1675891910801748},3.2626168668125799,3.3604953728169575,3.4613102340014663,3.5651495410215106,3.6721040272521561,3.782267148069721,3.8957351625118126,4.012607217387167,4.1329854339087824,4.2569749969260462,4.3846842468338281,4.5162247742388431,4.6517115174660084,4.7912628629899885,4.9350007488796885,5.0830507713460795,5.2355422944864625,5.3926085633210565,5.5543868202206887,5.7210184248273093,5.8926489775721285,6.0694284468992921,6.2515113003062712,6.4390566393154591,6.6322283384949232,6.8311951886497715,7.0361310443092648,7.2472149756385429,null,2.5493146562626346E-2,null,216.21272812273108,2.3326252259966367E-2]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('221CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('221CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":20164.144226044398},"h/a",{"$f":"G28*$E$31/1000000","v":0.81059859788698485},{"$f":"I28*(1+$C28/100)","v":0.83491655582359436},0.85996405249830221,0.88576297407325133,0.91233586329544891,0.93970593919431245,0.96789711737014184,0.9969340308912461,1.0268420518179835,1.057647313372523,1.0893767327736987,1.1220580347569098,1.1557197757996172,1.1903913690736057,1.2261031101458137,1.2628862034501882,1.3007727895536938,1.3397959732403046,1.3799898524375138,1.4213895480106393,1.4640312344509585,1.5079521714844872,1.5531907366290219,1.5997864587278925,1.6477800524897293,1.6972134540644213,1.748129857686354,1.8005737534169446,1.8545909660194531,1.9102286950000367,null,6.7195109091516504E-3,null,56.989582739387714,6.1483585851365248E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('221CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('221CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":35867.780969612482},"h/a",{"$f":"G29*$E$31/1000000","v":1.4418847949784219},{"$f":"I29*(1+$C29/100)","v":1.4851413388277745},1.5296955789926079,1.5755864463623861,1.6228540397532578,1.6715396609458555,1.7216858507742312,1.7733364262974582,1.826536519086382,1.8813326146589735,1.9377725930987428,1.9959057708917052,2.0557829440184565,2.1174564323390102,2.1809801253091807,2.246409529068456,2.31380181494051,2.3832158693887253,2.4547123454703872,2.5283537158344989,2.6042043273095339,2.68233045712882,2.7628003708426845,2.8456843819679651,2.9310549134270043,3.0189865608298145,3.1095561576547093,3.2028428423843507,3.2989281276558815,3.3978959714855579,null,1.1952599763746718E-2,null,101.37250796915946,1.0936639640251886E-2]
[null,"MtG",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('221CAPEX'!K12/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('221CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":16524.776755892257},"h/a",{"$f":"G30*$E$31/1000000","v":0.66429602558686873},{"$f":"I30*(1+$C30/100)","v":0.68422490635447486},0.70475165354510916,0.72589420315146247,0.74767102924600637,0.77010116012338659,0.79320419492708816,0.81700032077490081,0.84151033039814782,0.86675564031009222,0.89275830951939505,0.91954105880497694,0.94712729056912626,0.97554110928620008,1.0048073425647861,1.0349515628417296,1.0660001097269816,1.0979801130187909,1.1309195164093546,1.1648471019016353,1.1997925149586843,1.2357862904074448,1.2728598791196681,1.3110456754932582,1.3503770457580559,1.3908883571307977,1.4326150078447217,1.4755934580800634,1.5198612618224654,1.5654570996771393,null,5.5067260200953264E-3,null,46.703699478773956,5.0386593100899268E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.1984217460361202},{"$f":"I31*(1+$C31/100)","v":1.2343743984172038},1.2714056303697199,1.3095477992808116,1.348834233259236,1.3892992602570131,1.4309782380647236,1.4739075852066654,1.5181248127628655,1.5636685571457516,1.6105786138601241,1.658895972275928,1.7086628514442059,1.7599227369875321,1.8127204190971582,1.867102031670073,1.9231150926201752,1.9808085453987805,2.0402328017607441,2.1014397858135663,2.1644829793879734,2.2294174687696127,2.2962999928327013,2.3651889926176826,2.4361446623962131,2.5092290022680994,2.5845058723361425,2.6620410485062269,2.7419022799614137,2.8241593483602561,null,9.9343966511240105E-3,null,84.255703662010447,9.0899819590889424E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'221STREAMS'!E4+D1*'221STREAMS'!E17+D1*'221STREAMS'!E26++D1*'221STREAMS'!E38","v":216377.3016479871},"t/a",{"$f":"G33*E33/1000000","v":0.5409432541199678},{"$f":"I33*(1+$C33/100)","v":0.55176211920236717},0.56279736158641458,0.57405330881814287,0.58553437499450578,0.59724506249439591,0.6091899637442838,0.62137376301916947,0.63380123827955281,0.64647726304514386,0.6594068083060467,0.67259494447216761,0.68604684336161093,0.69976778022884312,0.71376313583341999,0.72803839855008845,0.74259916652109026,0.75745114985151207,0.77260017284854232,0.78805217630551316,0.80381321983162346,0.81988948422825592,0.83628727391282109,0.85301301939107754,0.87007327977889914,0.88747474537447713,0.90522424028196669,0.92332872508760599,0.94179529958935815,0.96063120558114534,null,{"$f":"SUM(I33:AL33)/$AN$58","v":3.8237137969732247E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":35.442281185606092},{"$f":"AP33/$AP$58","v":3.8237137969732247E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'221CAPEX'!$L$18","v":29.477659920652524},{"$f":"I35*(1+$C35/100)","v":30.067213119065574},30.668557381446885,31.281928529075824,31.907567099657342,32.545718441650493,33.1966328104835,33.860565466693174,34.537776776027037,35.228532311547582,35.933102957778537,36.651765016934107,37.384800317272791,38.132496323618248,38.895146250090612,39.673049175092423,40.466510158594275,41.275840361766164,42.101357169001489,42.943384312381518,43.802251998629146,44.678297038601727,45.571862979373762,46.483300238961235,47.412966243740463,48.361225568615275,49.328450079987583,50.315019081587337,51.321319463219083,52.347745852483463,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.20836591284321027},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":1931.3587952974774},{"$f":"AP35/$AP$58","v":0.20836591284321027}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":4.4216489880978784},{"$f":"I37*(1+$C37/100)","v":4.5100819678598363},4.6002836072170332,4.6922892793613737,4.786135064948601,4.8818577662475731,4.9794949215725248,5.0790848200039758,5.1806665164040551,5.2842798467321366,5.389965443666779,5.4977647525401148,5.6077200475909175,5.7198744485427362,5.8342719375135914,5.9509573762638635,6.0699765237891405,6.1913760542649232,6.315203575350222,6.441507646857227,6.5703377997943715,6.7017445557902589,6.8357794469060638,6.9724950358441848,7.111944936561069,7.2541838352922907,7.3992675119981364,7.547252862238099,7.6981979194828609,7.8521618778725184,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.1254886926481533E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":289.70381929462161},{"$f":"AP37/$AP$58","v":3.125488692648154E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'221CAPEX'!$L$18","v":4.2110942743789312},{"$f":"I39*(1+$C39/100)","v":4.2953161598665099},4.3812224830638407,4.4688469327251177,4.5582238713796199,4.6493883488072125,4.7423761157833573,4.8372236380990241,4.933968110861005,5.0326474730782254,5.13330042253979,5.2359664309905858,5.3406857596103974,5.4474994748026058,5.5564494642986579,5.667578453584631,5.7809300226563236,5.8965486231094504,6.0144795955716397,6.134769187483073,6.2574645712327346,6.3826138626573892,6.510266139910537,6.6404714627087476,6.7732808919629228,6.9087465098021816,7.0469214399982256,7.1878598687981903,7.3316170661741547,7.4782494074976382,null,{"$f":"SUM(I39:AL39)/$AN$58","v":2.976655897760145E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":275.90839932821098},{"$f":"AP39/$AP$58","v":2.976655897760146E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100))","v":25.266565646273591},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":22.739909081646232},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":20.213252517018873},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":17.686595952391514},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":15.159939387764155},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":12.633282823136796},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":10.106626258509436},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":7.5799696938820773},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":5.0533131292547182},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":2.5266565646273564},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('221CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'221CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.4213531069415772E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":655.34964137643885},{"$f":"AP42/$AP$58","v":7.0702826729737531E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('221CAPEX'!$L$18*(1-$E$41/100))","v":25.266565646273591},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":25.266565646273587},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'221CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'221CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'221CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.4024601944392311E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1044.4585496729383},{"$f":"AP43/$AP$58","v":0.11268209700827592}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'221CAPEX'!L18*$E$45/100","v":12.633282823136794},{"$f":"I45*(1+$C45/100)","v":12.885948479599531},13.143667449191522,13.406540798175353,13.674671614138861,13.948165046421638,14.227128347350071,14.511670914297072,14.801904332583014,15.097942419234675,15.399901267619368,15.707899292971756,16.022057278831191,16.342498424407815,16.669348392895973,17.002735360753892,17.34279006796897,17.689645869328348,18.043438786714916,18.404307562449215,18.7723937136982,19.147841587972163,19.530798419731607,19.921414388126241,20.319842675888765,20.726239529406541,21.140764319994673,21.563579606394566,21.994851198522458,22.434748222492907,null,{"$f":"SUM(I45:AL45)/$AN$58","v":8.929967693280437E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":827.72519798463281},{"$f":"AP45/$AP$58","v":8.929967693280437E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":148.23920685565068},147.73857710704758,147.28062505390781,146.86626896491492,146.49644741556943,146.17211975256828,145.89426656921947,145.66389019216473,145.48201517968997,145.34968883191161,120.00141606685965,122.49807910502844,125.04757444546556,127.65104570546157,130.30966198379002,133.02461844861165,135.79713693948409,138.628466583831,141.51988442823153,144.4726960849018,147.48823639374868,150.5678701003869,153.71299255052082,156.92503040110122,160.20544234868026,163.55571987539764,166.97738801304172,170.47200612564276,174.04116871106598,177.68650622208494,null,{"$f":"SUM(I47:AL47)","v":4405.7660464559804},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8135.8672438688091},{"$f":"AP47/$AP$58","v":0.87774338417465769}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,942.44545367167882,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E51*G51/1000000","v":138.71204212491611},{"$f":"I51*(1+$C51/100)","v":141.48628296741444},144.31600862676274,147.20232879929799,150.14637537528395,153.14930288278964,156.21228894044543,159.33653471925433,162.52326541363942,165.77373072191222,169.08920533635046,172.47098944307749,175.92040923193903,179.43881741657782,183.02759376490937,186.68814564020755,190.42190855301172,194.23034672407195,198.11495365855339,202.07725273172446,206.11879778635895,210.24117374208615,214.44599721692788,218.73491716126645,223.10961550449179,227.57180781458163,232.12324397087326,236.76570885029074,241.50102302729655,246.33104348784249,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22780647244957736},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":9088.3307322483179},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11987267704551605}]
[null,null,null,null,{"$f":"E51/1000","v":0.94244545367167887},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.061910370334286},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('221STREAMS'!E47+'221STREAMS'!E23+'221STREAMS'!E15-'221EC'!I10)/3600<0,-D1*1000*('221STREAMS'!E47+'221STREAMS'!E23+'221STREAMS'!E15-'221EC'!I10)/3600,0)","v":53116.249396783074},null,{"$f":"G55*E55/1000000","v":2.6558124698391539},{"$f":"I55*(1+$C55/100)","v":2.7089287192359368},2.7631072936206555,2.8183694394930687,2.8747368282829302,2.932231564848589,2.9908761961455608,3.0506937200684718,3.1117075944698414,3.1739417463592381,3.2374205812864227,3.3021689929121512,3.3682123727703943,3.4355766202258025,3.5042881526303185,3.5743739156829251,3.6458613939965838,3.7187786218765155,3.7931541943140461,3.8690172782003271,3.9463976237643337,4.0253255762396201,4.1058320877644121,4.1879487295197002,4.2717077041100939,4.3571418581922963,4.4442846953561421,4.5331703892632653,4.6238337970485306,4.7163104729895009,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":4.3616348009412097E-3},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":174.00725790621104},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":2.2951096791134183E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('221EC'!J10>0,'221EC'!J10,0)*D1*1000/3600","v":5139.4805987898153},"MWh/a",{"$f":"G56*E56/1000000","v":0.10278961197579631},{"$f":"I56*(1+$C56/100)","v":0.10484540421531223},0.10694231229961848,0.10908115854561085,0.11126278171652307,0.11348803735085353,0.1157577980978706,0.11807295405982801,0.12043441314102457,0.12284310140384506,0.12529996343192196,0.12780596270056041,0.13036208195457163,0.13296932359366306,0.13562871006553634,0.13834128426684708,0.14110810995218404,0.14393027215122772,0.14680887759425229,0.14974505514613734,0.15273995624906009,0.1557947553740413,0.15891065048152214,0.16208886349115259,0.16533064076097564,0.16863725357619516,0.17200999864771907,0.17545019862067346,0.17895920259308692,0.18253838664494867,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":1.6881114681867174E-4},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":6.7347144138663539},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":8.882910071291686E-5}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":141.47064420673107},144.30005709086569,147.18605823268302,150.12977939733668,153.13237498528341,156.1950224849891,159.31892293468886,162.50530139338264,165.75540742125028,169.07051556967531,172.4519258810688,175.90096439869021,179.41898368666398,183.00736336039728,186.66751062760522,190.40086084015732,194.20887805696049,198.0930556180997,202.05491673046168,206.0960150650709,210.21793536637236,214.42229407369982,218.71073995517381,223.08495475427731,227.54665384936285,232.09758692635015,236.73953866487713,241.47432943817466,246.30381602693816,251.22989234747695,null,{"$f":"SUM(I58:AL58)","v":5739.1922993847647},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":9269.0727045683943},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12225661582534236}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-6.7685626489196125},-3.438520016181883,-9.45668212247881E-2,3.2635104324217536,6.6359275697139708,10.022902732420818,13.424656365469389,16.841411201217909,20.273392241560316,23.720826737763701,52.450509814209155,53.402885293661768,54.371409241198421,55.356317654935708,56.357848643815203,57.376242391545674,58.411741117476396,59.464589034268698,60.53503230223015,61.623318980169103,62.72969897262368,63.854423973312919,64.997747404652984,66.159924353176081,67.34121150068259,68.541867050952504,69.762150651835412,71.0023233125319,72.262647315872186,73.543386125392004]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-6.1532387717451016},-2.8417520794891593,-7.1049452460396748E-2,2.2290215370683373,4.120388926311521,5.6576672959163208,6.8889713983981462,7.8566426185150213,8.5978973659769391,9.1454055684653994,18.383583714569198,17.015805009211824,15.749460533261356,14.577048561840007,13.491620884880048,12.48674204655817,11.55645158126752,10.695229026152264,9.8979615063584276,9.1599137041013972,8.4767000365028817,7.844258879987664,7.2588286909274782,6.7169258832449801,6.2153243339082849,5.7510363967157074,5.3212953135453454,4.9235389203762248,4.5553945529236799,4.2146650637154037]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'221CAPEX'!L18","v":168.44377097515726},{"$f":"$H$65*(1+$C$65/100)^I5","v":185.28814807267301},203.81696287994032,224.19865916793438,246.61852508472782,271.28037759320063,298.40841535252071,328.24925688777284,361.07418257655007,397.18160083420514,436.89976091762571,480.58973700938833,528.64871071032712,581.5135817813599,639.664939959496,703.63143395544557,773.9945773509902,851.39403508608916,936.53343859469817,1030.1867824541682,1133.205460699585,1246.5260067695435,1371.1786074464983,1508.2964681911481,1659.1261150102628,1825.0387265112893,2007.5425991624184,2208.2968590786604,2429.1265449865268,2672.0391994851793,2939.2431194336978,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1133.205460699585}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-41.395913525103552},-19.117886970759262,-0.47798518782693145,14.995742277672932,27.719916292962562,38.061956446578208,46.345554733629108,52.855562817929233,57.842354093916647,61.525715498413128,123.67555850818739,114.47382733720698,105.95449493942145,98.06709346109561,90.764878819350855,84.004556485462047,77.746027427361113,71.952152731465134,66.588535532453164,61.623318980169103,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-41.395913525103552},{"$f":"SUM($I$66:J66)","v":-60.51380049586281},{"$f":"SUM($I$66:K66)","v":-60.991785683689741},{"$f":"SUM($I$66:L66)","v":-45.99604340601681},{"$f":"SUM($I$66:M66)","v":-18.276127113054248},{"$f":"SUM($I$66:N66)","v":19.78582933352396},{"$f":"SUM($I$66:O66)","v":66.131384067153064},{"$f":"SUM($I$66:P66)","v":118.98694688508229},{"$f":"SUM($I$66:Q66)","v":176.82930097899893},{"$f":"SUM($I$66:R66)","v":238.35501647741205},{"$f":"SUM($I$66:S66)","v":362.03057498559946},{"$f":"SUM($I$66:T66)","v":476.50440232280641},{"$f":"SUM($I$66:U66)","v":582.45889726222788},{"$f":"SUM($I$66:V66)","v":680.5259907233235},{"$f":"SUM($I$66:W66)","v":771.29086954267439},{"$f":"SUM($I$66:X66)","v":855.29542602813649},{"$f":"SUM($I$66:Y66)","v":933.04145345549762},{"$f":"SUM($I$66:Z66)","v":1004.9936061869628},{"$f":"SUM($I$66:AA66)","v":1071.5821417194159},{"$f":"SUM($I$66:AB66)","v":1133.205460699585},{"$f":"SUM($I$66:AC66)","v":1133.205460699585},{"$f":"SUM($I$66:AD66)","v":1133.205460699585},{"$f":"SUM($I$66:AE66)","v":1133.205460699585},{"$f":"SUM($I$66:AF66)","v":1133.205460699585},{"$f":"SUM($I$66:AG66)","v":1133.205460699585},{"$f":"SUM($I$66:AH66)","v":1133.205460699585},{"$f":"SUM($I$66:AI66)","v":1133.205460699585},{"$f":"SUM($I$66:AJ66)","v":1133.205460699585},{"$f":"SUM($I$66:AK66)","v":1133.205460699585},{"$f":"SUM($I$66:AL66)","v":1133.205460699585},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1133.205460699585}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N85","v":0.45100159113719307}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.26272278274362343},{"$f":"K76*$L$88","v":0.27898804751853534},{"$f":"K76","v":0.26272278274362343},{"$f":"L76","v":0.27898804751853534},null,{"$f":"N76","v":0.27898804751853534}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":3.8237137969732247E-3},4.0604413341961557E-3,null,null,null,{"$f":"N80","v":5.2738331355134241E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":1.1496398461613542E-2},1.2208144747882553E-2,null,null,null,{"$f":"N81","v":0.22126592367237499}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ15+AQ8+AQ9","v":3.434352492628448E-2},3.6469745273055534E-2,{"$f":"K79+K78+K80","v":4.9663637184871247E-2},{"$f":"L79+L78+L80","v":5.2738331355134241E-2},null,{"$f":"N82","v":5.7916476651048703E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35","v":0.20836591284321027},0.22126592367237499,{"$f":"K81","v":0.20836591284321027},{"$f":"L81","v":0.22126592367237499}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":5.4539891754533651E-2},5.7916476651048703E-2,{"$f":"K82","v":5.4539891754533651E-2},{"$f":"L82","v":5.7916476651048703E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.11906623591040583},0.12643767066992853]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18338492373801346},0.19473835228035868]
[null,null,null,null,null,null,null,null,"Rendite - DME",null,{"$f":"AQ51","v":0.11987267704551605},0.12729403887436622,{"$f":"K83+K84+K85+K86","v":0.42241266579464826},{"$f":"L83+L84+L85+L86+L87","v":0.45100159113719307}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":8.882910071291686E-5},9.4328543234515133E-5]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":2.2951096791134183E-3},2.4372007693051344E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.061910370334286},"pro Liter",{"$f":"SUM(N74:N85)","v":1.0619103703342865}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.061910370334286},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.061910370334286},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.061910370334286},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.061910370334286},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.061910370334286},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.061910370334286},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.061910370334286},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.061910370334286},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":942.44545367167882},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.27898804751853534}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":4.0604413341961557E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.2208144747882553E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.6469745273055534E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.22126592367237499]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.7916476651048703E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.12643767066992853]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.19473835228035868]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12729403887436622]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86+L87","v":2.5315293125396494E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G21+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2064864.5179180806},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5203458585.1535625},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51)*G53*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.2448465514721443},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.2448465514721443},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.2448465514721443},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"221STREAMS","index":115,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["DME",null,"OUT","DME",1,0.70014997947659496]
[null,null,null,"H2O",{"$f":"F4*($E$3/$F$3)","v":0.42650228282971664},0.29861556456994698]
[null,null,"IN","MeOH",1.3982718398875946,0.97899999999999998]
[null,null,"THERMAL",null,0.51628081210574905,0.36147399999999996,46.337899999999998,138.75200000000001,5]
[null,null,null,null,1.6565964921788199,1.1598659999999998,138.75200000000001,139.26900000000001,3]
[null,null,null,null,0.29406556600046674,0.20589000000000007,139.26900000000001,232.22200000000001,2]
[null,null,null,null,-0.73512678010041366,-0.51469899999999991,359.262,149.345]
[null,null,null,null,-1.2770420998489642,-0.89412100000000005,149.345,88]
[null,null,null,null,-0.6849179533769173,-0.4795452910000001,46.021847800000003,46.021847800000003]
[null,null,null,null,0.30242316104656575,0.21174156999999999,158.96625599999999,158.96625599999999,1]
[null,null,null,null,-0.67163248415937371,-0.47024347,80.917629000000005,80.917629000000005]
[null,null,null,null,0.52428015819469265,0.36707474200000001,116.623923,116.623923,4]
[null,null,"WORK",null,4.2172181340450988E-4,2.9526851899999999E-4]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$5/$F$16","v":1.3982718398875946},{"$f":"P17*(100+M17)/100","v":16.996332996883101},null,null,null,null,null,"Wirkungsgrad MeOH-Variation"]
[null,null,null,"H2O",6.0609176976065875E-2,0.73671923095801395,null,null,null,null,null,"Eingabe:",0,"%","Standard:",16.996332996883101]
[null,null,"IN","CO2",0.19941258263173506,2.4239082569594599]
[null,null,null,"CO",1.2038087956495076,14.632587578307101]
[null,null,null,"H2",0.20742754405245994,2.5213320549491001]
[null,null,"THERMAL",null,-3.7256628317923273,-45.286334400000001,260,260]
[null,null,null,null,-2.4445255222800912,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.53271186514648494,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":1.2038087956495076},16.963832704110899]
[null,null,null,"H2",0.20802178822450673,2.9314014210591899]
[null,null,null,"H2O",6.3374509352446791E-3,8.9306090655366002E-2]
[null,null,null,"CO2",0.84196678921258439,11.8648275425778]
[null,null,"IN","CO",1.7396854993055137,24.5153]
[null,null,null,"H2",0.1694552868762208,2.3879299999999999]
[null,null,null,"H2O",0.3509940378400922,4.9461377584030197]
[null,null,"THERMAL",null,-0.76037530734623415,-10.715056704,230,230]
[null,null,null,null,0.33761847479500057,4.7576520000000002,30,224.04300000000001]
[null,null,null,null,0.6449870168581171,9.0890280000000008,224.04300000000001,224.04300000000001]
[null,null,null,null,4.0874835209031785E-3,5.7600000000000054E-2,224.04300000000001,230]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F36*($E$29)/$F$36","v":0.1694552868762208},2.3879299999999999]
[null,null,null,"CO",1.739685499305514,24.5153]
[null,null,null,"H2O",0.97667438275247376,13.7631]
[null,null,"IN","H2O",1.1826736173502137,16.666]
[null,null,null,"OLIVIN",7.9833662517640128E-3,0.1125]
[null,null,null,"BIOMW",5.9135809765177818,83.332999999999998]
[null,null,"THERMAL",null,-0.67578620518812249,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-3.8757033356535797,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-3.7929036929060858,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-3.2272981607011073,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-3.0118622323775046,-42.44256,899.4,230]
[null,null,"WORK",null,3.2931577389316598,46.40652]

{"sheet":"221PINCH","index":116,"n_rows":23,"n_cols":44,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-20.602497441030408},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",12.302052755696606,null,"MIN-DT",{"$f":"MIN(AF3:AF14,AK3:AK21)","v":4.9999999999999716}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.33761847479500057,1.7399157650366186E-3,30,224.04300000000001,null,"HOT",2.4445255222800912,4.7231823275802207E-2,39.999600000000001,91.755499999999998,null,"COOL-CURVE",30,0,null,null,39.999600000000001,0,null,null,{"$f":"V3+AC1","v":12.302052755696606},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),35))-AD3,AG3-AD3))","v":73.507321731562541},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),35)))","v":103.50732173156254},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-12.302052755696606,39.999600000000001,103.50732173156254]
["deltaT",null,{"$f":"'221STREAMS'!E6","v":0.51628081210574905},{"$f":"'221STREAMS'!F6","v":0.36147399999999996},{"$f":"'221STREAMS'!G6","v":46.337899999999998},{"$f":"'221STREAMS'!H6","v":138.75200000000001},null,null,0.51628081210574905,5.58660217548782E-3,46.337899999999998,138.75200000000001,null,null,3.7929036929060858,0.16140290442841945,40,63.499600000000001,null,null,46.337899999999998,2.8426569777591768E-2,null,null,40,1.8892729310276851E-5,null,null,{"$f":"V4+AC1","v":12.330479325474197},46.337899999999998,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),35))-AD4,AG4-AD4))","v":57.922548266300574},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),35)))","v":104.26044826630057},1.8892729310276851E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-8.3004446853338045,260,944.96400000000006]
[5,"k",{"$f":"'221STREAMS'!E7","v":1.6565964921788199},{"$f":"'221STREAMS'!F7","v":1.1598659999999998},{"$f":"'221STREAMS'!G7","v":138.75200000000001},{"$f":"'221STREAMS'!H7","v":139.26900000000001},null,null,0.52428015819469265,-1,116.623923,116.623923,null,null,0.6849179533769173,-1,46.021847800000003,46.021847800000003,null,null,116.623923,0.54337837825520507,null,null,46.021847800000003,1.2563854687585772,null,null,{"$f":"V5+AC1","v":12.845431133951811},116.623923,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),35))-AD5,AG5-AD5))","v":4.9999999999999716},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),35)))","v":121.62392299999998},1.2563854687585772,46.021847800000003,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'221STREAMS'!E8","v":0.29406556600046674},{"$f":"'221STREAMS'!F8","v":0.20589000000000007},{"$f":"'221STREAMS'!G8","v":139.26900000000001},{"$f":"'221STREAMS'!H8","v":232.22200000000001},null,null,1.6565964921788199,3.2042485341950346,138.75200000000001,139.26900000000001,null,null,3.8757033356535797,0.3912599145596557,63.499600000000001,73.405299999999997,null,null,116.623923,1.0676585364498976,"*",null,46.021847800000003,1.9413034221354946,"*",null,{"$f":"V6+AC1","v":13.369711292146503},116.623923,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),35))-AD6,AG6-AD6))","v":30.18473455828682},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),35)))","v":146.80865755828682},1.9413034221354946,46.021847800000003,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'221STREAMS'!E9","v":-0.73512678010041366},{"$f":"'221STREAMS'!F9","v":-0.51469899999999991},{"$f":"'221STREAMS'!G9","v":359.262},{"$f":"'221STREAMS'!H9","v":149.345},null,null,0.29406556600046674,3.1635941389784807E-3,139.26900000000001,232.22200000000001,null,null,0.67578620518812249,1.6927367266946432E-2,73.405299999999997,113.328,null,null,138.75200000000001,1.2297802895797041,null,null,63.499600000000001,5.5877694932643553,null,null,{"$f":"V7+AC1","v":13.53183304527631},138.75200000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),35))-AD7,AG7-AD7))","v":41.810056441240789},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),35)))","v":180.5620564412408},5.5877694932643553,63.499600000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,20.602497441030408,39.999600000000001,944.96400000000006]
[null,null,{"$f":"'221STREAMS'!E10","v":-1.2770420998489642},{"$f":"'221STREAMS'!F10","v":-0.89412100000000005},{"$f":"'221STREAMS'!G10","v":149.345},{"$f":"'221STREAMS'!H10","v":88},null,null,0.30242316104656575,-1,158.96625599999999,158.96625599999999,null,null,0.67163248415937371,-1,80.917629000000005,80.917629000000005,null,null,139.26900000000001,2.887276318209048,null,null,73.405299999999997,9.9313371007410485,null,null,{"$f":"V8+AC1","v":15.189329073905654},139.26900000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),35))-AD8,AG8-AD8))","v":120.73099999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),35)))","v":260},9.9313371007410485,73.405299999999997,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'221STREAMS'!E11","v":-0.6849179533769173},{"$f":"'221STREAMS'!F11","v":-0.4795452910000001},{"$f":"'221STREAMS'!G11","v":46.021847800000003},{"$f":"'221STREAMS'!H11","v":46.021847800000003},null,null,0.6449870168581171,-1,224.04300000000001,224.04300000000001,null,null,1.2770420998489642,2.081737875701303E-2,88,149.345,null,null,158.96625599999999,2.9838620080869682,null,null,80.917629000000005,10.413322048471866,null,null,{"$f":"V9+AC1","v":15.285914763783573},158.96625599999999,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),35))-AD9,AG9-AD9))","v":101.03374400000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),35)))","v":260},10.413322048471866,80.917629000000005,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'221STREAMS'!E12","v":0.30242316104656575},{"$f":"'221STREAMS'!F12","v":0.21174156999999999},{"$f":"'221STREAMS'!G12","v":158.96625599999999},{"$f":"'221STREAMS'!H12","v":158.96625599999999},null,null,4.0874835209031785E-3,6.8616476765203673E-4,224.04300000000001,230,null,null,0.73512678010041366,3.5019878337648387E-3,149.345,359.262,null,null,158.96625599999999,3.2862851691335342,"*",null,80.917629000000005,11.08495453263124,"*",null,{"$f":"V10+AC1","v":15.588337924830139},158.96625599999999,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),35))-AD10,AG10-AD10))","v":101.03374400000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),35)))","v":260},11.08495453263124,80.917629000000005,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'221STREAMS'!E13","v":-0.67163248415937371},{"$f":"'221STREAMS'!F13","v":-0.47024347},{"$f":"'221STREAMS'!G13","v":80.917629000000005},{"$f":"'221STREAMS'!H13","v":80.917629000000005},null,null,null,null,null,null,null,null,0.76037530734623415,-1,230,230,null,null,224.04300000000001,3.6053896278585897,null,null,88,11.539353723114676,null,null,{"$f":"V11+AC1","v":15.907442383555196},224.04300000000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE),35))-AD11,AG11-AD11))","v":35.956999999999994},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ21,3,TRUE),35)))","v":260},11.539353723114676,88,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'221STREAMS'!E14","v":0.52428015819469265},{"$f":"'221STREAMS'!F14","v":0.36707474200000001},{"$f":"'221STREAMS'!G14","v":116.623923},{"$f":"'221STREAMS'!H14","v":116.623923},null,null,null,null,null,null,null,null,3.0118622323775046,4.4993460298438969E-3,230,899.4,null,null,224.04300000000001,4.2503766447167068,"*",null,91.755499999999998,11.85848322911993,null,null,{"$f":"V12+AC1","v":16.552429400413313},224.04300000000001,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE),35))-AD12,AG12-AD12))","v":35.956999999999994},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ21,3,TRUE),35)))","v":260},11.85848322911993,91.755499999999998,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE14,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'221STREAMS'!E21","v":-3.7256628317923273},{"$f":"'221STREAMS'!F21","v":-45.286334400000001},{"$f":"'221STREAMS'!G21","v":260},{"$f":"'221STREAMS'!H21","v":260},null,null,null,null,null,null,null,null,3.2272981607011073,4.5139309961076462E-3,230,944.96400000000006,null,null,230,4.2733096585235044,null,null,113.328,12.672731762721796,null,null,{"$f":"V13+AC1","v":16.575362414220109},230,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE),35))-AD13,AG13-AD13))","v":30},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ21,3,TRUE),35)))","v":260},12.672731762721796,113.328,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE),30)),AI13-AL13))","v":20.275898243319489},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE14,3,TRUE),30)))","v":93.052101756680514}]
[null,null,{"$f":"'221STREAMS'!E22","v":-2.4445255222800912},{"$f":"'221STREAMS'!F22","v":-29.713799999999999},{"$f":"'221STREAMS'!G22","v":91.755499999999998},{"$f":"'221STREAMS'!H22","v":39.999600000000001},null,null,null,null,null,null,null,null,3.7256628317923273,-1,260,260,null,null,232.22200000000001,4.2803391647003144,null,null,149.345,13.422511293413134,null,null,{"$f":"V14+AC1","v":16.582391920396919},232.22200000000001,{"$f":"ROW()","v":14},{"$f":"IF(OR(AC14<AH3,AC14>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE),34))=AC14,INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE),35))-AD14,AG14-AD14))","v":27.777999999999992},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE),35))+(AC14-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ21,3,TRUE),35)))","v":260},13.422511293413134,149.345,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE),30)),AI14-AL14))","v":25.514379125886663},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE14,3,TRUE),30)))","v":123.83062087411334}]
[null,null,{"$f":"'221STREAMS'!E31","v":-0.76037530734623415},{"$f":"'221STREAMS'!F31","v":-10.715056704},{"$f":"'221STREAMS'!G31","v":230},{"$f":"'221STREAMS'!H31","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,13.704964122145437,null,null,null,null,null,null,null,13.704964122145437,230,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE),30)),AI15-AL15))","v":91.193997598066431},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE14,3,TRUE),30)))","v":138.80600240193357}]
[null,null,{"$f":"'221STREAMS'!E32","v":0.33761847479500057},{"$f":"'221STREAMS'!F32","v":4.7576520000000002},{"$f":"'221STREAMS'!G32","v":30},{"$f":"'221STREAMS'!H32","v":224.04300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,14.465339429491671,"*",null,null,null,null,null,null,14.465339429491671,230,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE),30)),AI16-AL16))","v":90.956824158668752},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE14,3,TRUE),30)))","v":139.04317584133125}]
[null,null,{"$f":"'221STREAMS'!E33","v":0.6449870168581171},{"$f":"'221STREAMS'!F33","v":9.0890280000000008},{"$f":"'221STREAMS'!G33","v":224.04300000000001},{"$f":"'221STREAMS'!H33","v":224.04300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,14.840797375283163,null,null,null,null,null,null,null,14.840797375283163,260,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE),30)),AI17-AL17))","v":120.83971271187107},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE14,3,TRUE),30)))","v":139.16028728812893}]
[null,null,{"$f":"'221STREAMS'!E34","v":4.0874835209031785E-3},{"$f":"'221STREAMS'!F34","v":5.7600000000000054E-2},{"$f":"'221STREAMS'!G34","v":224.04300000000001},{"$f":"'221STREAMS'!H34","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,18.56646020707549,"*",null,null,null,null,null,null,18.56646020707549,260,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE14,3,TRUE),30)))","v":260.00715354605387}]
[null,null,{"$f":"'221STREAMS'!E42","v":-0.67578620518812249},{"$f":"'221STREAMS'!F42","v":-9.5230440000000005},{"$f":"'221STREAMS'!G42","v":113.328},{"$f":"'221STREAMS'!H42","v":73.405299999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359.262,19.808750427580659,null,null,null,null,null,null,null,19.808750427580659,359.262,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE14,3,TRUE),30)))","v":277.40434937709085}]
[null,null,{"$f":"'221STREAMS'!E43","v":-3.8757033356535797},{"$f":"'221STREAMS'!F43","v":-54.615635999999995},{"$f":"'221STREAMS'!G43","v":73.405299999999997},{"$f":"'221STREAMS'!H43","v":63.499600000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,24.677163853824073,null,null,null,null,null,null,null,24.677163853824073,899.4,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE14,3,TRUE),30)))","v":345.58225206424657}]
[null,null,{"$f":"'221STREAMS'!E44","v":-3.7929036929060858},{"$f":"'221STREAMS'!F44","v":-53.448840000000018},{"$f":"'221STREAMS'!G44","v":63.499600000000001},{"$f":"'221STREAMS'!H44","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,24.882836605730724,null,null,null,null,null,null,null,24.882836605730724,944.96400000000006,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE),30)),AI21-AL21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE14,3,TRUE),30)))","v":348.46252036465489}]
[null,null,{"$f":"'221STREAMS'!E45","v":-3.2272981607011073},{"$f":"'221STREAMS'!F45","v":-45.478439999999999},{"$f":"'221STREAMS'!G45","v":944.96400000000006},{"$f":"'221STREAMS'!H45","v":230}]
[null,null,{"$f":"'221STREAMS'!E46","v":-3.0118622323775046},{"$f":"'221STREAMS'!F46","v":-42.44256},{"$f":"'221STREAMS'!G46","v":899.4},{"$f":"'221STREAMS'!H46","v":230}]

{"sheet":"221EC","index":117,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'221OPEX'!D1*1000 /8000/3600","v":16.546436759069362},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8892729310276851E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.5566850912579062E-5,1.6399938637393101E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'221OPEX'!D1*1000 /8000/3600","v":9.6474490495106675},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,4.8576125074613508,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.6866710095351912E-4,0.11808475305042555]
["Luftkühlung",{"$f":"C5","v":60},100,7.3120383875238026,0,0,3.4722222222222222E-5,0,0,0,2.538902217890209E-4,0]
["Wärme",{"$f":"C6","v":100},250,0.13238296798214186,0,0.95,0,0,0,0.12576381958303476,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,5.3961967918572622,0.6,0,0,0,3.2377180751143571,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,2.9042478934765423,0.65,0,0,0,1.8877611307597526,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":5.1254792058741092},{"$f":"SUM(J4:J9)","v":0.12570825273212219},{"$f":"SUM(K4:K9)","v":4.2257372268117741E-4},{"$f":"SUM(L4:L9)","v":0.11808475305042555}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"225CAPEX","index":118,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'225OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu Syngas > Wassergas-Shift > direkte DME-Synthese > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSynEN",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'225STREAMS'!E31*8000/$G$2","v":5.8879570050627041},{"$f":"J9*$D$1","v":866607.75637894729},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":366.8578386524149},{"$f":"(K9/C9)^H9*E9*G9","v":229.2861491577593},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('225STREAMS'!E18+'225STREAMS'!E19+'225STREAMS'!E20)*'225STREAMS'!A16*8000/$G$2","v":2.0704730848147044},{"$f":"J10*$D$1","v":304738.64417343185},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":2.5935215761933685},{"$f":"(K10/C10)^H10*E10*G10","v":0.54031699504028508},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["DME",null,161333.69724922837,"DME",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'225STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":147183.09859154929},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":64.249063167902776},{"$f":"(K11/C11)^H11*E11*G11","v":64.249063167902776},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":32.264987669063927},{"$f":"'225EC'!O3","v":32.264987669063927},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":28.276577746023424},{"$f":"(K13/C13)^H13*E13*G13","v":17.67286109126464},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'225EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":461.97700114253445},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"225OPEX","index":119,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'225STREAMS'!E31*'225OPEX'!D1","v":866607.75637894729},"t/a",{"$f":"G7*F7/1000000","v":37.006511607612431},{"$f":"I7*(1+$C7/100)","v":37.746641839764678},38.501574676559969,39.271606170091168,40.057038293492994,40.858179059362854,41.675342640550113,42.508849493361119,43.359026483228341,44.226207012892907,45.110731153150766,46.012945776213783,46.933204691738062,47.871868785572822,48.829306161284279,49.805892284509966,50.802010130200166,51.818050332804169,52.854411339460256,53.911499566249461,54.989729557574449,56.089524148725943,57.211314631700461,58.35554092433447,59.522651742821161,60.713104777677586,61.927366873231136,63.16591421069576,64.42923249490967,65.717817144807867,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.24988862940492823},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2424.6446925919449},{"$f":"AP7/$AP$58","v":0.24988862940492823}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('225CAPEX'!K10/'225CAPEX'!C10)^'225CAPEX'!I10*'225CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$59","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMPRODUCT(I11:AL11,I$69:AL$69)","v":0},{"$f":"AP11/$AP$59","v":{"$error":"#DIV/0!"}}]
[]
["DME","Katalysator",2,null,1.6885946790573545,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'225CAPEX'!K11","v":248532.59712886414},"€/a",{"$f":"G13/1000000","v":0.24853259712886414},{"$f":"I13*(1+$C13/100)","v":0.25350324907144145},0.25857331405287026,0.26374478033392768,0.26901967594060622,0.27440006945941836,0.27988807084860673,0.28548583226557889,0.29119554891089044,0.29701945988910827,0.30295984908689044,0.30901904606862823,0.31519942699000081,0.32150341552980083,0.32793348384039683,0.33449215351720479,0.34118199658754889,0.34800563651929989,0.35496574924968588,0.3620650642346796,0.36930636551937318,0.37669249282976064,0.38422634268635586,0.39191086954008297,0.39974908693088462,0.4077440686695023,0.41589895004289235,0.42421692904375019,0.43270126762462519,0.44135529297711767,null,{"$f":"SUM(I13:AL13)/$AN$58","v":1.6782308669754116E-3},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":16.283708363385269},{"$f":"AP13/$AP$58","v":1.6782308669754124E-3}]
[]
["CO2-Emissionskosten",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5180.9116250657398},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":0},{"$f":"AP15/$AP$58","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('225STREAMS'!E34+'225STREAMS'!E13-'225EC'!I10)/3600>0,D1*1000*('225STREAMS'!E34+'225STREAMS'!E13-'225EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('225PINCH'!AP4)/3600>0, D1*1000*('225PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('225EC'!J10)/3600<0, D1*1000*(-'225EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'225EC'!K10","v":6.6615901885640552E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":9.8047348549992072E-2},{"$f":"I22*(1+$C22/100)","v":0.10000829552099191},0.10200846143141175,0.10404863066003998,0.10612960327324078,0.1082521953387056,0.11041723924547972,0.11262558403038932,0.11487809571099711,0.11717565762521705,0.1195191707777214,0.12190955419327583,0.12434774527714135,0.12683470018268417,0.12937139418633786,0.13195882207006462,0.13459799851146592,0.13728995848169523,0.14003575765132914,0.14283647280435571,0.14569320226044283,0.14860706630565168,0.15157920763176472,0.15461079178440001,0.15770300762008801,0.16085706777248979,0.16407420912793957,0.16735569331049838,0.17070280717670835,0.17411686332024254,null,{"$f":"SUM(I22:AL22)/$AN$58","v":6.6207044332448862E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":6.4240041267642347},{"$f":"AP22/$AP$58","v":6.6207044332448862E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'225EC'!L10*D1*1000","v":1891540.8180203596},"m³/a",{"$f":"E23*G23/1000000","v":0.17023867362183237},{"$f":"I23*(1+$C23/100)","v":0.17364344709426902},0.17711631603615441,0.18065864235687751,0.18427181520401506,0.18795725150809536,0.19171639653825728,0.19555072446902244,0.19946173895840288,0.20345097373757096,0.20751999321232237,0.21167039307656882,0.21590380093810019,0.22022187695686218,0.22462631449599943,0.22911884078591943,0.23370121760163781,0.23837524195367057,0.243142746792744,0.2480056017285989,0.2529657137631709,0.2580250280384343,0.26318552859920297,0.26844923917118702,0.27381822395461075,0.27929458843370297,0.28488048020237705,0.29057808980642458,0.29638965160255309,0.30231744463460414,null,{"$f":"SUM(I23:AL23)/$AN$58","v":1.1495465791031691E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":11.153936930012058},{"$f":"AP23/$AP$58","v":1.1495465791031695E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('225CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('225CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('225CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('225CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":76419.681258101686},"h/a",{"$f":"G27*$E$31/1000000","v":3.072071186575688},{"$f":"I27*(1+$C27/100)","v":3.1642333221729588},3.2591603218381477,3.3569351314932923,3.4576431854380911,3.5613724810012339,3.6682136554312712,3.7782600650942095,3.891607867047036,4.0083561030584471,4.1286067861502005,4.2524649897347064,4.3800389394267478,4.5114401076095501,4.6467833108378365,4.7861868101629721,4.9297724144678616,5.0776655869018974,5.229995554508954,5.3868954211442226,5.5485022837785491,5.7149573522919059,5.8864060728606633,6.0629982550464829,6.2448882026978776,6.4322348487788137,6.6252018942421786,6.8239579510694446,7.0286766896015278,7.2395369902895741,null,{"$f":"SUM(I27:AL27)/$AN$58","v":2.4327516052512523E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":215.98366383191498},{"$f":"AP27/$AP$58","v":2.2259699284482005E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('225CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('225CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19737.320245313836},"h/a",{"$f":"G28*$E$31/1000000","v":0.79344027386161631},{"$f":"I28*(1+$C28/100)","v":0.81724348207746478},0.8417607865397887,0.86701361013598233,0.89302401844006185,0.91981473899326371,0.94740918116306161,0.97583145659795345,1.005106400295892,1.0352595923047689,1.0663173800739121,1.0983069014761295,1.1312561085204134,1.1651937917760258,1.2001496055293066,1.2361540936951858,1.2732387165060415,1.3114358780012227,1.3507789543412594,1.3913023229714971,1.433041392660642,1.4760326344404613,1.5203136134736752,1.5659230218778855,1.6129007125342221,1.6612877339102488,1.7111263659275562,1.7624601569053828,1.8153339616125443,1.8697939804609207,null,{"$f":"SUM(I28:AL28)/$AN$58","v":6.2831978254364708E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":55.783257279089653},{"$f":"AP28/$AP$58","v":5.7491317172384407E-3}]
[null,"DME",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('225CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('225CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":33049.553511784514},"h/a",{"$f":"G29*$E$31/1000000","v":1.3285920511737375},{"$f":"I29*(1+$C29/100)","v":1.3684498127089497},1.4095033070902183,1.4517884063029249,1.4953420584920127,1.5402023202467732,1.5864083898541763,1.6340006415498016,1.6830206607962956,1.7335112806201844,1.7855166190387901,1.8390821176099539,1.8942545811382525,1.9510822185724002,2.0096146851295722,2.0699031256834592,2.1320002194539631,2.1959602260375819,2.2618390328187092,2.3296942038032706,2.3995850299173687,2.4715725808148896,2.5457197582393363,2.6220913509865165,2.7007540915161119,2.7817767142615955,2.8652300156894435,2.9511869161601267,3.0397225236449308,3.1309141993542786,null,{"$f":"SUM(I29:AL29)/$AN$58","v":1.0521027179776038E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$68:AL$68)","v":93.407398957547912},{"$f":"AP29/$AP$58","v":9.6267494256360355E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.0388207023222085},{"$f":"I31*(1+$C31/100)","v":1.0699853233918748},1.1020848830936312,1.1351474295864401,1.1692018524740333,1.2042779080482544,1.240406245289702,1.277618432648393,1.315946985627845,1.3554253951966804,1.3960881570525807,1.4379708017641581,1.481109925817083,1.5255432235915956,1.5713095202993435,1.6184488059083237,1.6670022700855736,1.7170123381881408,1.7685227083337851,1.8215783895837987,1.8762257412713128,1.9325125135094523,1.9904878889147359,2.0502025255821779,2.1117086013496431,2.1750598593901325,2.2403116551718365,2.3075210048269916,2.3767466349718016,2.4480490340209555,null,{"$f":"SUM(I31:AL31)/$AN$58","v":8.2263482115450086E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":73.034864013710489},{"$f":"AP31/$AP$58","v":7.5271160854712936E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'225STREAMS'!E4+D1*'225STREAMS'!E28","v":310663.00494056637},"t/a",{"$f":"G33*E33/1000000","v":0.77665751235141589},{"$f":"I33*(1+$C33/100)","v":0.79219066259844417},0.8080344758504131,0.82419516536742143,0.84067906867476982,0.85749265004826525,0.87464250304923052,0.89213535311021519,0.90997806017241956,0.92817762137586801,0.94674117380338541,0.96567599727945308,0.98498951722504213,1.0046893075695429,1.0247830937209337,1.0452787555953524,1.0661843307072596,1.0875080173214049,1.109258177667833,1.1314433412211897,1.1540722080456136,1.177153652206526,1.2006967252506566,1.2247106597556698,1.2492048729507832,1.2741889704097988,1.2996727498179947,1.3256662048143546,1.3521795289106417,1.3792231194888547,null,{"$f":"SUM(I33:AL33)/$AN$58","v":5.2444251794490577E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":50.886139586773595},{"$f":"AP33/$AP$58","v":5.2444251794490568E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'225CAPEX'!$L$18","v":32.338390079977415},{"$f":"I35*(1+$C35/100)","v":32.985157881576967},33.644861039208507,34.317758259992679,35.004113425192536,35.704195693696384,36.418279607570312,37.146645199721718,37.889578103716154,38.647369665790478,39.420317059106289,40.208723400288413,41.012897868294182,41.833155825660064,42.669818942173265,43.523215321016728,44.393679627437066,45.28155321998581,46.187184284385523,47.110927970073234,48.053146529474702,49.014209460064194,49.994493649265479,50.994383522250793,52.014271192695809,53.054556616549725,54.115647748880718,55.197960703858335,56.3019199179355,57.427958316294209,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.21836686634860181},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":2118.7921386855633},{"$f":"AP35/$AP$58","v":0.21836686634860183}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":4.8507585119966121},{"$f":"I37*(1+$C37/100)","v":4.9477736822365443},5.046729155881275,5.1476637389989008,5.2506170137788786,5.3556293540544564,5.4627419411355458,5.5719967799582566,5.6834367155574217,5.7971054498685701,5.9130475588659417,6.0313085100432602,6.1519346802441257,6.2749733738490088,6.400472841325989,6.5284822981525092,6.6590519441155598,6.7922329829978709,6.9280776426578283,7.0666391955109846,7.2079719794212043,7.3521314190096287,7.4991740473898219,7.6491575283376187,7.8021406789043715,7.9581834924824593,8.1173471623321092,8.2796941055787521,8.4452879876903264,8.6141937474441335,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.2755029952290265E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":317.81882080283435},{"$f":"AP37/$AP$58","v":3.2755029952290259E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'225CAPEX'!$L$18","v":4.6197700114253442},{"$f":"I39*(1+$C39/100)","v":4.7121654116538512},4.8064087198869281,4.9025368942846663,5.00058763217036,5.1005993848137674,5.2026113725100425,5.3066635999602436,5.4127968719594488,5.521052809398638,5.631473865586611,5.7441033428983435,5.8589854097563103,5.976165117951437,6.0956884203104655,6.2176021887166746,6.3419542324910081,6.4687933171408281,6.5981691834836447,6.7301325671533174,6.8647352184963841,7.0020299228663117,7.142070521323638,7.284911931750111,7.4306101703851137,7.5792223737928159,7.730806821268672,7.885422957694046,8.0431314168479275,8.2039940451848867,null,{"$f":"SUM(I39:AL39)/$AN$58","v":3.1195266621228804E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":302.68459124079465},{"$f":"AP39/$AP$58","v":3.1195266621228821E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100))","v":27.718620068552067},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":24.946758061696858},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":22.174896054841653},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":19.403034047986445},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":16.631172041131236},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":13.859310034276033},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":11.087448027420827},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":8.3155860205656182},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":5.5437240137104089},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":2.7718620068552071},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('225CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'225CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.5375709638464146E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":718.9496180718354},{"$f":"AP42/$AP$58","v":7.4096355321700308E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('225CAPEX'!$L$18*(1-$E$41/100))","v":27.718620068552067},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":27.718620068552074},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'225CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'225CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'225CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.6137653888116636E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1145.8205329937628},{"$f":"AP43/$AP$58","v":0.11809050761485042}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'225CAPEX'!L18*$E$45/100","v":13.859310034276033},{"$f":"I45*(1+$C45/100)","v":14.136496234961553},14.419226159660784,14.707610682854,15.00176289651108,15.301798154441302,15.607834117530128,15.919990799880731,16.238390615878345,16.563158428195912,16.89442159675983,17.232310028695029,17.57695622926893,17.928495353854309,18.287065260931396,18.652806566150023,19.025862697473023,19.406379951422483,19.794507550450934,20.190397701459954,20.594205655489155,21.00608976859894,21.42621156397092,21.854735795250338,22.291830511155347,22.737667121378454,23.192420463806023,23.656268873082144,24.129394250543786,24.611982135554662,null,{"$f":"SUM(I45:AL45)/$AN$58","v":9.3585799863686453E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":908.05377372238388},{"$f":"AP45/$AP$58","v":9.3585799863686467E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":155.63838072797734},154.93287077507892,154.27055774052383,153.65236165899685,153.07922264876601,152.5521013638409,152.07197945668884,151.63986005176534,151.25676823012196,150.92375152536164,122.92326036266523,125.46549085934168,128.06107892463439,130.71116709867613,133.41692303406512,136.1795400659644,139.00023779563818,141.88026268775607,144.8208886818025,147.82341781793858,150.88918087767237,154.0195380397021,157.2158795513067,160.47962641566775,163.81223109551604,167.21517823350729,170.68998538974094,174.23820379684602,177.86141913307253,181.56125231383231,null,{"$f":"SUM(I47:AL47)","v":4538.2826163544678},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8459.7211411983171},{"$f":"AP47/$AP$58","v":0.87187542470896617}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,941.4636871707329,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E51*G51/1000000","v":138.56754268921352},{"$f":"I51*(1+$C51/100)","v":141.33889354299779},144.16567141385775,147.0489848421349,149.9899645389776,152.98976382975715,156.04955910635229,159.17055028847935,162.35396129424893,165.60104052013392,168.91306133053661,172.29132255714734,175.73714900829029,179.25189198845609,182.83692982822521,186.49366842478972,190.22354179328551,194.02801262915122,197.90857288173424,201.86674433936892,205.90407922615631,210.02216081067945,214.22260402689304,218.50705610743091,222.87719722957954,227.33474117417114,231.88143599765456,236.51906471760765,241.2494460119598,246.07443493219901,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22887116296576018},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":9078.8632149212663},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11988429692687999}]
[null,null,null,null,{"$f":"E51/1000","v":0.94146368717073292},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.0608041545585725},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('225STREAMS'!E34+'225STREAMS'!E13-'225EC'!I10)/3600<0,-D1*1000*('225STREAMS'!E34+'225STREAMS'!E13-'225EC'!I10)/3600,0)","v":147414.63614985309},null,{"$f":"G55*E55/1000000","v":7.3707318074926551},{"$f":"I55*(1+$C55/100)","v":7.5181464436425083},7.6685093725153584,7.8218795599656659,7.9783171511649797,8.1378834941882801,8.3006411640720454,8.466653987353487,8.6359870671005563,8.808706808442567,8.9848809446114188,9.1645785635036479,9.3478701347737214,9.5348275374691962,9.7255240882185809,9.9200345699829526,10.118435261382611,10.320803966610264,10.527220045942469,10.737764446861318,10.952519735798544,11.171570130514516,11.395001533124805,11.622901563787302,11.855359595063048,12.092466786964309,12.334316122703596,12.581002445157669,12.832622494060823,13.089274943942041,null,{"$f":"SUM(I55:AL55)/$AN$58*(AN58-AN47)/AN58","v":1.2174192656884578E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":482.92597657001153},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":6.3769262514794733E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('225EC'!J10>0,'225EC'!J10,0)*D1*1000/3600","v":107687.21593935018},"MWh/a",{"$f":"G56*E56/1000000","v":2.1537443187870036},{"$f":"I56*(1+$C56/100)","v":2.1968192051627438},2.2407555892659987,2.2855707010513187,2.3312821150723453,2.3779077573737921,2.4254659125212679,2.4739752307716931,2.5234547353871268,2.5739238300948695,2.6254023066967669,2.6779103528307022,2.7314685598873165,2.7860979310850631,2.8418198897067644,2.8986562875008999,2.9566294132509179,3.0157620015159363,3.0760772415462552,3.1375987863771804,3.200350762104724,3.2643577773468184,3.3296449328937547,3.3962378315516299,3.4641625881826625,3.533445839946316,3.6041147567452425,3.6761970518801474,3.7497209929177506,3.8247154127761056,null,{"$f":"SUM(I56:AL56)/$AN$58*(AN58-AN47)/AN58","v":3.5573263219168807E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":141.11205041743941},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":1.8633521126743698E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":148.09201881549319},151.05385919180304,154.07493637563911,157.15643510315186,160.29956380521494,163.50555508131924,166.7756661829456,170.11117950660451,173.51340309673662,176.98367115867134,180.52334458184478,184.1338114734817,187.81648770295132,191.57281745701036,195.40427380615054,199.31235928227358,203.29860646791903,207.36457859727741,211.51187016922296,215.74210757260741,220.05694972405959,224.45808871854078,228.94725049291159,233.52619550276984,238.19671941282525,242.96065380108178,247.81986687710341,252.77626421464547,257.83178949893835,262.9884252889172,null,{"$f":"SUM(I58:AL58)","v":6007.808748960113},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":9702.9012419087157},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.1281245752910338}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-7.5463619124841443},-3.8790115832758829,-0.19562136488471538,3.5040734441550114,7.2203411564489386,10.95345371747834,14.703686726256763,18.471319454839175,22.256634866614661,26.059919633309704,57.60008421917955,58.668320614140015,59.755408778316934,60.861650358334231,61.987350772085421,63.132819216309173,64.298368672280844,65.484315909521342,66.690981487420459,67.918689754668833,69.167768846387219,70.438550678838681,71.731370941604894,73.046569087102085,74.384488317309206,75.745475567574488,77.129881487362468,78.538060417799443,79.970370365865818,81.427172975084886]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-6.8603290113492221},-3.2057946969222169,-0.14697322681045477,2.393329310945298,4.4832637838007434,6.1829390675671538,7.5453162114997365,8.6170068478940998,9.4389858399172812,10.047227137695453,20.188478128436842,18.693534970976803,17.309013419683403,16.02677472799822,14.839278936294722,13.739540886041048,12.721089460786217,11.777929817519176,10.904508389259281,10.095680455780199,9.346680094238474,8.653092335260391,8.0108273628142523,7.4160966080343549,6.8653905981362122,6.3554584317324583,5.8832887612849349,5.4460921721648097,5.0412848558890015,4.6664734826060759]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'225CAPEX'!L18","v":184.7908004570138},{"$f":"$H$65*(1+$C$65/100)^I5","v":203.26988050271521},223.59686855298673,245.95655540828545,270.552210949114,297.60743204402542,327.36817524842797,360.10499277327085,396.11549205059788,435.7270412556577,479.29974538122354,527.22971991934594,579.95269191128057,637.94796110240861,701.74275721264962,771.91703293391458,849.10873622730605,934.01960985003666,1027.4215708350405,1130.1637279185447,1243.1801007103991,1367.4981107814392,1504.2479218595834,1654.6727140455419,1820.1399854500958,2002.1539839951056,2202.3693823946164,2422.6063206340782,2664.8669526974863,2931.3536479672348,3224.4890127639587,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1243.1801007103991}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-46.152863076208902},-21.566983661092518,-0.98876237591955585,16.101122818103985,30.161156878332843,41.595722263741365,50.761114430510183,57.970913132545988,63.500776759728659,67.592720059709052,135.81798558602003,125.76075556996292,116.44638690379639,107.82012617046099,99.831248291951326,92.43276061459828,85.581128702805827,79.236022250520833,73.36007963616251,67.918689754668833,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-46.152863076208902},{"$f":"SUM($I$66:J66)","v":-67.719846737301424},{"$f":"SUM($I$66:K66)","v":-68.708609113220973},{"$f":"SUM($I$66:L66)","v":-52.607486295116985},{"$f":"SUM($I$66:M66)","v":-22.446329416784142},{"$f":"SUM($I$66:N66)","v":19.149392846957223},{"$f":"SUM($I$66:O66)","v":69.910507277467403},{"$f":"SUM($I$66:P66)","v":127.88142041001339},{"$f":"SUM($I$66:Q66)","v":191.38219716974206},{"$f":"SUM($I$66:R66)","v":258.97491722945108},{"$f":"SUM($I$66:S66)","v":394.79290281547111},{"$f":"SUM($I$66:T66)","v":520.55365838543401},{"$f":"SUM($I$66:U66)","v":637.00004528923046},{"$f":"SUM($I$66:V66)","v":744.82017145969144},{"$f":"SUM($I$66:W66)","v":844.65141975164272},{"$f":"SUM($I$66:X66)","v":937.08418036624096},{"$f":"SUM($I$66:Y66)","v":1022.6653090690468},{"$f":"SUM($I$66:Z66)","v":1101.9013313195676},{"$f":"SUM($I$66:AA66)","v":1175.2614109557301},{"$f":"SUM($I$66:AB66)","v":1243.1801007103988},{"$f":"SUM($I$66:AC66)","v":1243.1801007103988},{"$f":"SUM($I$66:AD66)","v":1243.1801007103988},{"$f":"SUM($I$66:AE66)","v":1243.1801007103988},{"$f":"SUM($I$66:AF66)","v":1243.1801007103988},{"$f":"SUM($I$66:AG66)","v":1243.1801007103988},{"$f":"SUM($I$66:AH66)","v":1243.1801007103988},{"$f":"SUM($I$66:AI66)","v":1243.1801007103988},{"$f":"SUM($I$66:AJ66)","v":1243.1801007103988},{"$f":"SUM($I$66:AK66)","v":1243.1801007103988},{"$f":"SUM($I$66:AL66)","v":1243.1801007103988},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1243.1801007103988}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N85","v":0.4721559781619008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.24988862940492823},{"$f":"K76*$L$88","v":0.26508289624969533},{"$f":"K76","v":0.24988862940492823},{"$f":"L76","v":0.26508289624969533},null,{"$f":"N76","v":0.26508289624969533}]
[null,null,null,null,null,null,null,null,"CO2-Emissionskosten",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":5.2444251794490568E-3},5.5633080186311464E-3,null,null,null,{"$f":"N80","v":4.4012025014567371E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":1.811617022427658E-3},1.9217708638602901E-3,null,null,null,{"$f":"N81","v":0.23164447904053337}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8+AQ9","v":3.4433260819265669E-2},3.6526946132075938E-2,{"$f":"K79+K78+K80","v":4.1489303021142385E-2},{"$f":"L79+L78+L80","v":4.4012025014567371E-2},null,{"$f":"N82","v":4.7908776091875653E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35","v":0.21836686634860183},0.23164447904053337,{"$f":"K81","v":0.21836686634860183},{"$f":"L81","v":0.23164447904053337}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.5162696512827769E-2},4.7908776091875653E-2,{"$f":"K82","v":4.5162696512827769E-2},{"$f":"L82","v":4.7908776091875653E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12478106648491528},0.13236827373744758]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.19218686293655074},0.20387262265467196]
[null,null,null,null,null,null,null,null,"Rendite - MtG",null,{"$f":"AQ51","v":0.11988429692687999},0.12717376024636778,{"$f":"K83+K84+K85+K86","v":0.43871557846102033},{"$f":"L83+L84+L85+L86+L87","v":0.4721559781619008}]
[null,null,null,null,null,null,null,null,"Rednite - Wärme",null,{"$f":"AQ56","v":1.8633521126743698E-3},1.9766516625304648E-3]
[null,null,null,null,null,null,null,null,"Rednite - Elektrizität",null,{"$f":"AQ55","v":6.3769262514794733E-3},6.7646698608830489E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.0608041545585725},"pro Liter",{"$f":"SUM(N74:N85)","v":1.0608041545585725}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.0608041545585725},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.0608041545585725},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.0608041545585725},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.0608041545585725},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.0608041545585725},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.0608041545585725},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.0608041545585725},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.0608041545585725},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":941.4636871707329},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.26508289624969533}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"0","v":0}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":5.5633080186311464E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.9217708638602901E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.6526946132075938E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.23164447904053337]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.7908776091875653E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.13236827373744758]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.20387262265467196]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12717376024636778]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86+L87","v":8.7413215234135137E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19+G21","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2055917.3115340238},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5180911625.0657396},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G53*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.2394525418817561},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.2394525418817561},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.2394525418817561},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"225STREAMS","index":120,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["DME",null,"OUT","DME",1,9.3169177664488902]
[null,null,null,"H2O",{"$f":"$E$3/$F$3*F4","v":0.16664392452633087},1.55260774109014]
[null,null,null,"CO2",0.7205434754736243,6.7132443081390401]
[null,null,"IN","CO2",0.27524597094122133,2.5644440768057399]
[null,null,null,"CO",1.6615978535857161,15.4809705627661]
[null,null,null,"H2",0.16184924806331466,1.50793613476749]
[null,null,"THERMAL",null,-5.1025454438587046,-47.539996299999999,260,260]
[null,null,null,null,0.8404313740105559,7.8302300000000002,14.7911,57.881599999999999]
[null,null,null,null,0.13429548605717684,1.25122,57.881599999999999,67.881600000000006]
[null,null,null,null,-2.1033565489404604,-19.596800000000002,100.575,10]
[null,null,"WORK",null,0.43035584304918051,4.0095900000000002]
["WGS",null,"OUT","CO",{"$f":"F14*$E$8/$F$15","v":1.6492996932344046},23.342747105341498]
["(für DME-direkt)",null,null,"H2",0.16184924806331466,2.29067287299537]
[0.45278172799999999,"FRACTION",null,"H2O",1.3774817364336289,19.495673192505102]
[null,null,null,"CO2",2.0243313768802209,28.650617945156501]
[null,null,"IN","CO",2.5302555467948196,35.811026693936803]
[null,null,null,"H2",9.8447751294493235E-2,1.39334347237419]
[null,null,null,"H2O",1.944080798036369,27.514821355432002]
[null,null,"THERMAL",null,-2.3561578516053192,-33.347000000000008,144.721,39.9998]
[null,null,null,null,-2.0956924333020877,-29.660599999999999,174.82499999999999,144.721]
[null,null,null,null,-2.0275944053722226,-28.6968,400,174.82499999999999]
[null,null,null,null,-1.1986817333248612,-16.965094139999898,400,400]
[null,null,"WORK",null,0,0]
["BtSYNEN",null,"OUT","H2",{"$f":"F26*$E$19/$F$26","v":9.8447751294493235E-2},1.39334347237419,null,null,null,null,null,{"$f":"E8/E26","v":1.6440116298762819},{"$f":"1/L26","v":0.60826820311195351}]
[null,null,null,"CO",2.5302555467948196,35.811026693936803,null,null,null,null,null,null,{"$f":"M26*0.514005","v":0.31265289774055971}]
[null,null,null,"H2O",1.944080798036369,27.514821355432002]
[null,null,"IN","H2O",1.539135106410346,21.783573778172901]
[null,null,null,"O2",1.3878681558028541,19.6426734991567]
[null,null,null,"BIOMW",5.8879570050627041,83.332999999999998]
[null,null,"THERMAL",null,-3.0981988444721247,-43.849200000000003,500,105]
[null,null,null,null,-0.90960820913415141,-12.873799999999999,500,400]
[null,null,"WORK",null,2.2774207871708652,32.232624371089237]

{"sheet":"225PINCH","index":121,"n_rows":13,"n_cols":44,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C42)","v":-17.917108609942201},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",1.2253450347847064,null,"MIN-DT",{"$f":"MIN(AF3:AF5,AK3:AK13)","v":5}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.8404313740105559,1.9503866838643226E-2,14.7911,57.881599999999999,null,"HOT",2.1033565489404604,2.3222263858023298E-2,10,100.575,null,"COOL-CURVE",14.7911,0,null,null,10,0,null,null,{"$f":"V3+AC1","v":1.2253450347847064},{"$f":"U3","v":14.7911},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),35))-AD3,AG3-AD3))","v":36.771762588886659},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ13,3,TRUE),35)))","v":51.562862588886659},{"$f":"Z3","v":0},{"$f":"Y3","v":10},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-1.2253450347847064,10,51.562862588886659]
["deltaT",null,{"$f":"'225STREAMS'!E9","v":-5.1025454438587046},{"$f":"'225STREAMS'!F9","v":-47.539996299999999},{"$f":"'225STREAMS'!G9","v":260},{"$f":"'225STREAMS'!H9","v":260},null,null,0.13429548605717684,1.3429548605717673E-2,57.881599999999999,67.881600000000006,null,null,2.3561578516053192,2.2499339690581457E-2,39.9998,144.721,null,null,57.881599999999999,0.8404313740105559,null,null,39.9998,0.69666327128792738,null,null,{"$f":"V4+AC1","v":2.0657764087952621},{"$f":"U4","v":57.881599999999999},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),35))-AD4,AG4-AD4))","v":12.062756429476217},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ13,3,TRUE),35)))","v":69.944356429476215},0.69666327128792738,39.9998,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-16.691763575157495,72.881600000000006,500]
[5,"k",{"$f":"'225STREAMS'!E10","v":0.8404313740105559},{"$f":"'225STREAMS'!F10","v":7.8302300000000002},{"$f":"'225STREAMS'!G10","v":14.7911},{"$f":"'225STREAMS'!H10","v":57.881599999999999},null,null,null,null,null,null,null,null,3.0981988444721247,7.8435413784104426E-3,105,500,null,null,67.881600000000006,0.97472686006773279,null,null,100.575,3.46625855056537,null,null,{"$f":"V5+AC1","v":2.2000718948524391},{"$f":"U5","v":67.881600000000006},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH13),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),35))-AD5,AG5-AD5))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ13,3,TRUE),35)))","v":72.881600000000006},3.46625855056537,100.575,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)))","v":106.94885788804629}]
[null,null,{"$f":"'225STREAMS'!E11","v":0.13429548605717684},{"$f":"'225STREAMS'!F11","v":1.25122},{"$f":"'225STREAMS'!G11","v":57.881599999999999},{"$f":"'225STREAMS'!H11","v":67.881600000000006},null,null,null,null,null,null,null,null,2.0956924333020877,6.9615082158586528E-2,144.721,174.82499999999999,null,null,null,null,null,null,105,3.5658181286961934,null,null,null,null,null,null,null,3.5658181286961934,105,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)))","v":110.02069543783627},null,null,null,0]
[null,null,{"$f":"'225STREAMS'!E12","v":-2.1033565489404604},{"$f":"'225STREAMS'!F12","v":-19.596800000000002},{"$f":"'225STREAMS'!G12","v":100.575},{"$f":"'225STREAMS'!H12","v":10},null,null,null,null,null,null,null,null,2.0275944053722226,9.0045271694114467E-3,174.82499999999999,400,null,null,null,null,null,null,144.721,4.7710677076376209,null,null,null,null,null,null,null,4.7710677076376209,144.721,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)))","v":147.20778464582679},null,null,null,17.917108609942201,10,500]
[null,null,{"$f":"'225STREAMS'!E33","v":-0.90960820913415141},{"$f":"'225STREAMS'!F33","v":-12.873799999999999},{"$f":"'225STREAMS'!G33","v":500},{"$f":"'225STREAMS'!H33","v":400},null,null,null,null,null,null,null,null,5.1025454438587046,-1,260,260,null,null,null,null,null,null,174.82499999999999,7.1028821105953774,null,null,null,null,null,null,null,7.1028821105953774,174.82499999999999,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)))","v":219.15420282705344}]
[null,null,{"$f":"'225STREAMS'!E32","v":-3.0981988444721247},{"$f":"'225STREAMS'!F32","v":-43.849200000000003},{"$f":"'225STREAMS'!G32","v":500},{"$f":"'225STREAMS'!H32","v":105},null,null,null,null,null,null,null,null,1.1986817333248612,-1,400,400,null,null,null,null,null,null,260,8.5379163491561059,null,null,null,null,null,null,null,8.5379163491561059,260,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)))","v":263.43112868397753}]
[null,null,{"$f":"'225STREAMS'!E21","v":-2.3561578516053192},{"$f":"'225STREAMS'!F21","v":-33.347000000000008},{"$f":"'225STREAMS'!G21","v":144.721},{"$f":"'225STREAMS'!H21","v":39.9998},null,null,null,null,null,null,null,null,0.90960820913415141,9.0960820913415143E-3,400,500,null,null,null,null,null,null,260,13.640461793014811,"*",null,null,null,null,null,null,13.640461793014811,260,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)))","v":420.86641505450331}]
[null,null,{"$f":"'225STREAMS'!E22","v":-2.0956924333020877},{"$f":"'225STREAMS'!F22","v":-29.660599999999999},{"$f":"'225STREAMS'!G22","v":174.82499999999999},{"$f":"'225STREAMS'!H22","v":144.721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,15.999191389709875,null,null,null,null,null,null,null,15.999191389709875,400,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE5,3,TRUE),30)))","v":493.64328174037803}]
[null,null,{"$f":"'225STREAMS'!E23","v":-2.0275944053722226},{"$f":"'225STREAMS'!F23","v":-28.6968},{"$f":"'225STREAMS'!G23","v":400},{"$f":"'225STREAMS'!H23","v":174.82499999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,17.197873123034736,"*",null,null,null,null,null,null,17.197873123034736,400,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE5,3,TRUE),30)))","v":530.62772490300586}]
[null,null,{"$f":"'225STREAMS'!E24","v":-1.1986817333248612},{"$f":"'225STREAMS'!F24","v":-16.965094139999898},{"$f":"'225STREAMS'!G24","v":400},{"$f":"'225STREAMS'!H24","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,18.891835470009934,null,null,null,null,null,null,null,18.891835470009934,500,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE5,3,TRUE),30)))","v":582.89368708427548}]

{"sheet":"225EC","index":122,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'225OPEX'!D1*1000 /8000/3600","v":32.264987669063927},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.69667241560863713,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-2.0490365164959949,6.0475036077138643E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'225OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.52867261917606923,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.8356688165835736E-5,1.2851617041095267E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.2398967336724829,0,0,3.4722222222222222E-5,0,0,0,4.3051969919183433E-5,0]
["Wärme",{"$f":"C6","v":100},250,4.9294670351529648,0,0.95,0,0,0,4.6829936833953161,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,10.522399806332047,0.6,0,0,0,6.3134398837992274,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":6.3134398837992274},{"$f":"SUM(J4:J9)","v":2.6339571668993211},{"$f":"SUM(K4:K9)","v":6.6615901885640552E-4},{"$f":"SUM(L4:L9)","v":1.2851617041095267E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"226CAPEX","index":123,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'226OPEX'!D1","v":147183.09859154929},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu Syngas > Wassergas-Shift > Methanolsynthese > DME-Synthese aus Methanol > DME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'226STREAMS'!E41*8000/$G$2","v":6.1712000307431252},{"$f":"J9*$D$1","v":908296.34255303745},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":380.10499196356051},{"$f":"(K9/C9)^H9*E9*G9","v":237.56561997722531},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('226STREAMS'!E28*8000/$G$2+'226STREAMS'!E29*8000/$G$2+'226STREAMS'!E30*8000/$G$2)*'226STREAMS'!A26","v":3.4035627868655927},{"$f":"J10*$D$1","v":500946.91722176678},3.6184190750305767,0.75383730729803677,"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'226STREAMS'!E16*8000/$G$2","v":1.3982718398875946},{"$f":"J11*$D$1","v":205801.98206796288},52.767165556468292,52.767165556468292,"TPI","Hannula"]
["DME(MeOH)",null,196906.93952871268,"DME",3,2011,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0297080416595525},0.6,0.9,{"$f":"'226STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":147183.09859154929},12.451874885494327,2.5941406011446517,"TPEC","Y. Zhu, S. Tjokro Rahardjo, C. Valkenburg, L. Snowden-Swan, S. Jones, M. Machinal, Techno-economic Analysis for the Thermochemical Conversion of Biomass to Liquid Fuels (U.S. DOE), 2011. https://doi.org/PNNL-19009."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":32.279569669523653},{"$f":"'226EC'!O3","v":32.279569669523653},28.285522760626204,17.678451725391376,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'226EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":477.22797424117988},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"226OPEX","index":124,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":147183.09859154929},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.471830985915493]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'226STREAMS'!E41*'226OPEX'!D1","v":908296.34255303745},"t/a",{"$f":"G7*F7/1000000","v":38.786727785924377},{"$f":"I7*(1+$C7/100)","v":39.562462341642863},40.353711588475718,41.160785820245231,41.984001536650133,42.82368156738314,43.680155198730802,44.553758302705418,45.444833468759526,46.353730138134715,47.280804740897409,48.226420835715359,49.190949252429668,50.174768237478261,51.17826360222783,52.201828874272387,53.245865451757837,54.310782760792996,55.396998416008856,56.504938384329037,57.63503715201562,58.787737895055933,59.963492652957051,61.162762506016193,62.386017756136518,63.633738111259248,64.906412873484427,66.204541130954112,67.528631953573196,68.879204592644655,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.25084599989935374},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2541.2834007787073},{"$f":"AP7/$AP$58","v":0.2508459998993538}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('226CAPEX'!K10/'226CAPEX'!C10)^'226CAPEX'!I10*'226CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'226CAPEX'!K11","v":71630.609205705492},"€/a",{"$f":"G13/1000000","v":7.1630609205705492E-2},{"$f":"I13*(1+$C13/100)","v":7.3063221389819605E-2},7.4524485817616004E-2,7.6014975533968326E-2,7.7535275044647689E-2,7.9085980545540641E-2,8.0667700156451458E-2,8.2281054159580494E-2,8.39266752427721E-2,8.5605208747627545E-2,8.7317312922580104E-2,8.9063659181031707E-2,9.0844932364652339E-2,9.2661831011945389E-2,9.4515067632184299E-2,9.6405368984827988E-2,9.8333476364524552E-2,0.10030014589181505,0.10230614880965135,0.10435227178584437,0.10643931722156126,0.10856810356599249,0.11073946563731234,0.11295425495005859,0.11521334004905977,0.11751760685004096,0.11986795898704179,0.12226531816678263,0.12471062453011829,0.12720483702072066,null,{"$f":"SUM(I13:AL13)/$AN$58","v":4.6325773828556106E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":4.6931950322498093},{"$f":"AP13/$AP$58","v":4.6325773828556117E-4}]
[]
["DME","Katalysator",2,null,0.99248273216608884,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E15*'226CAPEX'!K12","v":146076.68381881167},"€/a",{"$f":"G15/1000000","v":0.14607668381881167},{"$f":"I15*(1+$C15/100)","v":0.14899821749518791},0.15197818184509168,0.15501774548199351,0.15811810039163338,0.16128046239946606,0.16450607164745537,0.16779619308040447,0.17115211694201257,0.17457515928085282,0.17806666246646988,0.18162799571579927,0.18526055563011526,0.18896576674271756,0.19274508207757191,0.19659998371912335,0.20053198339350581,0.20454262306137594,0.20863347552260347,0.21280614503305553,0.21706226793371663,0.22140351329239097,0.22583158355823879,0.23034821522940357,0.23495517953399164,0.23965428312467149,0.24444736878716491,0.24933631616290822,0.25432304248616638,0.25940950333588969,null,{"$f":"SUM(I15:AL15)/$AN$58","v":9.447239792114957E-4},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":9.5708576881873899},{"$f":"AP15/$AP$58","v":9.4472397921149603E-4}]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5430.141890029412},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$68:AL$68)","v":0},{"$f":"AP16/$AP$58","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('226STREAMS'!E44+'226STREAMS'!E23+'226STREAMS'!E15-'226EC'!I10)/3600>0,D1*1000*('226STREAMS'!E44+'226STREAMS'!E23+'226STREAMS'!E15-'226EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('226PINCH'!AP4)/3600>0, D1*1000*('226PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('226EC'!J10)/3600<0, D1*1000*(-'226EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'226EC'!K10","v":1.7559317943317479E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":2.5844348240516572E-2},{"$f":"I22*(1+$C22/100)","v":2.6361235205326905E-2},2.6888459909433445E-2,2.7426229107622116E-2,2.7974753689774558E-2,2.8534248763570049E-2,2.9104933738841449E-2,2.9687032413618277E-2,3.0280773061890642E-2,3.0886388523128454E-2,3.1504116293591025E-2,3.2134198619462845E-2,3.2776882591852102E-2,3.3432420243689143E-2,3.4101068648562924E-2,3.478309002153418E-2,3.5478751821964867E-2,3.6188326858404167E-2,3.6912093395572249E-2,3.7650335263483693E-2,3.840334196875337E-2,3.9171408808128437E-2,3.9954836984291003E-2,4.0753933723976822E-2,4.1569012398456361E-2,4.2400392646425492E-2,4.3248400499354002E-2,4.4113368509341083E-2,4.4995635879527908E-2,4.5895548597118467E-2,null,{"$f":"SUM(I22:AL22)/$AN$58","v":1.6714355002878415E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":1.6933063688709398},{"$f":"AP22/$AP$58","v":1.6714355002878426E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'226EC'!L10*D1*1000","v":7029879.8768796343},"m³/a",{"$f":"E23*G23/1000000","v":0.63268918891916703},{"$f":"I23*(1+$C23/100)","v":0.64534297269755037},0.65824983215150135,0.6714148287945314,0.68484312537042202,0.69853998787783045,0.71251078763538711,0.72676100338809491,0.74129622345585677,0.7561221479249739,0.77124459088347341,0.7866694827011429,0.80240287235516572,0.81845092980226908,0.83481994839831453,0.85151634736628079,0.86854667431360644,0.8859176077998786,0.9036359599558762,0.92170867915499377,0.94014285273809362,0.95894570979285554,0.97812462398871269,0.99768711646848696,1.0176408587978567,1.0379936759738138,1.05875354949329,1.079928620483156,1.1015271928928192,1.1235577367506755,null,{"$f":"SUM(I23:AL23)/$AN$58","v":4.0918005018596663E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":41.45342042068075},{"$f":"AP23/$AP$58","v":4.0918005018596663E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('226CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('226CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('226CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('226CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":77301.172422491349},"h/a",{"$f":"G27*$E$31/1000000","v":3.1075071313841525},{"$f":"I27*(1+$C27/100)","v":3.2007323453256773},3.2967543156854475,3.395656945156011,3.4975266535106915,3.6024524531160123,3.7105260267094926,3.8218418075107774,3.9364970617361008,4.0545919735881837,4.1762297327958295,4.3015166247797048,4.4305621235230959,4.5634789872287884,4.7003833568456521,4.8413948575510215,4.9866367032775525,5.1362358043758789,5.2903228785071557,5.4490325648623701,5.6125035418082412,5.7808786480624885,5.9543050075043631,6.132934157729494,6.3169221824613793,6.5064298479352205,6.7016227433732771,6.9026714256744759,7.1097515684447101,7.3230441154980515,null,2.3568628887887435E-2,null,218.47500753010857,2.1565316839560617E-2]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('226CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('226CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":22283.357786287925},"h/a",{"$f":"G28*$E$31/1000000","v":0.89579098300877458},{"$f":"I28*(1+$C28/100)","v":0.92266471249903781},0.95034465387400902,0.97885499349022931,1.0082206432949361,1.0384672625937843,1.0696212804715979,1.1017099188857458,1.1347612164523182,1.1688040529458879,1.2038681745342645,1.2399842197702926,1.2771837463634015,1.3154992587543035,1.3549642365169328,1.3956131636124407,1.4374815585208141,1.4806060052764385,1.5250241854347317,1.5707749109977738,1.617898158327707,1.6664351030775382,1.7164281561698644,1.7679210008549604,1.8209586308806092,1.8755873898070274,1.9318550115012383,1.9898106618462754,2.0495049817016637,2.1109901311527137,null,6.7940520639274268E-3,null,62.979080492430853,6.2165638094613214E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('226CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('226CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":35867.780969612482},"h/a",{"$f":"G29*$E$31/1000000","v":1.4418847949784219},{"$f":"I29*(1+$C29/100)","v":1.4851413388277745},1.5296955789926079,1.5755864463623861,1.6228540397532578,1.6715396609458555,1.7216858507742312,1.7733364262974582,1.826536519086382,1.8813326146589735,1.9377725930987428,1.9959057708917052,2.0557829440184565,2.1174564323390102,2.1809801253091807,2.246409529068456,2.31380181494051,2.3832158693887253,2.4547123454703872,2.5283537158344989,2.6042043273095339,2.68233045712882,2.7628003708426845,2.8456843819679651,2.9310549134270043,3.0189865608298145,3.1095561576547093,3.2028428423843507,3.2989281276558815,3.3978959714855579,null,1.0935855074545619E-2,null,101.37250796915946,1.0006317326134119E-2]
[null,"MtG",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('226CAPEX'!K12/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('226CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":16524.776755892257},"h/a",{"$f":"G30*$E$31/1000000","v":0.66429602558686873},{"$f":"I30*(1+$C30/100)","v":0.68422490635447486},0.70475165354510916,0.72589420315146247,0.74767102924600637,0.77010116012338659,0.79320419492708816,0.81700032077490081,0.84151033039814782,0.86675564031009222,0.89275830951939505,0.91954105880497694,0.94712729056912626,0.97554110928620008,1.0048073425647861,1.0349515628417296,1.0660001097269816,1.0979801130187909,1.1309195164093546,1.1648471019016353,1.1997925149586843,1.2357862904074448,1.2728598791196681,1.3110456754932582,1.3503770457580559,1.3908883571307977,1.4326150078447217,1.4755934580800634,1.5198612618224654,1.5654570996771393,null,5.0382978499494899E-3,null,46.703699478773956,4.6100471089379888E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.2218957869916436},{"$f":"I31*(1+$C31/100)","v":1.2585526606013928},1.2963092404194347,1.3351985176320178,1.3752544731609784,1.4165121073558078,1.4590074705764822,1.5027776946937768,1.5478610255345902,1.5942968563006279,1.6421257619896468,1.6913895348493362,1.7421312208948163,1.7943951575216608,1.8482270122473106,1.9036738226147298,1.9607840372931717,2.019607558411967,2.0801957851643262,2.142601658719256,2.2068797084808338,2.2730860997352589,2.3412786827273169,2.4115170432091366,2.4838625545054107,2.5583784311405733,2.6351297840747905,2.7141836775970343,2.7956091879249452,2.8794774635626936,null,9.2673667752619978E-3,null,85.906059094094573,8.4796490168188091E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'226STREAMS'!E4+D1*'226STREAMS'!E17+D1*'226STREAMS'!E26","v":234507.57692588127},"t/a",{"$f":"G33*E33/1000000","v":0.58626894231470317},{"$f":"I33*(1+$C33/100)","v":0.59799432116099727},0.60995420758421726,0.62215329173590161,0.63459635757061961,0.64728828472203204,0.66023405041647265,0.67343873142480215,0.6869075060532982,0.70064565617436414,0.71465856929785143,0.72895174068380852,0.7435307754974847,0.75840139100743442,0.77356941882758312,0.78904080720413483,0.8048216233482175,0.82091805581518185,0.83733641693148553,0.85408314527011531,0.87116480817551767,0.88858810433902802,0.90635986642580857,0.92448706375432477,0.94297680502941128,0.96183634112999949,0.98107306795259952,1.0006945293116516,1.0207084198978846,1.0411225882958424,null,{"$f":"SUM(I33:AL33)/$AN$58","v":3.7915861285477467E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":38.411993394222812},{"$f":"AP33/$AP$58","v":3.791586128547748E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'226CAPEX'!$L$18","v":33.405958196882594},{"$f":"I35*(1+$C35/100)","v":34.074077360820247},34.755558908036654,35.450670086197391,36.159683487921342,36.882877157679772,37.620534700833367,38.372945394850035,39.140404302747037,39.923212388801979,40.721676636578017,41.53611016930958,42.366832372695775,43.21416902014969,44.078452400552685,44.960021448563737,45.859221877535013,46.776406315085715,47.711934441387427,48.666173130215178,49.639496592819484,50.632286524675877,51.644932255169394,52.677830900272781,53.73138751827824,54.806015268643804,55.902135574016683,57.020178285497018,58.160581851206956,59.323793488231097,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.21604686615337593},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":2188.7385685485192},{"$f":"AP35/$AP$58","v":0.21604686615337601}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":5.0108937295323885},{"$f":"I37*(1+$C37/100)","v":5.1111116041230362},5.2133338362054973,5.3176005129296069,5.4239525231881993,5.5324315736519631,5.6430802051250026,5.7559418092275028,5.8710606454120526,5.9884818583202941,6.1082514954866998,6.2304165253964339,6.3550248559043627,6.4821253530224503,6.6117678600828995,6.7440032172845576,6.878883281630249,7.0164609472628543,7.1567901662081113,7.299925969532274,7.4459244889229197,7.5948429787013785,7.7467398382754062,7.9016746350409148,8.0597081277417324,8.2209022902965678,8.3853203361024988,8.5530267428245494,8.7240872776810399,8.8985690232346606,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.2407029923006384E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":328.31078528227772},{"$f":"AP37/$AP$58","v":3.2407029923006384E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'226CAPEX'!$L$18","v":4.7722797424117989},{"$f":"I39*(1+$C39/100)","v":4.8677253372600351},4.9650798440052357,5.0643814408853407,5.1656690697030472,5.2689824510971084,5.3743621001190505,5.4818493421214312,5.5914863289638594,5.7033160555431364,5.8173823766539989,5.9337300241870787,6.0524046246708201,6.1734527171642366,6.2969217715075212,6.4228602069376715,6.5513174110764254,6.6823437592979538,6.8159906344839127,6.9523104471735913,7.0913566561170631,7.2331837892394049,7.3778474650241934,7.5254044143246777,7.6759125026111716,7.8294307526633951,7.9860193677166631,8.1457397550709967,8.3086545501724167,8.4748276411758656,null,{"$f":"SUM(I39:AL39)/$AN$58","v":3.0863838021910825E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":312.67693836407403},{"$f":"AP39/$AP$58","v":3.0863838021910846E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100))","v":28.633678454470797},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":25.770310609023717},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":22.906942763576637},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":20.043574918129558},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":17.180207072682474},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":14.316839227235398},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":11.453471381788319},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":8.5901035363412408},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":5.7267356908941593},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":2.8633678454470783},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('226CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'226CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.5106109894237168E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":742.68387596211551},{"$f":"AP42/$AP$58","v":7.33091316843128E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('226CAPEX'!$L$18*(1-$E$41/100))","v":28.633678454470797},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":28.633678454470797},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":5.6843418860808015E-14},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'226CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'226CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'226CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.5647472534976662E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1183.6468275524651},{"$f":"AP43/$AP$58","v":0.11683587587835152}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'226CAPEX'!L18*$E$45/100","v":14.316839227235397},{"$f":"I45*(1+$C45/100)","v":14.603176011780105},14.895239532015708,15.193144322656023,15.497007209109144,15.806947353291328,16.123086300357155,16.4455480263643,16.774458986891585,17.109948166629415,17.452147129962004,17.801190072561244,18.15721387401247,18.520358151492719,18.890765314522575,19.268580620813026,19.653952233229287,20.047031277893872,20.447971903451752,20.856931341520788,21.274069968351203,21.699551367718229,22.133542395072595,22.576213242974049,23.027737507833532,23.488292257990203,23.958058103150009,24.43721926521301,24.925963650517271,25.424482923527616,null,{"$f":"SUM(I45:AL45)/$AN$58","v":9.2591514065732572E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":938.03081509222227},{"$f":"AP45/$AP$58","v":9.2591514065732558E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":162.35394008537691},161.66561765067806,161.02299553661072,160.42705373196006,159.87879380475812,159.37923939325276,158.92943670847802,158.53045504870988,158.18338732610235,157.88935060580212,129.01580820338003,131.69465191316695,134.43002832352124,137.22315676324538,140.07528360796161,142.98768290085565,145.96165698822966,148.99853717023186,152.09968436714121,155.26648980159388,158.50037569714894,161.80279599360074,165.17523707945691,168.61921854200966,172.13629393544244,175.72805156742157,179.39611530463844,183.14214539777575,186.96783932638706,190.87493266419031,null,{"$f":"SUM(I47:AL47)","v":4758.3562554391265},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8846.6303390491594},{"$f":"AP47/$AP$58","v":0.87323666162488989}]
[]
[]
["Einzahlungen"]
["Verkauf","DME",2,null,988.25937250929508,"€/t",{"$f":"D1","v":147183.09859154929},"t/a",{"$f":"E51*G51/1000000","v":145.45507665805823},{"$f":"I51*(1+$C51/100)","v":148.36417819121939},151.33146175504379,154.35809099014466,157.44525280994756,160.5941578661465,163.80604102346945,167.08216184393885,170.42380508081763,173.83228118243397,177.30892680608267,180.85510534220433,184.47220744904843,188.16165159802941,191.92488462999,195.76338232258982,199.67864996904163,203.67222296842246,207.74566742779092,211.90058077634674,216.13859239187369,220.46136423971117,224.87059152450541,229.36800335499552,233.95536342209545,238.63447069053737,243.40716010434812,248.27530330643509,253.2408093725638,258.30562556001507,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22711267888271552},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":9530.1303556795647},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11924676040781501}]
[null,null,null,null,{"$f":"E51/1000","v":0.98825937250929508},"€/kg"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.113531687334417},"€/l BÄ",28.4,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('226STREAMS'!E44+'226STREAMS'!E23+'226STREAMS'!E15-'226EC'!I10)/3600<0,-D1*1000*('226STREAMS'!E44+'226STREAMS'!E23+'226STREAMS'!E15-'226EC'!I10)/3600,0)","v":138850.18054825821},"MWh/a",{"$f":"G55*E55/1000000","v":6.9425090274129113},{"$f":"I55*(1+$C55/100)","v":7.08135920796117},7.2229863921203936,7.3674461199628016,7.5147950423620582,7.6650909432092993,7.8183927620734854,7.9747606173149554,8.1342558296612548,8.2969409462544803,8.4628797651795704,8.6321373604831617,8.8047801076928245,8.9808757098466803,9.1604932240436145,9.3437030885244869,9.5305771502949774,9.7211886933008778,9.9156124671668948,10.113924716510233,10.316203210840438,10.522527275057246,10.732977820558391,10.94763737696956,11.166590124508952,11.389921926999131,11.617720365539114,11.850074772849897,12.087076268306895,12.328817793673032,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":1.0839991697847908E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":454.86907399090609},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":5.6915972246688587E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('226EC'!J10>0,'226EC'!J10,0)*D1*1000/3600","v":111303.95195238061},"MWh/a",{"$f":"G56*E56/1000000","v":2.2260790390476122},{"$f":"I56*(1+$C56/100)","v":2.2706006198285644},2.3160126322251355,2.3623328848696383,2.4095795425670312,2.4577711334183721,2.5069265560867398,2.5570650872084748,2.6082063889526443,2.6603705167316973,2.7135779270663312,2.7678494856076576,2.8232064753198109,2.8796706048262073,2.9372640169227315,2.9960092972611863,3.0559294832064099,3.1170480728705381,3.1793890343279489,3.242976815014508,3.3078363513147981,3.3739930783410941,3.441472939907916,3.5103023987060742,3.5805084466801955,3.6521186156137997,3.7251609879260759,3.7996642076845975,3.8756574918382896,3.9531706416750554,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":3.4757863773382134E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":145.85137838841007},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":1.8249807426261708E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":154.62366472451876},157.71613801900912,160.8704607793893,164.0878699949771,167.36962739487666,170.71701994277416,174.13136034162966,177.61398754846229,181.16626729943152,184.78959264542016,188.48538449832856,192.25509218829515,196.10019403206107,200.0221979127023,204.02264187095636,208.10309470837549,212.26515660254302,216.51045973459389,220.84066892928578,225.2574823078715,229.7626319540289,234.35788459310953,239.04504228497174,243.82594313067116,248.7024619932846,253.67651123315031,258.75004145781332,263.92504228696959,269.203543132709,274.58761399536314,null,{"$f":"SUM(I58:AL58)","v":6272.7850775375755},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":10130.850808058885},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12676333837511009}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-7.730275360858144},-3.949479631668936,-0.15253475722141729,3.6608162630170398,7.490833590118541,11.337780549521398,15.201923633151637,19.083532499752408,22.982879973329176,26.900242039618036,59.469576294948524,60.560440275128201,61.670165708539827,62.799041149456912,63.947358262994754,65.115411807519848,66.303499614313353,67.511922564362038,68.740984562144575,69.990992506277621,71.262256256879965,72.555088599508792,73.869805205514837,75.206724588661501,76.566168057842162,77.948459665728734,79.353926153174882,80.782896889193836,82.235703806321936,83.712681331172831]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-7.0275230553255854},-3.2640327534454014,-0.1146016207523796,2.500386765259913,4.6512183035923638,6.3998815448756172,7.8009905250749982,8.9026087516067953,9.7469846600295771,10.371207802404907,20.843723696122673,19.296422605763311,17.863650298222943,16.536950275105603,15.308489146322419,14.171010798290178,13.117793928114056,12.142612696870692,11.239700273195687,10.403715055143746,9.629709373826234,8.9131004967307081,8.2496437619718126,7.6354076870918677,7.0667509074913797,6.5403008101936813,6.0529337384928121,5.6017566521585165,5.1840901363280283,4.7974526600512064]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'226CAPEX'!L18","v":190.89118969647197},{"$f":"$H$65*(1+$C$65/100)^I5","v":209.98030866611919},230.97833953273113,254.07617348600428,279.48379083460469,307.4321699180652,338.17538690987175,371.99292560085894,409.19221816094483,450.11143997703937,495.12258397474335,544.63484237221769,599.09832660943948,659.00815927038343,724.90897519742191,797.39987271716416,877.13985998888063,964.85384598776864,1061.3392305865457,1167.4731536452005,1284.2204690097203,1412.6425159106925,1553.906767501762,1709.2974442519385,1880.2271886771321,2068.2499075448454,2275.0748982993305,2502.5823881292636,2752.8406269421903,3028.1246896364091,3330.9371586000507,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1284.2204690097203}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-47.277660998587429},-21.958780183401064,-0.77098239780426647,16.82135183658049,31.291070901719976,43.055202768840616,52.48116336213161,59.892299925300449,65.572838806426475,69.772299965124375,140.22615010942229,129.81668210243819,120.17770647606525,111.25233213777308,102.98785995613572,95.33547442738984,88.249957986651097,81.689426302878076,75.615083018359044,69.990992506277621,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-47.277660998587429},{"$f":"SUM($I$66:J66)","v":-69.236441181988496},{"$f":"SUM($I$66:K66)","v":-70.007423579792757},{"$f":"SUM($I$66:L66)","v":-53.186071743212267},{"$f":"SUM($I$66:M66)","v":-21.895000841492291},{"$f":"SUM($I$66:N66)","v":21.160201927348325},{"$f":"SUM($I$66:O66)","v":73.641365289479936},{"$f":"SUM($I$66:P66)","v":133.5336652147804},{"$f":"SUM($I$66:Q66)","v":199.10650402120689},{"$f":"SUM($I$66:R66)","v":268.87880398633126},{"$f":"SUM($I$66:S66)","v":409.10495409575356},{"$f":"SUM($I$66:T66)","v":538.92163619819178},{"$f":"SUM($I$66:U66)","v":659.09934267425706},{"$f":"SUM($I$66:V66)","v":770.35167481203018},{"$f":"SUM($I$66:W66)","v":873.33953476816589},{"$f":"SUM($I$66:X66)","v":968.67500919555573},{"$f":"SUM($I$66:Y66)","v":1056.9249671822067},{"$f":"SUM($I$66:Z66)","v":1138.6143934850847},{"$f":"SUM($I$66:AA66)","v":1214.2294765034437},{"$f":"SUM($I$66:AB66)","v":1284.2204690097215},{"$f":"SUM($I$66:AC66)","v":1284.2204690097215},{"$f":"SUM($I$66:AD66)","v":1284.2204690097215},{"$f":"SUM($I$66:AE66)","v":1284.2204690097215},{"$f":"SUM($I$66:AF66)","v":1284.2204690097215},{"$f":"SUM($I$66:AG66)","v":1284.2204690097215},{"$f":"SUM($I$66:AH66)","v":1284.2204690097215},{"$f":"SUM($I$66:AI66)","v":1284.2204690097215},{"$f":"SUM($I$66:AJ66)","v":1284.2204690097215},{"$f":"SUM($I$66:AK66)","v":1284.2204690097215},{"$f":"SUM($I$66:AL66)","v":1284.2204690097215},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1284.2204690097215}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N85","v":0.49035893170306716}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.2508459998993538},{"$f":"K76*$L$88","v":0.27932496952901642},{"$f":"K76","v":0.2508459998993538},{"$f":"L76","v":0.27932496952901642},null,{"$f":"N76","v":0.27932496952901642}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":3.791586128547748E-3},4.2220512993955432E-3,null,null,null,{"$f":"N80","v":4.6618607425040516E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":4.2589440518884508E-3},4.7424691563622253E-3,null,null,null,{"$f":"N81","v":0.24057503141108172}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ15+AQ8+AQ9","v":3.3815011640503441E-2},3.7654086969282748E-2,{"$f":"K79+K78+K80","v":4.1865541820939642E-2},{"$f":"L79+L78+L80","v":4.6618607425040516E-2},null,{"$f":"N82","v":5.665414726621127E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35","v":0.21604686615337601},0.24057503141108172,{"$f":"K81","v":0.21604686615337601},{"$f":"L81","v":0.24057503141108172}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":5.0877894100912854E-2},5.665414726621127E-2,{"$f":"K82","v":5.0877894100912854E-2},{"$f":"L82","v":5.665414726621127E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12345535208764341},0.1374714465206181]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.19014500756266434},0.2117324911094691]
[null,null,null,null,null,null,null,null,"Rendite - DME",null,{"$f":"AQ51","v":0.11924676040781501},0.13278504632607721,{"$f":"K83+K84+K85+K86","v":0.43467210080074892},{"$f":"L83+L84+L85+L86+L87","v":0.49035893170306716}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":1.8249807426261708E-3},2.0321738856893374E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":5.6915972246688587E-3},6.3377738612133989E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.113531687334417},"pro Liter",{"$f":"SUM(N74:N85)","v":1.1135316873344172}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":147183.09859154929},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":147183.09859154929},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.113531687334417},{"$f":"N119","v":147183.09859154929}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.113531687334417},{"$f":"N120","v":147183.09859154929},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.113531687334417},{"$f":"N121","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.113531687334417},{"$f":"N122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.113531687334417},{"$f":"O132*R122","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.113531687334417},{"$f":"O133*R123","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.113531687334417},{"$f":"O134*R124","v":147183.09859154929},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.113531687334417},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":988.25937250929508},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.27932496952901642}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":4.2220512993955432E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,4.7424691563622253E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.7654086969282748E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.24057503141108172]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.665414726621127E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.1374714465206181]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.2117324911094691]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.13278504632607721]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86+L87","v":8.3699477469027367E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G21+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2154818.2103291322},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5430141890.0294123},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51)*G53*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.29907700718407},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.29907700718407},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.29907700718407},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"226STREAMS","index":125,"n_rows":44,"n_cols":16,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["DME",null,"OUT","DME",1,0.70014997947659496]
[null,null,null,"H2O",{"$f":"F4*($E$3/$F$3)","v":0.42650228282971664},0.29861556456994698]
[null,null,"IN","MeOH",1.3982718398875946,0.97899999999999998]
[null,null,"THERMAL",null,0.51628081210574905,0.36147399999999996,46.337899999999998,138.75200000000001,5]
[null,null,null,null,1.6565964921788199,1.1598659999999998,138.75200000000001,139.26900000000001,3]
[null,null,null,null,0.29406556600046674,0.20589000000000007,139.26900000000001,232.22200000000001,2]
[null,null,null,null,-0.73512678010041366,-0.51469899999999991,359.262,149.345]
[null,null,null,null,-1.2770420998489642,-0.89412100000000005,149.345,88]
[null,null,null,null,-0.6849179533769173,-0.4795452910000001,46.021847800000003,46.021847800000003]
[null,null,null,null,0.30242316104656575,0.21174156999999999,158.96625599999999,158.96625599999999,1]
[null,null,null,null,-0.67163248415937371,-0.47024347,80.917629000000005,80.917629000000005]
[null,null,null,null,0.52428015819469265,0.36707474200000001,116.623923,116.623923,4]
[null,null,"WORK",null,4.2172181340450988E-4,2.9526851899999999E-4]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$5/$F$16","v":1.3982718398875946},{"$f":"P17*(100+M17)/100","v":16.996332996883101},null,null,null,null,null,"Wirkungsgrad MeOH-Variation"]
[null,null,null,"H2O",6.0609176976065875E-2,0.73671923095801395,null,null,null,null,null,"Eingabe:",0,"%","Standard:",16.996332996883101]
[null,null,"IN","CO2",0.19941258263173506,2.4239082569594599]
[null,null,null,"CO",1.2038087956495076,14.632587578307101]
[null,null,null,"H2",0.20742754405245994,2.5213320549491001]
[null,null,"THERMAL",null,-3.7256628317923273,-45.286334400000001,260,260]
[null,null,null,null,-2.4445255222800912,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.53271186514648494,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":1.2038087956495076},16.255671160894199]
["FRACTION",null,null,"H2",0.20740665650426271,2.8007225208009401]
[0.71014670499999999,null,null,"H2O",1.1061936083030761,14.937521308901699]
[null,null,null,"CO2",2.9463250605668665,39.785796125401703]
[null,null,"IN","CO",2.6519747163136533,35.811026693936803]
[null,null,null,"H2",0.10318362808912837,1.39334347237419]
[null,null,null,"H2O",2.0376017471413914,27.514821355432002]
[null,null,"THERMAL",null,-1.9704620053456081,-26.608197671999999,400,400]
[null,null,null,null,-2.2653109522088846,-30.589700000000001,400,164]
[null,null,null,null,-2.67096036370735,-36.067399999999999,164,105.441]
[null,null,null,null,-1.0969500041446816,-14.812700000000007,105.441,40]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F36*($E$29)/$F$36","v":0.10318362808912836},1.39334347237419]
[null,null,null,"CO",2.6519747163136538,35.811026693936803]
[null,null,null,"H2O",2.0376017471413914,27.514821355432002]
[null,null,"IN","H2O",1.6131759467384561,21.783573778172901]
[null,null,null,"O2",1.4546322261513807,19.6426734991567]
[null,null,null,"BIOMW",6.1712000307431252,83.332999999999998]
[null,null,"THERMAL",null,-3.2472392016135445,-43.849200000000003,500,105]
[null,null,null,null,-0.95336535293078184,-12.873799999999999,500,400]
[null,null,"WORK",null,2.3869772180264421,32.232624371089237]

{"sheet":"226PINCH","index":126,"n_rows":20,"n_cols":44,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-18.449549361982644},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",7.6499463261978029,null,"MIN-DT",{"$f":"MIN(AF3:AF10,AK3:AK20)","v":5}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.51628081210574905,5.58660217548782E-3,46.337899999999998,138.75200000000001,null,"HOT",2.4445255222800912,4.7231823275802207E-2,39.999600000000001,91.755499999999998,null,"COOL-CURVE",46.337899999999998,0,null,null,39.999600000000001,0,null,null,{"$f":"V3+AC1","v":7.6499463261978029},{"$f":"U3","v":46.337899999999998},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE),35))-AD3,AG3-AD3))","v":91.0552679672968},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ20,3,TRUE),35)))","v":137.39316796729679},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-7.6499463261978029,39.999600000000001,137.39316796729679]
["deltaT",null,{"$f":"'226STREAMS'!E6","v":0.51628081210574905},{"$f":"'226STREAMS'!F6","v":0.36147399999999996},{"$f":"'226STREAMS'!G6","v":46.337899999999998},{"$f":"'226STREAMS'!H6","v":138.75200000000001},null,null,0.52428015819469265,-1,116.623923,116.623923,null,null,1.0969500041446816,1.6762427287857484E-2,40,105.441,null,null,116.623923,0.39266004899818696,null,null,40,1.8892729310276851E-5,null,null,{"$f":"V4+AC1","v":8.0426063751959891},116.623923,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE),35))-AD4,AG4-AD4))","v":26.029281685396867},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ20,3,TRUE),35)))","v":142.65320468539687},1.8892729310276851E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-10.799603035784843,237.22200000000001,500]
[5,"k",{"$f":"'226STREAMS'!E7","v":1.6565964921788199},{"$f":"'226STREAMS'!F7","v":1.1598659999999998},{"$f":"'226STREAMS'!G7","v":138.75200000000001},{"$f":"'226STREAMS'!H7","v":139.26900000000001},null,null,1.6565964921788199,3.2042485341950346,138.75200000000001,139.26900000000001,null,null,0.6849179533769173,-1,46.021847800000003,46.021847800000003,null,null,116.623923,0.91694020719287961,"*",null,46.021847800000003,0.38538252969873332,null,null,{"$f":"V5+AC1","v":8.566886533390683},116.623923,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE),35))-AD5,AG5-AD5))","v":33.152577793758368},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ20,3,TRUE),35)))","v":149.77650079375837},0.38538252969873332,46.021847800000003,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'226STREAMS'!E8","v":0.29406556600046674},{"$f":"'226STREAMS'!F8","v":0.20589000000000007},{"$f":"'226STREAMS'!G8","v":139.26900000000001},{"$f":"'226STREAMS'!H8","v":232.22200000000001},null,null,0.29406556600046674,3.1635941389784807E-3,139.26900000000001,232.22200000000001,null,null,0.67163248415937371,-1,80.917629000000005,80.917629000000005,null,null,138.75200000000001,1.0405609703004417,null,null,46.021847800000003,1.0703004830756506,"*",null,{"$f":"V6+AC1","v":8.6905072964982448},138.75200000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE),35))-AD6,AG6-AD6))","v":13.180641014625792},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ20,3,TRUE),35)))","v":151.9326410146258},1.0703004830756506,46.021847800000003,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'226STREAMS'!E9","v":-0.73512678010041366},{"$f":"'226STREAMS'!F9","v":-0.51469899999999991},{"$f":"'226STREAMS'!G9","v":359.262},{"$f":"'226STREAMS'!H9","v":149.345},null,null,0.30242316104656575,-1,158.96625599999999,158.96625599999999,null,null,1.2770420998489642,2.081737875701303E-2,88,149.345,null,null,139.26900000000001,2.6971574624792614,null,null,80.917629000000005,3.3034298488030962,null,null,{"$f":"V7+AC1","v":10.347103788677064},139.26900000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE),35))-AD7,AG7-AD7))","v":69.977232826611726},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ20,3,TRUE),35)))","v":209.24623282661173},3.3034298488030962,80.917629000000005,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,18.449549361982644,39.999600000000001,500]
[null,null,{"$f":"'226STREAMS'!E10","v":-1.2770420998489642},{"$f":"'226STREAMS'!F10","v":-0.89412100000000005},{"$f":"'226STREAMS'!G10","v":149.345},{"$f":"'226STREAMS'!H10","v":88},null,null,null,null,null,null,null,null,3.2472392016135445,8.2208587382621382E-3,105,500,null,null,158.96625599999999,2.7594715861148198,null,null,80.917629000000005,3.9750623329624699,"*",null,{"$f":"V8+AC1","v":10.409417912312623},158.96625599999999,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE),35))-AD8,AG8-AD8))","v":53.202555804880831},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ20,3,TRUE),35)))","v":212.16881180488082},3.9750623329624699,80.917629000000005,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'226STREAMS'!E11","v":-0.6849179533769173},{"$f":"'226STREAMS'!F11","v":-0.4795452910000001},{"$f":"'226STREAMS'!G11","v":46.021847800000003},{"$f":"'226STREAMS'!H11","v":46.021847800000003},null,null,null,null,null,null,null,null,2.67096036370735,4.5611440832448474E-2,105.441,164,null,null,158.96625599999999,3.0618947471613858,"*",null,88,4.4282933573212659,null,null,{"$f":"V9+AC1","v":10.711841073359189},158.96625599999999,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE),35))-AD9,AG9-AD9))","v":67.386428119054017},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ20,3,TRUE),35)))","v":226.352684119054},4.4282933573212659,88,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'226STREAMS'!E12","v":0.30242316104656575},{"$f":"'226STREAMS'!F12","v":0.21174156999999999},{"$f":"'226STREAMS'!G12","v":158.96625599999999},{"$f":"'226STREAMS'!H12","v":158.96625599999999},null,null,null,null,null,null,null,null,0.73512678010041366,3.5019878337648387E-3,149.345,359.262,null,null,232.22200000000001,3.2936461895262941,null,null,91.755499999999998,4.7468034312350529,null,null,{"$f":"V10+AC1","v":10.943592515724097},232.22200000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE),35))-AD10,AG10-AD10))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ20,3,TRUE),35)))","v":237.22200000000001},4.7468034312350529,91.755499999999998,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'226STREAMS'!E13","v":-0.67163248415937371},{"$f":"'226STREAMS'!F13","v":-0.47024347},{"$f":"'226STREAMS'!G13","v":80.917629000000005},{"$f":"'226STREAMS'!H13","v":80.917629000000005},null,null,null,null,null,null,null,null,2.2653109522088846,9.5987752212240863E-3,164,400,null,null,null,null,null,null,105,5.2445291723963399,null,null,null,null,null,null,null,5.2445291723963399,105,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'226STREAMS'!E14","v":0.52428015819469265},{"$f":"'226STREAMS'!F14","v":0.36707474200000001},{"$f":"'226STREAMS'!G14","v":116.623923},{"$f":"'226STREAMS'!H14","v":116.623923},null,null,null,null,null,null,null,null,3.7256628317923273,-1,260,260,null,null,null,null,null,null,105.441,5.2647272655657016,null,null,null,null,null,null,null,5.2647272655657016,105.441,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'226STREAMS'!E21","v":-3.7256628317923273},{"$f":"'226STREAMS'!F21","v":-45.286334400000001},{"$f":"'226STREAMS'!G21","v":260},{"$f":"'226STREAMS'!H21","v":260},null,null,null,null,null,null,null,null,1.9704620053456081,-1,400,400,null,null,null,null,null,null,149.345,8.5421467428660804,null,null,null,null,null,null,null,8.5421467428660804,149.345,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),30)),AI13-AL13))","v":32.721076999999994},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),30)))","v":116.623923}]
[null,null,{"$f":"'226STREAMS'!E22","v":-2.4445255222800912},{"$f":"'226STREAMS'!F22","v":-29.713799999999999},{"$f":"'226STREAMS'!G22","v":91.755499999999998},{"$f":"'226STREAMS'!H22","v":39.999600000000001},null,null,null,null,null,null,null,null,0.95336535293078184,9.5336535293078176E-3,400,500,null,null,null,null,null,null,164,9.3823807247786668,null,null,null,null,null,null,null,9.3823807247786668,164,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),30)),AI14-AL14))","v":25.032076228514455},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),30)))","v":138.96792377148554}]
[null,null,{"$f":"'226STREAMS'!E31","v":-1.9704620053456081},{"$f":"'226STREAMS'!F31","v":-26.608197671999999},{"$f":"'226STREAMS'!G31","v":400},{"$f":"'226STREAMS'!H31","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,11.42925641693077,null,null,null,null,null,null,null,11.42925641693077,260,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),30)))","v":242.5277421321168}]
[null,null,{"$f":"'226STREAMS'!E32","v":-2.2653109522088846},{"$f":"'226STREAMS'!F32","v":-30.589700000000001},{"$f":"'226STREAMS'!G32","v":400},{"$f":"'226STREAMS'!H32","v":164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,15.154919248723097,"*",null,null,null,null,null,null,15.154919248723097,260,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),30)))","v":321.58595568322983}]
[null,null,{"$f":"'226STREAMS'!E33","v":-2.67096036370735},{"$f":"'226STREAMS'!F33","v":-36.067399999999999},{"$f":"'226STREAMS'!G33","v":164},{"$f":"'226STREAMS'!H33","v":105.441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359.262,17.271346071164785,null,null,null,null,null,null,null,17.271346071164785,359.262,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),30)))","v":366.49633304376101}]
[null,null,{"$f":"'226STREAMS'!E34","v":-1.0969500041446816},{"$f":"'226STREAMS'!F34","v":-14.812700000000007},{"$f":"'226STREAMS'!G34","v":105.441},{"$f":"'226STREAMS'!H34","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,17.997282319406334,null,null,null,null,null,null,null,17.997282319406334,400,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),30)))","v":381.90063169586546}]
[null,null,{"$f":"'226STREAMS'!E42","v":-3.2472392016135445},{"$f":"'226STREAMS'!F42","v":-43.849200000000003},{"$f":"'226STREAMS'!G42","v":500},{"$f":"'226STREAMS'!H42","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,19.967744324751944,"*",null,null,null,null,null,null,19.967744324751944,400,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),30)))","v":423.71364941814414}]
[null,null,{"$f":"'226STREAMS'!E43","v":-0.95336535293078184},{"$f":"'226STREAMS'!F43","v":-12.873799999999999},{"$f":"'226STREAMS'!G43","v":500},{"$f":"'226STREAMS'!H43","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,21.74319555150894,null,null,null,null,null,null,null,21.74319555150894,500,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),30)))","v":461.38855682972394}]

{"sheet":"226EC","index":127,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'226OPEX'!D1*1000 /8000/3600","v":32.279569669523653},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.8892729310276851E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-5.5566850912579062E-5,1.6399938637393101E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'226OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,1.9648029646501111,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,6.8222325161462194E-5,4.7762820216120001E-2]
["Luftkühlung",{"$f":"C5","v":60},100,3.0918082847925663,0,0,3.4722222222222222E-5,0,0,0,1.0735445433307522E-4,0]
["Wärme",{"$f":"C6","v":100},250,2.865763867299977,0,0.95,0,0,0,2.7224756739349782,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,10.527155352510681,0.6,0,0,0,6.3162932115064079,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":6.3162932115064079},{"$f":"SUM(J4:J9)","v":2.7224201070840657},{"$f":"SUM(K4:K9)","v":1.7559317943317479E-4},{"$f":"SUM(L4:L9)","v":4.7762820216120001E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"300CAPEX","index":128,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'300OPEX'!D1","v":100000},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanol-Synthese > MtG-Synthese > MtG-Benzin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'300STREAMS'!E42*8000/$G$2","v":4.4396303731913926},{"$f":"J8*$D$1","v":443963.03731913929},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":353.95994548326161},{"$f":"(K8/C8)^H8*E8*G8","v":221.22496592703848},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'300STREAMS'!E37*8000/$G$3","v":1.6032557533594194},{"$f":"J9*$D$1","v":160325.57533594195},264.54992486430962,264.54992486430962,"TPI","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'300STREAMS'!E24*8000/$G$2+'300STREAMS'!E25*8000/$G$2","v":2.7296476035845338},{"$f":"J10*$D$1","v":272964.76035845338},5.3850263003522416,1.1218804792400503,"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'300STREAMS'!E16*8000/$G$2","v":2.7716371564482025},{"$f":"J11*$D$1","v":277163.71564482024},63.086416556862538,63.086416556862538,"TPI","Hannula"]
["MtG",null,42000,"MtG",25,2017,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0627312775330398},0.6,0.9,{"$f":"'300STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":100000},44.710949934244574,44.710949934244574,"TPI","CAC - Buddenberg"]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'300EC'!O3","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'300EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":731.69226313903062},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"300OPEX","index":129,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":100000},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,null,1,"Faktor für t/a BÄ"]
[null,null,null,100000,"t/a BÄ"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('300CAPEX'!K8/'300CAPEX'!C8)^'300CAPEX'!I8*'300CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$72:AL$72)","v":0},{"$f":"AP7/$AP$62","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'300CAPEX'!M9*E9*1000000/D9/100","v":7936497.7459292887},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":9.6745464665887706},{"$f":"S9*(1+$C9/100)","v":9.8680373959205454},10.065398143838957,10.266706106715736,10.472040228850052,10.681481033427053,10.895110654095594,11.113012867177506,11.335273124521056,11.561978587011478,11.793218158751706,12.029082521926741,12.269664172365276,12.515057455812583,12.765358604928835,13.020665777027412,13.28107909256796,13.54670067441932,13.817634687907706,14.09398738166586,null,{"$f":"SUM(I9:AL9)/$AN$62","v":1.6120847806156729E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$72:AL$72)","v":166.25079742312528},{"$f":"AP9/$AP$62","v":7.0595370928994913E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'300STREAMS'!E39*'300OPEX'!D1","v":537251.71868991712},"t/a",{"$f":"E10*G10/1000000","v":1.0745034373798343},{"$f":"I10*(1+$C10/100)","v":1.0959935061274311},1.1179133762499798,1.1402716437749794,1.163077076650479,1.1863386181834885,1.2100653905471583,1.2342666983581014,1.2589520323252634,1.2841310729717688,1.3098136944312042,{"$f":"S10*(1+$C10/100)","v":1.3360099683198283},1.3627301676862249,1.3899847710399493,1.4177844664607484,1.4461401557899634,1.4750629589057627,1.5045642180838779,1.5346555024455555,1.5653486124944667,1.596655584744356,1.6285886964392431,1.6611604703680281,1.6943836797753886,1.7282713533708964,1.7628367804383145,1.7980935160470808,1.8340553863680225,1.870736494095383,1.9081512239772906,null,{"$f":"SUM(I10:AL10)/$AN$62","v":2.989442841584815E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$72:AL$72)","v":70.400827947233338},{"$f":"AP10/$AP$62","v":2.9894428415848141E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('300CAPEX'!K10/'300CAPEX'!C10)^'300CAPEX'!I10*'300CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$72:AL$72)","v":0},{"$f":"AP12/$AP$62","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'300CAPEX'!K11","v":96468.486852566479},"€/a",{"$f":"G14/1000000","v":9.6468486852566482E-2},{"$f":"I14*(1+$C14/100)","v":9.8397856589617819E-2},0.10036581372141018,0.10237312999583839,0.10442059259575516,0.10650900444767027,0.10863918453662368,0.11081196822735614,0.11302820759190327,0.11528877174374133,0.11759454717861616,0.11994643812218848,0.12234536688463225,0.1247922742223249,0.1272881197067714,0.12983388210090682,0.13243055974292497,0.13507917093778349,0.13778075435653916,0.14053636944366996,0.14334709683254335,0.14621403876919423,0.14913831954457812,0.15212108593546969,0.15516350765417908,0.15826677780726267,0.16143211336340793,0.16466075563067609,0.1679539707432896,0.1713130501581554,null,{"$f":"SUM(I14:AL14)/$AN$62","v":2.6839097710394731E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$72:AL$72)","v":6.3205580447451943},{"$f":"AP14/$AP$62","v":2.683909771039472E-4}]
[]
["MtG","Katalysator",2,null,6.6230172602443931,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E16*'300CAPEX'!K12","v":662301.72602443933},"€/a",{"$f":"G16/1000000","v":0.66230172602443937},{"$f":"I16*(1+$C16/100)","v":0.67554776054492816},0.68905871575582678,0.70283989007094327,0.71689668787236216,0.73123462162980946,0.74585931406240569,0.76077650034365385,0.775992030350527,0.7915118709575375,0.80734210837668829,0.82348895054422211,0.83995872955510653,0.85675790414620867,0.87389306222913288,0.8913709234737156,0.90919834194318994,0.92738230878205374,0.94592995495769483,0.96484855405684877,0.98414552513798581,1.0038284356407456,1.0239050043535605,1.0443831044406318,1.0652707665294445,1.0865761818600335,1.1083077054972341,1.1304738596071788,1.1530833367993225,1.1761450035353089,null,{"$f":"SUM(I16:AL16)/$AN$62","v":1.8426308236491325E-3},null,{"$f":"SUMPRODUCT(I16:AL16,I$72:AL$72)","v":43.393616289121148},{"$f":"AP16/$AP$62","v":1.842630823649132E-3}]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I2014)/1000000","v":88036.031055975298},"t/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$72:AL$72)","v":0},{"$f":"AP17/$AP$62","v":0}]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('300STREAMS'!E41)/3600-G21","v":3180458.6007267497},"MWh/a",{"$f":"G18*E18/1000000","v":159.0229300363375},{"$f":"I18*(1+$C18/100)","v":162.20338863706425},165.44745640980554,168.75640553800164,172.13153364876169,175.57416432173693,179.08564760817168,182.66736056033511,186.32070777154181,190.04712192697264,193.8480643655121,197.72502565282235,201.6795261658788,205.71311668919637,209.8273790229803,214.02392660343992,218.30440513550872,222.67049323821888,227.12390310298326,231.66638116504294,236.29970878834379,241.02570296411068,245.84621702339291,250.76314136386077,255.77840419113798,260.89397227496073,266.11185172045992,271.43408875486915,276.86277052996655,282.40002594056591,null,{"$f":"SUM(I18:AL18)/$AN$62","v":0.44242758404217453},null,{"$f":"SUMPRODUCT(I18:AL18,I$72:AL$72)","v":10419.088062159075},{"$f":"AP18/$AP$62","v":0.44242758404217442}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('300STREAMS'!E45)/3600","v":143780.41288982882},"MWh/a",{"$f":"G19*E18/1000000","v":7.1890206444914408},{"$f":"I19*(1+$C19/100)","v":7.3328010573812694},7.4794570785288945,7.6290462200994726,7.7816271445014626,7.9372596873914922,8.0960048811393222,8.2579249787621087,8.4230834783373503,8.5915451479040978,8.7633760508621794,8.9386435718794228,9.117416443317012,9.2997647721833516,9.4857600676270195,9.6754752689795609,9.8689847743591521,10.066364469846336,10.267691759243263,10.473045594428129,10.682506506316692,10.896156636443026,11.114079769171887,11.336361364555325,11.563088591846432,11.79435036368336,12.030237370957028,12.270842118376169,12.516258960743693,12.766584139958567,null,{"$f":"SUM(I19:AL19)/$AN$62","v":2.0001021454232278E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$72:AL$72)","v":471.02036894000258},{"$f":"AP19/$AP$62","v":2.0001021454232271E-2}]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('300STREAMS'!E36+'300STREAMS'!E23+'300STREAMS'!E15-'300EC'!I10)/3600>0,D1*1000*('300STREAMS'!E36+'300STREAMS'!E23+'300STREAMS'!E15-'300EC'!I10)/3600,0)","v":29744.156925684329},"MWh/a",{"$f":"G20*E18/1000000","v":1.4872078462842164},{"$f":"I20*(1+$C20/100)","v":1.5169520032099009},1.5472910432740989,1.578236864139581,1.6098016014223726,1.6419976334508202,1.6748375861198366,1.7083343378422333,1.742501024599078,1.7773510450910595,1.8128980659928806,1.8491560273127383,1.8861391478589931,1.9238619308161728,1.9623391694324963,2.0015859528211464,2.0416176718775692,2.0824500253151204,2.124099025821423,2.1665810063378514,2.2099126264646087,2.2541108789939011,2.299193096573779,2.3451769585052546,2.3920804976753596,2.4399221076288669,2.4887205497814442,2.538494960777073,2.5892648599926145,2.6410501571924669,null,{"$f":"SUM(I20:AL20)/$AN$62","v":4.1376534456366723E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$72:AL$72)","v":97.440976050613756},{"$f":"AP20/$AP$62","v":4.1376534456366723E-3}]
[null,null,null,null,null,"Rest-Überschiss:",{"$f":"IF(D1*1000*('300STREAMS'!E36+'300STREAMS'!E23+'300STREAMS'!E15-'300EC'!I10)/3600<0,-D1*1000*('300STREAMS'!E36+'300STREAMS'!E23+'300STREAMS'!E15-'300EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('300PINCH'!AP6)/3600>0, D1*1000*('300PINCH'!AP6)/3600,0)","v":288909.22912075586},"MWh/a",{"$f":"G22*E22/1000000","v":14.445461456037794},{"$f":"I22*(1+$C22/100)","v":14.734370685158551},15.029058098861722,15.329639260838956,15.636232046055735,15.94895668697685,16.267935820716385,16.593294537130713,16.92516042787333,17.263663636430795,17.608936909159411,17.961115647342599,18.32033796028945,18.686744719495238,19.060479613885143,19.441689206162845,19.830522990286102,20.227133450091824,20.631676119093662,21.044309641475536,21.465195834305046,21.894499750991148,22.332389746010971,22.779037540931192,23.234618291749815,23.69931065758481,24.173296870736507,24.656762808151239,25.149898064314264,25.652896025600551,null,{"$f":"SUM(I22:AL22)/$AN$62","v":4.0189616748407049E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$72:AL$72)","v":946.45806723967735},{"$f":"AP22/$AP$62","v":4.0189616748407049E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('300EC'!J10)/3600<0, D1*1000*(-'300EC'!J10)/3600,0)","v":7025.9691585106393},"MWh/a",{"$f":"G24*E24/1000000","v":0.35129845792553194},{"$f":"I24*(1+$C24/100)","v":0.35832442708404261},0.36549091562572344,0.37280073393823793,0.3802567486170027,0.38786188358934276,0.39561912126112964,0.40353150368635221,0.41160213376007926,0.41983417643528087,0.42823085996398652,0.43679547716326628,0.44553138670653158,0.45444201444066223,0.46353085472947547,0.47280147182406501,0.48225750126054634,0.49190265128575728,0.50174070431147244,0.51177551839770186,0.52201102876565586,0.53245124934096899,0.5431002743277884,0.55396227981434421,0.56504152541063113,0.57634235591884375,0.58786920303722068,0.59962658709796512,0.61161911883992448,0.62385150121672295,null,{"$f":"SUM(I24:AL24)/$AN$62","v":9.77369288707103E-4},null,{"$f":"SUMPRODUCT(I24:AL24,I$72:AL$72)","v":23.01686661408155},{"$f":"AP24/$AP$62","v":9.77369288707103E-4}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'300EC'!K10","v":2.6927627119742339E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":2.692762711974234E-2},{"$f":"I25*(1+$C25/100)","v":2.7466179662137189E-2},2.8015503255379933E-2,2.8575813320487531E-2,2.914732958689728E-2,2.9730276178635228E-2,3.0324881702207932E-2,3.0931379336252091E-2,3.1550006922977131E-2,3.2181007061436673E-2,3.2824627202665407E-2,3.3481119746718718E-2,3.415074214165309E-2,3.4833756984486153E-2,3.5530432124175879E-2,3.6241040766659398E-2,3.6965861581992589E-2,3.7705178813632438E-2,3.8459282389905085E-2,3.922846803770319E-2,4.0013037398457255E-2,4.0813298146426404E-2,4.1629564109354936E-2,4.2462155391542036E-2,4.3311398499372877E-2,4.4177626469360333E-2,4.5061178998747543E-2,4.5962402578722493E-2,4.6881650630296944E-2,4.7819283642902881E-2,null,{"$f":"SUM(I25:AL25)/$AN$62","v":7.4917026166313515E-5},null,{"$f":"SUMPRODUCT(I25:AL25,I$72:AL$72)","v":1.7642821585633519},{"$f":"AP25/$AP$62","v":7.4917026166313515E-5}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'300EC'!L10*D1*1000","v":6254973.7759016026},"m³/a",{"$f":"E26*G26/1000000","v":0.56294763983114426},{"$f":"I26*(1+$C26/100)","v":0.57420659262776719},0.58569072448032256,0.59740453896992907,0.60935262974932769,0.62153968234431423,0.63397047599120049,0.64664988551102454,0.65958288322124503,0.6727745408856699,0.68623003170338326,0.69995463233745092,0.71395372498419996,0.72823279948388397,0.74279745547356169,0.75765340458303299,0.77280647267469371,0.78826260212818755,0.80402785417075129,0.82010841125416634,0.83651057947924967,0.85324079106883466,0.87030560689021141,0.88771171902801571,0.90546595340857605,0.92357527247674764,0.94204677792628266,0.96088771348480828,0.98010546775450447,0.99970757710959457,null,{"$f":"SUM(I26:AL26)/$AN$62","v":1.566211641150274E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$72:AL$72)","v":36.883995486971784},{"$f":"AP26/$AP$62","v":1.5662116411502738E-3}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('300CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('300CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":46873.747466151282},"h/a",{"$f":"G28*$E$33/1000000","v":1.8843246481392817},{"$f":"I28*(1+$C28/100)","v":1.9408543875834603},1.9990800192109641,2.0590524197872933,2.1208239923809122,2.1844487121523395,2.2499821735169099,2.3174816387224171,2.3870060878840897,2.4586162705206127,2.5323747586362311,2.6083460013953181,2.6865963814371776,2.767194272880293,2.8502101010667018,2.9357164040987032,3.0237878962216644,3.1145015331083146,3.2079365791015642,3.3041746764746112,3.4032999167688498,3.5053989142719155,3.6105608817000729,3.7188777081510751,3.8304440393956076,3.9453573605774759,4.0637180813948,4.1856296238366442,4.3111985125517434,4.4405344679282956,null,{"$f":"SUM(I28:AL28)/$AN$62","v":6.1480348446728353E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$72:AL$72)","v":132.47848654430231},{"$f":"AP28/$AP$62","v":5.6254574670725642E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('300CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('300CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":24507.281361942882},"h/a",{"$f":"G29*$E$33/1000000","v":0.98519271075010395},{"$f":"I29*(1+$C29/100)","v":1.0147484920726071},1.0451909468347853,1.0765466752398289,1.1088430754970238,1.1421083677619346,1.1763716187947926,1.2116627673586364,1.2480126503793956,1.2854530298907774,1.3240166207875008,1.3637371194111259,1.4046492329934597,1.4467887099832635,1.4901923712827614,1.5348981424212442,1.5809450866938817,1.6283734392946982,1.6772246424735393,1.7275413817477456,1.7793676232001781,1.8327486518961835,1.887731111453069,1.9443630447966611,2.0026939361405609,2.0627747542247779,2.1246579968515213,2.1883977367570671,2.2540496688597793,2.321671158925573,null,3.2144137797010942E-3,null,69.264518406387197,2.9411915280455315E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('300CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('300CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19213.880905545549},"h/a",{"$f":"G30*$E$33/1000000","v":0.77239801240293116},{"$f":"I30*(1+$C30/100)","v":0.79556995277501907},0.81943705135826972,0.84402016289901782,0.86934076778598834,0.89542099081956805,0.92228362054415514,0.94995212916047977,0.97845069303529419,1.007804213826353,1.0380383402411435,1.0691794904483778,1.1012548751618292,1.1342925214166841,1.1683212970591847,1.2033709359709603,1.2394720640500891,1.2766562259715919,1.3149559127507398,1.354404590133262,1.39503672783726,1.4368878296723777,1.4799944645625491,1.5243942984994256,1.5701261274544085,1.6172299112780408,1.665746808616382,1.7157192128748735,1.7671907892611198,1.8202065129389535,null,2.5201230047584957E-3,null,54.303869449466546,2.3059148383558709E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('300CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('300CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38571.224128103458},"h/a",{"$f":"G31*$E$33/1000000","v":1.550563209949759},{"$f":"I31*(1+$C31/100)","v":1.5970801062482518},1.6449925094356994,1.6943422847187704,1.7451725532603335,1.7975277298581436,1.8514535617538879,1.9069971686065046,1.9642070836646999,2.0231332961746409,2.08382729505988,2.1463421139116763,2.2107323773290268,2.2770543486488979,2.3453659791083648,2.4157269584816157,2.4881987672360641,2.5628447302531461,2.6397300721607406,2.7189219743255628,2.8004896335553298,2.8845043225619897,2.9710394522388497,3.0601706358060152,3.1519757548801959,3.2465350275266021,3.3439310783524001,3.4442490107029724,3.5475764810240618,3.6540037754547838,null,5.0590627538902961E-3,null,109.01320404011175,4.6290470149043719E-3]
[null,"MtG",3,"Kurve C",3,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('300CAPEX'!K12/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('300CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":22555.51442391194},"h/a",{"$f":"G32*$E$33/1000000","v":0.90673167984126013},{"$f":"I32*(1+$C32/100)","v":0.933933630236498},0.96195163914359294,0.9908101883179008,1.0205344939674379,1.0511505287864611,1.0826850446500549,1.1151655959895566,1.1486205638692433,1.1830791807853207,1.2185715562088804,1.2551287028951468,1.2927825639820012,1.3315660409014614,1.3715130221285052,1.4126584127923605,1.4550381651761313,1.4986893101314152,1.5436499894353577,1.5899594891184186,1.6376582737919712,1.6867880220057303,1.7373916626659023,1.7895134125458794,1.8431988149222558,1.8984947793699236,1.9554496227510214,2.0141131114335522,2.0745365047765589,2.1367725999198557,null,2.9584169415485706E-3,null,63.748272234171829,2.7069541886166719E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":1.2198420522166673},{"$f":"I33*(1+$C33/100)","v":1.2564373137831673},1.2941304331966623,1.3329543461925621,1.372942976578339,1.4141312658756893,1.45655520385196,1.5002518599675188,1.5452594157665445,1.5916171982395408,1.6393657141867271,1.688546685612329,1.7392030861806989,1.79137917876612,1.8451205541291036,1.9004741707529766,1.957488395875566,2.0162130477518332,2.076699439184388,2.1390004223599197,2.2031704350307173,2.2692655480816391,2.3373435145240884,2.4074638199598111,2.4796877345586052,2.5540783665953635,2.6307007175932244,2.7096217391210211,2.790910391294652,2.8746377030334918,null,3.9800102649142572E-3,null,85.761670134887893,3.6417130073990007E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'300STREAMS'!E5+D1*'300STREAMS'!E17+D1*'300STREAMS'!E26","v":329504.78337725537},"t/a",{"$f":"G35*E35/1000000","v":0.82376195844313838},{"$f":"I35*(1+$C35/100)","v":0.84023719761200111},0.85704194156424118,0.87418278039552599,0.89166643600343654,0.90949976472350524,0.92768976001797532,0.94624355521833481,0.9651684263227015,0.98447179484915559,1.0041612307461387,1.0242444553610615,1.0447293444682828,1.0656239313576485,1.0869364099848016,1.1086751381844977,1.1308486409481877,1.1534656137671515,1.1765349260424947,1.2000656245633445,1.2240669370546113,1.2485482757957036,1.2735192413116176,1.29898962613785,1.3249694186606069,1.351468807033819,1.3784981831744954,1.4060681468379852,1.434189509774745,1.4628732999702398,null,{"$f":"SUM(I35:AL35)/$AN$62","v":2.2918393782366368E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$72:AL$72)","v":53.972394957849552},{"$f":"AP35/$AP$62","v":2.291839378236636E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'300CAPEX'!$L$18","v":51.218458419732151},{"$f":"I37*(1+$C37/100)","v":52.242827588126794},53.287684139889329,54.35343782268712,55.440506579140866,56.549316710723687,57.680303044938164,58.833909105836931,60.010587287953669,61.210799033712746,62.435015014387005,63.68371531467475,64.957389620968243,66.256537413387605,67.581668161655358,68.933301524888464,70.311967555386232,71.718206906493961,73.152571044623841,74.615622465516324,76.107934914826657,77.630093613123194,79.182695485385665,80.766349395093386,82.381676382995252,84.029309910655158,85.709896108868264,87.424094031045627,89.172575911666542,90.956027429899876,null,{"$f":"SUM(I37:AL37)/$AN$62","v":0.14249805868769144},null,{"$f":"SUMPRODUCT(I37:AL37,I$72:AL$72)","v":3355.8030188557136},{"$f":"AP37/$AP$62","v":0.14249805868769141}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":7.6827687629598227},{"$f":"I39*(1+$C39/100)","v":7.8364241382190194},7.9931526209834001,8.1530156734030683,8.3160759868711303,8.4823975066085531,8.6520454567407246,8.8250863658755385,9.0015880931930496,9.1816198550569101,9.365252252158049,9.5525572972012096,9.7436084431452343,9.9384806120081386,10.137250224248302,10.339995228733267,10.546795133307933,10.757731035974093,10.972885656693574,11.192343369827446,11.416190237223995,11.644514041968476,11.877404322807845,12.114952409264001,12.357251457449282,12.604396486598267,12.856484416330233,13.113614104656838,13.375886386749976,13.643404114484975,null,{"$f":"SUM(I39:AL39)/$AN$62","v":2.1374708803153709E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$72:AL$72)","v":503.37045282835692},{"$f":"AP39/$AP$62","v":2.1374708803153706E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'300CAPEX'!$L$18","v":7.3169226313903062},{"$f":"I41*(1+$C41/100)","v":7.4632610840181126},7.6125263056984753,7.764776831812445,7.920072368448694,8.0784738158176683,8.2400432921340219,8.4048441579767026,8.5729410411362377,8.7443998619589625,8.9192878591981426,9.0976736163821048,9.2796270887097467,9.4652196304839418,9.6545240230936216,9.8476145035554943,10.044566793626604,10.245458129499136,10.450367292089119,10.659374637930902,10.87256213068952,11.090013373303311,11.311813640769378,11.538049913584766,11.768810911856461,12.004187130093591,12.244270872695463,12.489156290149372,12.738939415952361,12.993718204271408,null,{"$f":"SUM(I41:AL41)/$AN$62","v":2.035686552681306E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$72:AL$72)","v":479.40043126510182},{"$f":"AP41/$AP$62","v":2.0356865526813053E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100))","v":43.901535788341839},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":39.511382209507651},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":35.121228630673464},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":30.731075051839287},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":26.340921473005096},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":21.950767894170919},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":17.560614315336732},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":13.170460736502548},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":8.7803071576683642},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":4.3901535788341848},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('300CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'300CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$62","v":1.6559240061315442E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$72:AL$72)","v":1138.6927743782207},{"$f":"AP44/$AP$62","v":4.835251320738336E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('300CAPEX'!$L$18*(1-$E$43/100))","v":43.901535788341839},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":43.901535788341846},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":0},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'300CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'300CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'300CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$62","v":3.0107709202391718E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$72:AL$72)","v":1814.78302353564},{"$f":"AP45/$AP$62","v":7.7061453351152914E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'300CAPEX'!L18*$E$47/100","v":21.950767894170916},{"$f":"I47*(1+$C47/100)","v":22.389783252054336},22.837578917095424,23.294330495437332,23.760217105346079,24.235421447453,24.720129876402058,25.214532473930099,25.718823123408701,26.233199585876875,26.757863577594414,27.293020849146302,27.838881266129228,28.395658891451813,28.96357206928085,29.542843510666469,30.133700380879798,30.736374388497396,31.351101876267343,31.97812391379269,32.617686392068542,33.270040119909915,33.935440922308111,34.614149740754272,35.306432735569359,36.012561390280744,36.732812618086363,37.467468870448094,38.216818247857056,38.981154612814194,null,{"$f":"SUM(I47:AL47)/$AN$62","v":6.1070596580439167E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$72:AL$72)","v":1438.201293795305},{"$f":"AP47/$AP$62","v":6.1070596580439139E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":369.03387091496427},370.34152384602868,371.76532862298501,373.30767415422213,374.97099910244026,376.75779293902264,378.67059702127125,380.71200569302005,382.88466740914731,385.19128588452202,353.40763194617597,360.5741465279508,367.88694225964645,375.34903329001031,382.96349670653643,390.73347387391493,398.66217180163835,406.75286454142361,415.00889461511736,423.43367447377074,432.03068798858772,440.80349197446134,449.75571774683556,458.89107271264356,468.21334199609407,477.72639010008953,487.43416260408702,497.34068789922435,507.45007896155624,517.76653516426506,null,{"$f":"SUM(I49:AL49)","v":12375.820242771651},null,{"$f":"SUMPRODUCT(I49:AL49,I$72:AL$72)","v":21580.83182877873},{"$f":"AP49/$AP$62","v":0.91639068896097586}]
[]
[]
["Einzahlungen"]
["Verkauf","MtG-Benzin",2,null,3105.9330988519496,"€/t",{"$f":"D1","v":100000},"t/a",{"$f":"E53*G53/1000000","v":310.59330988519497},{"$f":"I53*(1+$C53/100)","v":316.80517608289887},323.14127960455687,329.60410519664799,336.19618730058096,342.92011104659258,349.77851326752443,356.77408353287495,363.90956520353245,371.18775650760313,378.6115116377552,386.18374187051029,393.9074167079205,401.78556504207893,409.8212763429205,418.01770186977893,426.37805590717454,434.90561702531807,443.60372936582445,452.47580395314094,461.52532003220375,470.75582643284781,480.17094296150475,489.77436182073484,499.56984905714955,509.56124603829255,519.75247095905843,530.14752037823962,540.7504707858044,551.56548020152047,null,{"$f":"SUM(I53:AL53)/$AN$62*(AN62-AN49)/AN62","v":0.13071145999465728},null,{"$f":"SUMPRODUCT(I53:AL53,I$72:AL$72)","v":20349.88945601647},{"$f":"AP53/$AP$62*($AP$62-$AP$49)/$AP$62","v":7.2248558512811756E-2}]
[null,null,null,null,{"$f":"E53/1000*G54/1000","v":2.3144061839433308},"€/l",{"$f":"1/1.342*1000","v":745.15648286140095},"g/l (Dichte)"]
[null,null,null,null,{"$f":"E54/G55*32","v":2.3144061839433308},"€/l BÄ",32,"MJ/l (Heizwert)"]
[null,"LPG",2,null,{"$f":"100/100*'300OPEX'!E53","v":3105.9330988519496},1,{"$f":"'300STREAMS'!E4*'300OPEX'!G53","v":12083.773784355173},"t/a",{"$f":"E56*G56/1000000","v":37.531392955868213},{"$f":"I56*(1+$C56/100)","v":38.282020814985579},39.047661231285289,39.828614455910994,40.625186745029218,41.437690479929806,42.266444289528401,43.111773175318973,43.974008638825353,44.853488811601864,45.750558587833901,46.665569759590582,47.598881154782397,48.550858777878048,49.521875953435611,50.512313472504324,51.52255974195441,52.553010936793498,53.604071155529368,54.676152578639957,55.76967563021276,56.885069142817017,58.022770525673359,59.18322593618683,60.366890454910568,61.574228264008781,62.805712829288957,64.061827085874739,65.34306362759223,66.649924900144072,null,{"$f":"SUM(I56:AL56)/$AN$62*(AN62-AN49)/AN62","v":1.5794877135982301E-2},null,{"$f":"SUMPRODUCT(I56:AL56,I$72:AL$72)","v":2459.0346072313764},{"$f":"AP56/$AP$62*($AP$62-$AP$49)/$AP$62","v":8.730352373145657E-3}]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('300EC'!J10>0,'300EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G58*E58/1000000","v":0},{"$f":"I58*(1+$C58/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I58:AL58)/$AN$62*($AN$62-$AN$49)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I58:AL58,I$72:AL$72)","v":0},{"$f":"AP58/$AP$62*($AP$62-$AP$49)/$AP$62","v":0}]
[null,"Elektrizität",null,null,null,null,0,"MWh/a"]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'300STREAMS'!E38","v":477129.62793893885},"t/a",{"$f":"G60*E60/1000000","v":11.30797218215285},{"$f":"I60*(1+$C60/100)","v":11.534131625795908},11.764814258311826,12.000110543478064,12.240112754347626,12.484915009434578,12.734613309623271,12.989305575815736,13.249091687332051,13.514073521078693,13.784354991500267,14.060042091330272,14.341242933156877,14.628067791820015,14.920629147656417,15.219041730609545,15.523422565221736,15.833891016526172,16.150568836856696,16.473580213593831,16.803051817865708,17.139112854223022,17.481895111307484,17.831533013533633,18.188163673804308,18.551926947280393,18.922965486226001,19.301424795950521,19.687453291869531,20.081202357706921,null,{"$f":"SUM(I60:AL60)/$AN$62*($AN$62-$AN$49)/$AN$62","v":4.7588969448650242E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$72:AL$72)","v":740.89163080678702},{"$f":"AP60/$AP$62*($AP$62-$AP$49)/$AP$62","v":2.6304001530667261E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I60)","v":359.43267502321606},366.62132852368035,373.95375509415402,381.43283019603706,389.06148679995783,396.84271653595698,404.77957086667612,412.87516228400972,421.13266552968986,429.55531884028369,438.14642521708936,446.90935372143116,455.8475407958598,464.96449161177696,474.26378144401252,483.74905707289281,493.42403821435067,503.29251897863776,513.35836935821055,523.62553674537469,534.09804748028228,544.78000842988786,555.67560859848561,566.78912077045527,578.12490318586447,589.68740124958174,601.48114927457334,613.51077226006487,625.78098770526617,638.29660745937156,null,{"$f":"SUM(I62:AL62)","v":14581.493229267129},null,{"$f":"SUMPRODUCT(I62:AL62,I$72:AL$72)","v":23549.815694054636},{"$f":"AP62/$AP$62*($AP$62-$AP$49)/$AP$62","v":8.3609311039024137E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I62-I49","v":-9.6011958917482048},-3.7201953223483315,2.1884264711690093,8.1251560418149325,14.090487697517574,20.084923596934345,26.108973845404876,32.163156590989672,38.247998120542547,44.364032955761672,84.738793270913391,86.335207193480358,87.960598536213354,89.615458321766653,91.30028473747609,93.015583198977879,94.761866412712322,96.539654437214153,98.349474743093197,100.19186227160395,102.06735949169456,103.97651645542652,105.91989085165005,107.89804805781171,109.9115611897704,111.96101114949221,114.04698667048632,116.17008436084052,118.33090874370993,120.53007229510649]
["Barwert",null,10,null,null,null,null,null,{"$f":"I65*(1+$C$66/100)^-(I5)","v":-8.7283599015892772},-3.0745415887176288,1.6441971984740862,5.5495909035003965,8.7490842636913584,11.337415757591376,13.398031887442698,15.004349920538004,16.220884910437363,17.104255198124495,29.700430090869993,27.509057665251703,25.479052216260051,23.598551045085024,21.85656227129255,20.242900986610216,18.748130084781895,17.363505425330985,16.080925014090461,14.892881906546513,13.792420561536343,12.773096392765826,11.828938284080049,10.954413851537817,10.144397251209313,9.3941393463234366,8.6992400610238452,8.0556227606292339,7.4595105100059973,6.9074040725177381]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$66/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'300CAPEX'!L18","v":292.67690525561227},{"$f":"$H$69*(1+$C$69/100)^I5","v":321.94459578117352},354.13905535929092,389.55296089522005,428.50825698474205,471.35908268321629,518.49499095153794,570.34449004669182,627.37893905136093,690.11683295649709,759.12851625214694,835.04136787736172,918.54550466509784,1010.4000551316077,1111.4400606447687,1222.5840667092455,1344.8424733801701,1479.3267207181873,1627.2593927900061,1789.985332069007,1968.9838652759076,2165.8822518034985,2382.470476983849,2620.7175246822339,2882.7892771504571,3171.068204865503,3488.1750253520536,3836.9925278872597,4220.6917806759857,4642.7609587435845,5107.0370546179438,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1968.9838652759076}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I65*I72","v":-58.720040795637544},-20.683978382297326,11.061336569415724,37.334872522076779,58.859463940629098,76.272463934679351,90.135258843833654,100.94176333008313,109.12600241298392,115.06887597863484,199.8096419312767,185.06718404897609,171.41032249375402,158.75925095996732,147.04002157255266,136.18411536162355,126.12804419532014,116.81298186902914,108.18442221740253,100.19186227160395,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$70:I70)","v":-58.720040795637544},{"$f":"SUM($I$70:J70)","v":-79.40401917793487},{"$f":"SUM($I$70:K70)","v":-68.342682608519141},{"$f":"SUM($I$70:L70)","v":-31.007810086442362},{"$f":"SUM($I$70:M70)","v":27.851653854186736},{"$f":"SUM($I$70:N70)","v":104.12411778886609},{"$f":"SUM($I$70:O70)","v":194.25937663269974},{"$f":"SUM($I$70:P70)","v":295.20113996278286},{"$f":"SUM($I$70:Q70)","v":404.32714237576681},{"$f":"SUM($I$70:R70)","v":519.39601835440169},{"$f":"SUM($I$70:S70)","v":719.20566028567839},{"$f":"SUM($I$70:T70)","v":904.27284433465445},{"$f":"SUM($I$70:U70)","v":1075.6831668284085},{"$f":"SUM($I$70:V70)","v":1234.4424177883759},{"$f":"SUM($I$70:W70)","v":1381.4824393609285},{"$f":"SUM($I$70:X70)","v":1517.6665547225521},{"$f":"SUM($I$70:Y70)","v":1643.7945989178722},{"$f":"SUM($I$70:Z70)","v":1760.6075807869013},{"$f":"SUM($I$70:AA70)","v":1868.7920030043038},{"$f":"SUM($I$70:AB70)","v":1968.9838652759076},{"$f":"SUM($I$70:AC70)","v":1968.9838652759076},{"$f":"SUM($I$70:AD70)","v":1968.9838652759076},{"$f":"SUM($I$70:AE70)","v":1968.9838652759076},{"$f":"SUM($I$70:AF70)","v":1968.9838652759076},{"$f":"SUM($I$70:AG70)","v":1968.9838652759076},{"$f":"SUM($I$70:AH70)","v":1968.9838652759076},{"$f":"SUM($I$70:AI70)","v":1968.9838652759076},{"$f":"SUM($I$70:AJ70)","v":1968.9838652759076},{"$f":"SUM($I$70:AK70)","v":1968.9838652759076},{"$f":"SUM($I$70:AL70)","v":1968.9838652759076},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1968.9838652759076}]
[null,null,{"$f":"C69","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$72/100)^($H$1-I5)>=1,(1+$C$72/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.44242758404217442},{"$f":"K78*$L$95","v":1.0239571364543161}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ19","v":2.0001021454232271E-2},4.6290487738858396E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":4.0189616748407049E-2},9.3015097532825733E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":4.1376534456366723E-3},9.5762107215959444E-3,{"$f":"K78+K79+K80+K81","v":0.50675587569045044},{"$f":"L78+L79+L80+L81","v":1.1728389324475961}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ17","v":0},0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":2.9894428415848141E-3},6.9187849991090167E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":2.291839378236636E-3},5.3042472295957085E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":2.6184979560236903E-3},6.0602678620642007E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ14+AQ16","v":2.3485730603906785E-2},5.4355520144109E-2,{"$f":"K85+K84+K86","v":2.8396067938167111E-2},{"$f":"L85+L84+L86","v":6.5720035235768914E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37+AQ9","v":0.14955759578059091},0.3461370245302966,{"$f":"K87","v":0.14955759578059091},{"$f":"L87","v":0.3461370245302966}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":2.185027804439401E-2},5.0570418626826687E-2,{"$f":"K88","v":2.185027804439401E-2},{"$f":"L88","v":5.0570418626826687E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":8.1427462107252185E-2},0.1884562218438357]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":0.12541396655853626},0.2902588597559384]
[null,null,null,null,null,null,null,null,"Rendite - MtG",null,{"$f":"AQ53","v":7.2248558512811756E-2},0.1672125106030431]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,{"$f":"AQ56","v":8.730352373145657E-3},2.020558152041264E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ60","v":2.6304001530667261E-3},6.0878143805031147E-3,{"$f":"K89+K90+K91+K93+K92+K94","v":0.29045073970481261},{"$f":"L89+L90+L91+L93+L92+L94","v":0.67222098810373287}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ58","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E54","v":2.3144061839433308},"pro Liter",{"$f":"SUM(N81:N93)","v":2.3074873989442213}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L95*3600/32","v":260.37069569362473}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":100000},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":2.3144061839433308},{"$f":"N119","v":100000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":2.3144061839433308},{"$f":"N120","v":100000},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":2.3144061839433308},{"$f":"N121","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":2.3144061839433308},{"$f":"N122","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":2.3144061839433308},{"$f":"O132*R122","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":2.3144061839433308},{"$f":"O133*R123","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":2.3144061839433308},{"$f":"O134*R124","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":2.3144061839433308},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":3105.9330988519491},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L78:L81)","v":1.1728389324475961}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L82","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,6.9187849991090167E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,5.3042472295957085E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,6.0602678620642007E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,5.4355520144109E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.3461370245302966]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.0570418626826687E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.1884562218438357]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.2902588597559384]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.1672125106030431]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,{"$f":"L93","v":6.0878143805031147E-3}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L94","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L92","v":2.020558152041264E-2}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G19+G20+G22+G24","v":3649918.3688215297},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":88036031055.975296},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G53+G56)*G55*1000/G54*1000","v":4813325581.3953485},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":18.290063609296563},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":18.290063609296563},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":18.290063609296563},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"300STREAMS","index":130,"n_rows":45,"n_cols":18,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MtG",null,"OUT","PRODUCT",1,{"$f":"M4","v":11.56073403239459},null,null,null,null,null,"MtG-Selektivität:"]
[null,null,null,"LPG",{"$f":"F4/$F$3","v":0.12083773784355173},{"$f":"M5","v":1.3969729482855242},null,null,null,null,null,"PRODUCT",{"$f":"M6/100*SUM(R4:R5)","v":11.56073403239459},null,"Standardwerte:",null,"PRODUCT",11.560734032394588]
[null,null,null,"H2O",1.5583025958587502,18.015121852713087,null,null,null,null,null,"LPG",{"$f":"(100-M6)*SUM(R4:R5)/100","v":1.3969729482855242},null,null,null,"LPG",1.3969729482855247]
[null,null,"IN","MeOH",2.7716371564482025,32.042160000000102,null,null,null,null,null,"Sel:",89.218980253463016,null,null,null,"Sel:",{"$f":"R4/SUM(R4:R5)*100","v":89.218980253463016}]
[null,null,"THERMAL",null,-1.3955947740680028,-16.1341,400,183.23699999999999]
[null,null,null,null,-3.6093036898070738,-41.726200000000006,183.23699999999999,168.88300000000001]
[null,null,null,null,-1.4708149112637274,-17.003700000000002,168.88300000000001,32]
[null,null,null,null,-4.3336760053135244,-50.100475679999903,400,400]
[null,null,null,null,-4.010426084375128,-46.363469318038518,1876.73,110]
[null,null,null,null,1.0353678588184609,11.969612441490099,39.524099999999997,150.43700000000001]
[null,null,null,null,2.579316931413238,29.818797029320606,150.43700000000001,150.43700000000001]
[null,null,null,null,1.0161220240102113,11.747116464040523,150.43700000000001,330]
[null,null,"WORK",null,1.4854775287900308E-2,0.17173210621440324]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$6/$F$16","v":2.7716371564482025},{"$f":"Q16+L17/100*Q16","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",0.12013876138856756,0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.39527315627685472,2.4239082569594599]
[null,null,null,"CO",2.3861749139920856,14.632587578307101]
[null,null,null,"H2",0.4111603137289892,2.5213320549491001]
[null,null,"THERMAL",null,-7.384962810824935,-45.286334400000001,260,260]
[null,null,null,null,-4.8455082725417045,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,1.0559348740367356,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":2.3861749139920856},136.408237582894]
[null,null,null,"H2",0.34347268959244809,19.634983156694801]
[null,null,null,"H2O",1.6166064765252359,92.415035894820804]
[null,null,null,"CH4",3.6449688858816061E-2,2.08368539478009]
[null,null,null,"CO2",0.19503182425530355,11.14920254305]
[null,null,"IN","CO2",4.0443572169145376,231.2]
[null,null,null,"H2",0.53353328337324124,30.5]
[null,null,"THERMAL",null,2.3748416086824768,135.76035707999901,900,900]
[null,null,null,null,12.889324467359742,736.83199999999999,40,900]
[null,null,null,null,-10.601131411680935,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-4.039634135389595,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-1.4640678082597833,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F37*($E$30+$E$20-$E$25)/$F$37","v":0.6012209075097823},1]
[null,null,null,"O2",{"$f":"F38*($E$30+$E$20-$E$25)/$F$37","v":4.7712962793893885},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F39*($E$30+$E$20-$E$25)/$F$37","v":5.372517186899171},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F40*($E$30+$E$20-$E$25)/$F$37","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F41*($E$30+$E$20-$E$25)/$F$37","v":114.49650962616299},{"$f":"119.972/O41*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F42*($E$29+$E$18)/$F$42","v":4.4396303731913926},1000]
[null,null,"IN","AIR",{"$f":"F43*($E$29+$E$18)/$F$42","v":8086.1773272752916},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F44*($E$29+$E$18)/$F$42","v":27.969671351105777},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F45*($E$29+$E$18)/$F$42","v":5.1760948640338373},1165.88419056]

{"sheet":"300PINCH","index":131,"n_rows":19,"n_cols":44,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":4.7095243378654974},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",5.6912079104817117,null,"MIN-DT",{"$f":"MIN(AF3:AF11,AK3:AK17)","v":5}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",1.0353678588184609,9.3349633705228242E-3,39.524099999999997,150.43700000000001,null,"HOT",1.4708149112637274,1.0745051695708944E-2,32,168.88300000000001,null,"COLDCURVE",39.524099999999997,0,null,"HOTCURVE",32,0,null,"COMPARISON",{"$f":"V3+AC1","v":5.6912079104817117},{"$f":"U3","v":39.524099999999997},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))-AD3,AG3-AD3))","v":44.043872699937303},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35)))","v":83.5679726999373},{"$f":"Z3","v":0},{"$f":"Y3","v":32},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-5.6912079104817117,32,83.5679726999373]
["deltaT",null,{"$f":"'300STREAMS'!E7","v":-1.3955947740680028},{"$f":"'300STREAMS'!F7","v":-16.1341},{"$f":"'300STREAMS'!G7","v":400},{"$f":"'300STREAMS'!H7","v":183.23699999999999},null,null,12.889324467359742,1.4987586589953189E-2,40,900,null,null,4.8455082725417045,9.3622336246528506E-2,39.999600000000001,91.755499999999998,null,null,40,4.4425090680318387E-3,null,null,39.999600000000001,8.5956115544993272E-2,null,null,{"$f":"V4+AC1","v":5.6956504195497439},40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))-AD4,AG4-AD4))","v":43.602503272768374},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35)))","v":83.602503272768374},8.5956115544993272E-2,39.999600000000001,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",10.400732248347211,364.49746318431079,900]
[5,"K",{"$f":"'300STREAMS'!E8","v":-3.6093036898070738},{"$f":"'300STREAMS'!F8","v":-41.726200000000006},{"$f":"'300STREAMS'!G8","v":183.23699999999999},{"$f":"'300STREAMS'!H8","v":168.88300000000001},null,null,27.969671351105777,-1,95,95,null,null,1.4640678082597833,2.428698132543352E-2,40,100.282,null,null,95,1.3421827568942126,null,null,40,8.599786250017008E-2,null,null,{"$f":"V5+AC1","v":7.0333906673759241},95,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))-AD5,AG5-AD5))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35)))","v":100},8.599786250017008E-2,40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'300STREAMS'!E9","v":-1.4708149112637274},{"$f":"'300STREAMS'!F9","v":-17.003700000000002},{"$f":"'300STREAMS'!G9","v":168.88300000000001},{"$f":"'300STREAMS'!H9","v":32},null,null,2.579316931413238,-1,150.43700000000001,150.43700000000001,null,null,4.039634135389595,6.608159747737799E-2,100.282,161.41300000000001,null,null,95,29.311854107999991,"*",null,91.755499999999998,6.7445690711331148,null,null,{"$f":"V6+AC1","v":35.0030620184817},95,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))-AD6,AG6-AD6))","v":447.97501110145356},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35)))","v":542.97501110145356},6.7445690711331148,91.755499999999998,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30)),AI6-AL6))","v":8.6301429429538672},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30)))","v":83.125357057046131},null,null,"HEAT",10.400732248347211,364.49746318431079,900]
[null,null,{"$f":"'300STREAMS'!E10","v":-4.3336760053135244},{"$f":"'300STREAMS'!F10","v":-50.100475679999903},{"$f":"'300STREAMS'!G10","v":400},{"$f":"'300STREAMS'!H10","v":400},null,null,1.0161220240102113,5.6588608121395352E-3,150.43700000000001,330,null,null,4.010426084375128,2.2699711242663723E-3,110,1876.73,null,null,150.43700000000001,30.660223310158898,null,null,100.282,7.0432697006878859,null,null,{"$f":"V7+AC1","v":36.351431220640606},150.43700000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))-AD7,AG7-AD7))","v":473.65155476948848},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35)))","v":624.0885547694885},7.0432697006878859,100.282,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30)),AI7-AL7))","v":5.2819999999999965},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30)))","v":95},null,null,"COOL",5.6912079104817117,32,83.5679726999373]
[null,null,{"$f":"'300STREAMS'!E21","v":-7.384962810824935},{"$f":"'300STREAMS'!F21","v":-45.286334400000001},{"$f":"'300STREAMS'!G21","v":260},{"$f":"'300STREAMS'!H21","v":260},null,null,2.3748416086824768,-1,900,900,null,null,10.601131411680935,1.4353260227543858E-2,161.41300000000001,900,null,null,150.43700000000001,33.239540241572136,"*",null,110,7.7898710773519459,null,null,{"$f":"V8+AC1","v":38.930748152053852},150.43700000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))-AD8,AG8-AD8))","v":628.81494489654483},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35)))","v":779.25194489654484},7.7898710773519459,110,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30)),AI8-AL8))","v":15},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E22","v":-4.8455082725417045},{"$f":"'300STREAMS'!F22","v":-29.713799999999999},{"$f":"'300STREAMS'!G22","v":91.755499999999998},{"$f":"'300STREAMS'!H22","v":39.999600000000001},null,null,null,null,null,null,null,null,3.6093036898070738,0.25144933048676865,168.88300000000001,183.23699999999999,null,null,330,36.946878276434113,null,null,161.41300000000001,11.856465616699772,null,null,{"$f":"V9+AC1","v":42.638086186915828},330,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))-AD9,AG9-AD9))","v":1318.9589455220803},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35)))","v":1648.9589455220803},11.856465616699772,161.41300000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30)),AI9-AL9))","v":66.413000000000011},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E12","v":1.0353678588184609},{"$f":"'300STREAMS'!F12","v":11.969612441490099},{"$f":"'300STREAMS'!G12","v":39.524099999999997},{"$f":"'300STREAMS'!H12","v":150.43700000000001},null,null,null,null,null,null,null,null,1.3955947740680028,6.4383440627228941E-3,183.23699999999999,400,null,null,900,45.489802632707431,null,null,168.88300000000001,12.060906691064739,null,null,{"$f":"V10+AC1","v":51.181010543189146},900,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))-AD10,AG10-AD10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35)))","v":2225.7599592227034},12.060906691064739,168.88300000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30)),AI10-AL10))","v":73.88300000000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E13","v":2.579316931413238},{"$f":"'300STREAMS'!F13","v":29.818797029320606},{"$f":"'300STREAMS'!G13","v":150.43700000000001},{"$f":"'300STREAMS'!H13","v":150.43700000000001},null,null,null,null,null,null,null,null,7.384962810824935,-1,260,260,null,null,900,47.864644241389911,"*",null,183.23699999999999,15.908820243695697,null,null,{"$f":"V11+AC1","v":53.555852151871619},900,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))-AD11,AG11-AD11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35)))","v":2329.0370791154619},15.908820243695697,183.23699999999999,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30)),AI11-AL11))","v":88.236999999999995},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E14","v":1.0161220240102113},{"$f":"'300STREAMS'!F14","v":11.747116464040523},{"$f":"'300STREAMS'!G14","v":150.43700000000001},{"$f":"'300STREAMS'!H14","v":330},null,null,null,null,null,null,null,null,4.3336760053135244,-1,400,400,null,null,null,null,null,null,260,17.679095957241504,null,null,null,null,null,null,null,17.679095957241504,260,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30)),AI12-AL12))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E31","v":2.3748416086824768},{"$f":"'300STREAMS'!F31","v":135.76035707999901},{"$f":"'300STREAMS'!G31","v":900},{"$f":"'300STREAMS'!H31","v":900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,25.064058768066438,"*",null,null,null,null,null,null,25.064058768066438,260,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30)),AI13-AL13))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E32","v":12.889324467359742},{"$f":"'300STREAMS'!F32","v":736.83199999999999},{"$f":"'300STREAMS'!G32","v":40},900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,28.292679326101076,null,null,null,null,null,null,null,28.292679326101076,400,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30)),AI14-AL14))","v":305},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E33","v":-10.601131411680935},{"$f":"'300STREAMS'!F33","v":-606.02499999999998},{"$f":"'300STREAMS'!G33","v":900},{"$f":"'300STREAMS'!H33","v":161.41300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,32.626355331414601,"*",null,null,null,null,null,null,32.626355331414601,400,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30)),AI15-AL15))","v":305},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'300STREAMS'!E34","v":-4.039634135389595},{"$f":"'300STREAMS'!F34","v":-230.93000000000006},{"$f":"'300STREAMS'!G34","v":161.41300000000001},{"$f":"'300STREAMS'!H34","v":100.282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,40.937971007319717,null,null,null,null,null,null,null,40.937971007319717,900,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30)),AI16-AL16))","v":652.34419929424689},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30)))","v":247.65580070575305}]
[null,null,{"$f":"'300STREAMS'!E35","v":-1.4640678082597833},{"$f":"'300STREAMS'!F35","v":-83.694999999999936},{"$f":"'300STREAMS'!G35","v":100.282},{"$f":"'300STREAMS'!H35","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1876.73,43.155119903524408,null,null,null,null,null,null,null,43.155119903524408,1876.73,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30)),AI17-AL17))","v":1512.2325368156892},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30)))","v":364.49746318431079}]
[null,null,{"$f":"'300STREAMS'!E44","v":27.969671351105777},{"$f":"'300STREAMS'!F44","v":6300.0000000000009},95,{"$f":"'300STREAMS'!H44","v":95}]
[null,null,{"$f":"'300STREAMS'!E11","v":-4.010426084375128},{"$f":"'300STREAMS'!F11","v":-46.363469318038518},{"$f":"'300STREAMS'!G11","v":1876.73},{"$f":"'300STREAMS'!H11","v":110}]

{"sheet":"300EC","index":132,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'300OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,8.599786250017008E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.252934889706383,7.4650922309175415E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'300OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.57308738535342,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,8.9343311991438193E-5,6.2549737759016025E-2]
["Luftkühlung",{"$f":"C5","v":60},100,3.0321226626281224,0,0,3.4722222222222222E-5,0,0,0,1.052820368968098E-4,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-0.252934889706383},{"$f":"SUM(K4:K9)","v":2.6927627119742339E-4},{"$f":"SUM(L4:L9)","v":6.2549737759016025E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"310CAPEX","index":133,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'310OPEX'!D1","v":100000},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanol-Synthese > MtG-Synthese > MtG-Benzin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'310STREAMS'!E37*8000/$G$3","v":1.6032557533594194},{"$f":"J9*$D$1","v":160325.57533594195},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":264.54992486430962},{"$f":"(K9/C9)^H9*E9*G9","v":264.54992486430962},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'310STREAMS'!E24*8000/$G$2+'310STREAMS'!E25*8000/$G$2","v":2.7296476035845338},{"$f":"J10*$D$1","v":272964.76035845338},5.3850263003522416,1.1218804792400503,"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'310STREAMS'!E16*8000/$G$2","v":2.7716371564482025},{"$f":"J11*$D$1","v":277163.71564482024},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":63.086416556862538},63.086416556862538,"TPI","Hannula"]
["MtG",null,42000,"MtG",25,2017,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0627312775330398},0.6,0.9,{"$f":"'310STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":100000},{"$f":"IF(N12=\"TIC\",M12*$K$2,IF(N12=\"TPEC\",M12*$K$2*$K$1,M12))","v":44.710949934244574},44.710949934244574,"TPI","CAC - Buddenberg"]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":12.592286365774294},{"$f":"'310EC'!O3","v":12.592286365774294},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":14.634840994499024},9.1467756215618898,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'310EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":392.36715865026804},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"310OPEX","index":134,"n_rows":190,"n_cols":43,"rows_kept":190,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":100000},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,null,1,"Faktor für t/a BÄ"]
[null,null,null,100000,"t/a BÄ"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'310CAPEX'!M9*E9*1000000/D9/100","v":7936497.7459292887},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":9.6745464665887706},{"$f":"S9*(1+$C9/100)","v":9.8680373959205454},10.065398143838957,10.266706106715736,10.472040228850052,10.681481033427053,10.895110654095594,11.113012867177506,11.335273124521056,11.561978587011478,11.793218158751706,12.029082521926741,12.269664172365276,12.515057455812583,12.765358604928835,13.020665777027412,13.28107909256796,13.54670067441932,13.817634687907706,14.09398738166586,null,{"$f":"SUM(I9:AL9)/$AN$64","v":2.1676167349584285E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":166.25079742312528},{"$f":"AP9/$AP$64","v":9.4922865891610021E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'310STREAMS'!E39*'310OPEX'!D1","v":537251.71868991712},"t/a",{"$f":"E10*G10/1000000","v":1.0745034373798343},{"$f":"I10*(1+$C10/100)","v":1.0959935061274311},1.1179133762499798,1.1402716437749794,1.163077076650479,1.1863386181834885,1.2100653905471583,1.2342666983581014,1.2589520323252634,1.2841310729717688,1.3098136944312042,1.3360099683198283,1.3627301676862249,1.3899847710399493,1.4177844664607484,1.4461401557899634,1.4750629589057627,1.5045642180838779,1.5346555024455555,1.5653486124944667,1.596655584744356,1.6285886964392431,1.6611604703680281,1.6943836797753886,1.7282713533708964,1.7628367804383145,1.7980935160470808,1.8340553863680225,1.870736494095383,1.9081512239772906,null,{"$f":"SUM(I10:AL10)/$AN$64","v":4.0196188249765341E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":70.400827947233338},{"$f":"AP10/$AP$64","v":4.0196188249765306E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('310CAPEX'!K10/'310CAPEX'!C10)^'310CAPEX'!I10*'310CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$74:AL$74)","v":0},{"$f":"AP12/$AP$64","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'310CAPEX'!K11","v":96468.486852566479},"€/a",9.6468486852566482E-2,{"$f":"I14*(1+$C14/100)","v":9.8397856589617819E-2},0.10036581372141018,0.10237312999583839,0.10442059259575516,0.10650900444767027,0.10863918453662368,0.11081196822735614,0.11302820759190327,0.11528877174374133,0.11759454717861616,0.11994643812218848,0.12234536688463225,0.1247922742223249,0.1272881197067714,0.12983388210090682,0.13243055974292497,0.13507917093778349,0.13778075435653916,0.14053636944366996,0.14334709683254335,0.14621403876919423,0.14913831954457812,0.15212108593546969,0.15516350765417908,0.15826677780726267,0.16143211336340793,0.16466075563067609,0.1679539707432896,0.1713130501581554,null,{"$f":"SUM(I14:AL14)/$AN$64","v":3.6087976294905331E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":6.3205580447451943},{"$f":"AP14/$AP$64","v":3.6087976294905309E-4}]
[]
["MtG","Katalysator",2,null,6.6230172602443931,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E16*'310CAPEX'!K12","v":662301.72602443933},"€/a",0.66230172602443937,{"$f":"I16*(1+$C16/100)","v":0.67554776054492816},0.68905871575582678,0.70283989007094327,0.71689668787236216,0.73123462162980946,0.74585931406240569,0.76077650034365385,0.775992030350527,0.7915118709575375,0.80734210837668829,0.82348895054422211,0.83995872955510653,0.85675790414620867,0.87389306222913288,0.8913709234737156,0.90919834194318994,0.92738230878205374,0.94592995495769483,0.96484855405684877,0.98414552513798581,1.0038284356407456,1.0239050043535605,1.0443831044406318,1.0652707665294445,1.0865761818600335,1.1083077054972341,1.1304738596071788,1.1530833367993225,1.1761450035353089,null,{"$f":"SUM(I16:AL16)/$AN$64","v":2.4776100225738099E-3},null,{"$f":"SUMPRODUCT(I16:AL16,I$74:AL$74)","v":43.393616289121148},{"$f":"AP16/$AP$64","v":2.4776100225738086E-3}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('310STREAMS'!E41)/3600-G21","v":3109464.4667262398},"MWh/a",{"$f":"G18*E18/1000000","v":155.473223336312},{"$f":"I18*(1+$C18/100)","v":158.58268780303825},161.75434155909903,164.98942839028101,168.28921695808663,171.65500129724836,175.08810132319334,178.58986334965721,182.16166061665035,185.80489382898335,189.52099170556303,193.31141153967431,197.17763977046781,201.12119256587715,205.14361641719469,209.24648874553858,213.43141852044937,217.70004689085837,222.05404782867555,226.49512878524905,231.02503136095405,235.64553198817313,240.3584426279366,245.16561148049533,250.06892371010525,255.07030218430737,260.17170822799352,265.37514239255341,270.6826452404045,276.09629814521259,null,{"$f":"SUM(I18:AL18)/$AN$64","v":0.58161107127431633},null,{"$f":"SUMPRODUCT(I18:AL18,I$74:AL$74)","v":10186.513384444672},{"$f":"AP18/$AP$64","v":0.5816110712743161}]
["Gesamtelektrizität:",{"$f":"G18+G20+G22+G24","v":3115926.4290992273},"MWh/a",0]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('310STREAMS'!E36+'310STREAMS'!E23+'310STREAMS'!E15-'310EC'!I10)/3600>0,D1*1000*('310STREAMS'!E36+'310STREAMS'!E23+'310STREAMS'!E15-'310EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G20*E18/1000000","v":0},{"$f":"I20*(1+$C20/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I20:AL20)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":0},{"$f":"AP20/$AP$64","v":0}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('310STREAMS'!E36+'310STREAMS'!E23+'310STREAMS'!E15-'310EC'!I10)/3600<0,-D1*1000*('310STREAMS'!E36+'310STREAMS'!E23+'310STREAMS'!E15-'310EC'!I10)/3600,0)","v":70994.134000510006},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('310PINCH'!AP6)/3600>0, D1*1000*('310PINCH'!AP6)/3600,0)","v":6461.9623729876466},"MWh/a",{"$f":"G22*E22/1000000","v":0.32309811864938232},{"$f":"I22*(1+$C22/100)","v":0.32956008102236994},0.33615128264281735,0.34287430829567372,0.3497317944615872,0.35672643035081897,0.36386095895783538,0.37113817813699207,0.37856094169973192,0.38613216053372656,0.39385480374440113,0.40173189981928914,0.4097665378156749,0.41796186857198842,0.4263211059434282,0.43484752806229676,0.44354447862354268,0.45241536819601352,0.46146367555993378,0.47069294907113246,0.48010680805255512,0.48970894421360622,0.49950312309787837,0.50949318555983591,0.51968304927103259,0.53007671025645331,0.54067824446158241,0.5514918093508141,0.56252164553783035,0.57377207844858702,null,{"$f":"SUM(I22:AL22)/$AN$64","v":1.2086804330793967E-3},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":21.169197109854537},{"$f":"AP22/$AP$64","v":1.2086804330793965E-3}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('310EC'!J10)/3600<0, D1*1000*(-'310EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G24*E24/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},{"$f":"J24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":0},{"$f":"AP24/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'310EC'!K10","v":3.1587983914513915E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":3.1587983914513909E-2},{"$f":"I25*(1+$C25/100)","v":3.221974359280419E-2},3.2864138464660277E-2,3.3521421233953484E-2,3.4191849658632555E-2,3.4875686651805203E-2,3.5573200384841311E-2,3.6284664392538135E-2,3.7010357680388899E-2,3.7750564833996678E-2,3.8505576130676615E-2,3.9275687653290148E-2,4.0061201406355954E-2,4.0862425434483075E-2,4.1679673943172735E-2,4.2513267422036191E-2,4.3363532770476915E-2,4.4230803425886457E-2,4.5115419494404188E-2,4.6017727884292273E-2,4.693808244197812E-2,4.7876844090817681E-2,4.8834380972634039E-2,4.981106859208672E-2,5.0807289963928456E-2,5.1823435763207026E-2,5.2859904478471165E-2,5.3917102568040588E-2,5.4995444619401403E-2,5.6095353511789431E-2,null,{"$f":"SUM(I25:AL25)/$AN$64","v":1.1816775113856795E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":2.0696259717776537},{"$f":"AP25/$AP$64","v":1.1816775113856787E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'310EC'!L10*D1*1000","v":6254973.7759016007},"m³/a",{"$f":"E26*G26/1000000","v":0.56294763983114404},0.57420659262776697,0.58569072448032233,0.59740453896992884,0.60935262974932747,0.621539682344314,0.63397047599120027,0.64664988551102431,0.65958288322124481,0.67277454088566968,0.68623003170338304,0.6999546323374507,0.71395372498419973,0.72823279948388375,0.74279745547356146,0.75765340458303265,0.77280647267469327,0.78826260212818711,0.80402785417075084,0.82010841125416589,0.83651057947924923,0.85324079106883421,0.87030560689021086,0.88771171902801504,0.90546595340857539,0.92357527247674687,0.94204677792628178,0.96088771348480739,0.98010546775450358,0.99970757710959368,null,2.1059354971067158E-3,null,36.88399548697177,2.1059354971067149E-3]
[]
["CO2","Kaufpreis-Punktquelle",2,null,30,"€/t",{"$f":"('310STREAMS'!E18+'310STREAMS'!E29-'310STREAMS'!E28)*D1","v":424459.85489360895},"t/a",{"$f":"E28*G28/1000000","v":12.733795646808268},12.988471559744434,{"$f":"J28*(1+$C28/100)","v":13.248240990939323},{"$f":"K28*(1+$C28/100)","v":13.513205810758109},{"$f":"L28*(1+$C28/100)","v":13.783469926973272},{"$f":"M28*(1+$C28/100)","v":14.059139325512737},{"$f":"N28*(1+$C28/100)","v":14.340322112022992},{"$f":"O28*(1+$C28/100)","v":14.627128554263452},{"$f":"P28*(1+$C28/100)","v":14.919671125348721},{"$f":"Q28*(1+$C28/100)","v":15.218064547855695},{"$f":"R28*(1+$C28/100)","v":15.52242583881281},{"$f":"S28*(1+$C28/100)","v":15.832874355589066},{"$f":"T28*(1+$C28/100)","v":16.149531842700849},{"$f":"U28*(1+$C28/100)","v":16.472522479554865},{"$f":"V28*(1+$C28/100)","v":16.801972929145961},{"$f":"W28*(1+$C28/100)","v":17.138012387728882},{"$f":"X28*(1+$C28/100)","v":17.480772635483461},{"$f":"Y28*(1+$C28/100)","v":17.830388088193132},{"$f":"Z28*(1+$C28/100)","v":18.186995849956993},{"$f":"AA28*(1+$C28/100)","v":18.550735766956134},{"$f":"AB28*(1+$C28/100)","v":18.921750482295256},{"$f":"AC28*(1+$C28/100)","v":19.300185491941161},{"$f":"AD28*(1+$C28/100)","v":19.686189201779985},{"$f":"AE28*(1+$C28/100)","v":20.079912985815586},{"$f":"AF28*(1+$C28/100)","v":20.481511245531898},{"$f":"AG28*(1+$C28/100)","v":20.891141470442538},{"$f":"AH28*(1+$C28/100)","v":21.30896429985139},{"$f":"AI28*(1+$C28/100)","v":21.735143585848419},{"$f":"AJ28*(1+$C28/100)","v":22.169846457565388},{"$f":"AK28*(1+$C28/100)","v":22.613243386716697},null,{"$f":"SUM(I28:AL28)/$AN$64","v":4.7635961798436724E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":834.31073857912486},{"$f":"AP28/$AP$64","v":4.7635961798436717E-2}]
[null,"Emissionspreis",2,null,0,"€/t",{"$f":"E183*E180/1000000","v":75156.145469873358},"t/a",{"$f":"E29*G29/1000000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I29:AL29)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I29:AL29,I$74:AL$74)","v":0},{"$f":"AP29/$AP$64","v":0}]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('310CAPEX'!K8/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('310CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G30*$E$35/1000000","v":0},{"$f":"I30*(1+$C30/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I30:AL30)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I30:AL30,I$74:AL$74)","v":0},{"$f":"AP30/$AP$64","v":0}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('310CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('310CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":24507.281361942882},"h/a",{"$f":"G31*$E$35/1000000","v":0.98519271075010395},{"$f":"I31*(1+$C31/100)","v":1.0147484920726071},1.0451909468347853,1.0765466752398289,1.1088430754970238,1.1421083677619346,1.1763716187947926,1.2116627673586364,1.2480126503793956,1.2854530298907774,1.3240166207875008,1.3637371194111259,1.4046492329934597,1.4467887099832635,1.4901923712827614,1.5348981424212442,1.5809450866938817,1.6283734392946982,1.6772246424735393,1.7275413817477456,1.7793676232001781,1.8327486518961835,1.887731111453069,1.9443630447966611,2.0026939361405609,2.0627747542247779,2.1246579968515213,2.1883977367570671,2.2540496688597793,2.321671158925573,null,4.3221158004481987E-3,null,69.264518406387197,3.9547398831435024E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('310CAPEX'!K10/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('310CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19213.880905545549},"h/a",{"$f":"G32*$E$35/1000000","v":0.77239801240293116},{"$f":"I32*(1+$C32/100)","v":0.79556995277501907},0.81943705135826972,0.84402016289901782,0.86934076778598834,0.89542099081956805,0.92228362054415514,0.94995212916047977,0.97845069303529419,1.007804213826353,1.0380383402411435,1.0691794904483778,1.1012548751618292,1.1342925214166841,1.1683212970591847,1.2033709359709603,1.2394720640500891,1.2766562259715919,1.3149559127507398,1.354404590133262,1.39503672783726,1.4368878296723777,1.4799944645625491,1.5243942984994256,1.5701261274544085,1.6172299112780408,1.665746808616382,1.7157192128748735,1.7671907892611198,1.8202065129389535,null,3.3885691775974616E-3,null,54.303869449466546,3.1005438753042651E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('310CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('310CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38571.224128103458},"h/a",{"$f":"G33*$E$35/1000000","v":1.550563209949759},{"$f":"I33*(1+$C33/100)","v":1.5970801062482518},1.6449925094356994,1.6943422847187704,1.7451725532603335,1.7975277298581436,1.8514535617538879,1.9069971686065046,1.9642070836646999,2.0231332961746409,2.08382729505988,2.1463421139116763,2.2107323773290268,2.2770543486488979,2.3453659791083648,2.4157269584816157,2.4881987672360641,2.5628447302531461,2.6397300721607406,2.7189219743255628,2.8004896335553298,2.8845043225619897,2.9710394522388497,3.0601706358060152,3.1519757548801959,3.2465350275266021,3.3439310783524001,3.4442490107029724,3.5475764810240618,3.6540037754547838,null,6.8024394376761024E-3,null,109.01320404011175,6.2242382640595234E-3]
[null,"MtG",3,"Kurve C",3,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('310CAPEX'!K12/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('310CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":22555.51442391194},"h/a",{"$f":"G34*$E$35/1000000","v":0.90673167984126013},{"$f":"I34*(1+$C34/100)","v":0.933933630236498},0.96195163914359294,0.9908101883179008,1.0205344939674379,1.0511505287864611,1.0826850446500549,1.1151655959895566,1.1486205638692433,1.1830791807853207,1.2185715562088804,1.2551287028951468,1.2927825639820012,1.3315660409014614,1.3715130221285052,1.4126584127923605,1.4550381651761313,1.4986893101314152,1.5436499894353577,1.5899594891184186,1.6376582737919712,1.6867880220057303,1.7373916626659023,1.7895134125458794,1.8431988149222558,1.8984947793699236,1.9554496227510214,2.0141131114335522,2.0745365047765589,2.1367725999198557,null,3.9779012546946367E-3,null,63.748272234171829,3.6397832611324544E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":0.84297712258881097},{"$f":"I35*(1+$C35/100)","v":0.86826643626647537},0.8943144293544697,0.92114386223510381,0.94877817810215692,0.97724152344522164,1.0065587691485782,1.0367555322230355,1.0678581981897266,1.0998939441354185,1.1328907624594811,1.1668774853332655,1.2018838098932636,1.2379403241900615,1.2750785339157633,1.3133308899332363,1.3527308166312335,1.3933127411301705,1.4351121233640756,1.4781654870649978,1.5225104516769479,1.5681857652272564,1.6152313381840742,1.6636882783295965,1.7135989266794844,1.7650068944798689,1.817957101314265,1.8724958143536929,1.9286706887843037,1.9865308094478329,null,3.6982051340832801E-3,null,59.265972826027479,3.3838610567279498E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'310STREAMS'!E5+D1*'310STREAMS'!E17+D1*'310STREAMS'!E26","v":329504.78337725537},"t/a",{"$f":"G37*E37/1000000","v":0.82376195844313838},{"$f":"I37*(1+$C37/100)","v":0.84023719761200111},0.85704194156424118,0.87418278039552599,0.89166643600343654,0.90949976472350524,0.92768976001797532,0.94624355521833481,0.9651684263227015,0.98447179484915559,1.0041612307461387,1.0242444553610615,1.0447293444682828,1.0656239313576485,1.0869364099848016,1.1086751381844977,1.1308486409481877,1.1534656137671515,1.1765349260424947,1.2000656245633445,1.2240669370546113,1.2485482757957036,1.2735192413116176,1.29898962613785,1.3249694186606069,1.351468807033819,1.3784981831744954,1.4060681468379852,1.434189509774745,1.4628732999702398,null,{"$f":"SUM(I37:AL37)/$AN$64","v":3.081617945803809E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":53.972394957849552},{"$f":"AP37/$AP$64","v":3.0816179458038073E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'310CAPEX'!$L$18","v":27.465701105518765},{"$f":"I39*(1+$C39/100)","v":28.015015127629141},28.575315430181725,29.146821738785359,29.729758173561066,30.324353337032289,30.930840403772933,31.549457211848392,32.180446356085362,32.824055283207073,33.480536388871215,34.15014711664864,34.833150058981616,35.529813060161246,36.240409321364474,36.965217507791763,37.704521857947597,38.458612295106548,39.227784541008681,40.012340231828858,40.812587036465438,41.628838777194744,42.461415552738643,43.310643863793416,44.176856741069287,45.060393875890675,45.961601753408488,46.880833788476657,47.81845046424619,48.774819473531117,null,{"$f":"SUM(I39:AL39)/$AN$64","v":0.10274666917226},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":1799.5364469888034},{"$f":"AP39/$AP$64","v":0.10274666917225993}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":4.1198551658278149},{"$f":"I41*(1+$C41/100)","v":4.2022522691443713},4.2862973145272587,4.3720232608178042,4.4594637260341603,4.548653000554844,4.6396260605659414,4.7324185817772602,4.827066953412805,4.9236082924810614,5.0220804583306826,5.1225220674972967,5.2249725088472427,5.3294719590241879,5.4360613982046715,5.5447826261687654,5.6556782786921405,5.7687918442659836,5.8841676811513031,6.0018510347743295,6.1218880554698165,6.244325816579213,6.3692123329107977,6.4965965795690135,6.6265285111603935,6.7590590813836018,6.894240263011274,7.0321250682714993,7.1727675696369291,7.3162229210296674,null,{"$f":"SUM(I41:AL41)/$AN$64","v":1.5412000375839004E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":269.93046704832057},{"$f":"AP41/$AP$64","v":1.5412000375838994E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'310CAPEX'!$L$18","v":3.9236715865026803},{"$f":"I43*(1+$C43/100)","v":4.0021450182327341},4.0821879185973886,4.1638316769693366,4.2471083105087235,4.3320504767188979,4.4186914862532758,4.5070653159783411,4.5972066222979082,4.6891507547438662,4.7829337698387437,4.8785924452355189,4.9761642941402293,5.0756875800230343,5.1772013316234951,5.2807453582559649,5.386360265421084,5.4940874707295055,5.603969220144096,5.7160486045469785,5.830369576637918,5.9469769681706763,6.06591650753409,6.1872348376847714,6.3109795344384674,6.4371991251272371,6.5659431076297823,6.6972619697823781,6.831207209178026,6.9678313533615865,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.4678095596037142E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":257.07663528411479},{"$f":"AP43/$AP$64","v":1.4678095596037135E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100))","v":23.542029519016083},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":21.18782656711447},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":18.833623615212865},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":16.479420663311256},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":14.125217711409647},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":11.771014759508041},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":9.4168118076064342},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":7.062608855704827},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":4.7084059038032109},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":2.3542029519016041},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('310CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'310CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.1939859223296033E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":610.61961560399652},{"$f":"AP46/$AP$64","v":3.4864051650378557E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('310CAPEX'!$L$18*(1-$E$45/100))","v":23.542029519016083},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":23.542029519016086},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":0},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'310CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'310CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'310CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.1708834951447344E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":973.17040835803004},{"$f":"AP47/$AP$64","v":5.5564319446327809E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'310CAPEX'!L18*$E$49/100","v":11.771014759508041},{"$f":"I49*(1+$C49/100)","v":12.006435054698203},12.246563755792167,12.491495030908011,12.741324931526171,12.996151430156694,13.256074458759828,13.521195947935025,13.791619866893726,14.0674522642316,14.348801309516231,14.635777335706557,14.928492882420688,15.227062740069101,15.531603994870483,15.842236074767893,16.15908079626325,16.482262412188515,16.811907660432286,17.148145813640934,17.491108729913751,17.840930904512028,18.197749522602269,18.561704513054316,18.932938603315403,19.311597375381712,19.697829322889348,20.091785909347134,20.493621627534079,20.903494060084761,null,{"$f":"SUM(I49:AL49)/$AN$64","v":4.4034286788111436E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":771.22990585234447},{"$f":"AP49/$AP$64","v":4.4034286788111408E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":271.20385272513761},273.38262427433352,275.65357267237192,278.01858697699447,280.47959539272028,283.03856609475071,285.69750807058034,288.45847197970681,291.32355103183824,294.29488188400842,283.50716250458942,289.24527920042891,295.10019743355747,301.07431441082224,307.17007711849004,313.38998337289473,319.73658289374873,326.21247840062148,332.82032673310187,339.56283999516569,346.44278672429294,353.46299308587942,360.62634409351062,367.9357848556719,375.39432184948504,383.00502422207563,390.77102512018587,{"$f":"SUM(AJ7:AJ49)","v":398.69552304866846},406.7817832585032,415.03313916500036,null,{"$f":"SUM(I51:AL51)","v":9727.5191785891366},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":16458.444452346252},{"$f":"AP51/$AP$64","v":0.93971441926886334}]
[]
[]
["Einzahlungen"]
["Verkauf","MtG-Benzin",2,null,2236.2777849556796,"€/t",{"$f":"D1","v":100000},"t/a",{"$f":"E55*G55/1000000","v":223.62777849556798},{"$f":"I55*(1+$C55/100)","v":228.10033406547933},232.66234074678891,237.3155875617247,242.06189931295918,246.90313729921837,251.84120004520275,256.87802404610682,262.01558452702898,267.25589621756956,272.60101414192093,278.05303442475935,283.61409511325456,289.28637701551963,295.07210455583004,300.97354664694666,306.99301757988559,313.13287793148328,319.39553549011293,325.7834461999152,332.29911512391351,338.94509742639178,345.72399937491963,352.63847936241802,359.69124894966637,366.88507392865972,374.22277540723292,381.70723091537758,389.34137553368515,397.12820304435888,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":8.6162892770896338E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":14651.959417160222},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.043316929371796E-2}]
[null,null,null,null,{"$f":"E55/1000*G56/1000","v":1.6663768889386583},"€/l",{"$f":"1/1.342*1000","v":745.15648286140095},"g/l (Dichte)"]
[null,null,null,null,{"$f":"E56/G57*32","v":1.6663768889386583},"€/l BÄ",32,"MJ/l (Heizwert)"]
[null,"LPG",2,null,{"$f":"100/100*'310OPEX'!E55","v":2236.2777849556796},null,{"$f":"'310STREAMS'!E4*'310OPEX'!G55","v":12083.773784355173},"t/a",{"$f":"E58*G58/1000000","v":27.022674872383295},27.563128369830959,{"$f":"J58*(1+$C58/100)","v":28.114390937227579},{"$f":"K58*(1+$C58/100)","v":28.67667875597213},{"$f":"L58*(1+$C58/100)","v":29.250212331091575},{"$f":"M58*(1+$C58/100)","v":29.835216577713407},{"$f":"N58*(1+$C58/100)","v":30.431920909267674},{"$f":"O58*(1+$C58/100)","v":31.040559327453028},{"$f":"P58*(1+$C58/100)","v":31.66137051400209},{"$f":"Q58*(1+$C58/100)","v":32.294597924282129},{"$f":"R58*(1+$C58/100)","v":32.940489882767771},{"$f":"S58*(1+$C58/100)","v":33.59929968042313},{"$f":"T58*(1+$C58/100)","v":34.271285674031596},{"$f":"U58*(1+$C58/100)","v":34.956711387512229},{"$f":"V58*(1+$C58/100)","v":35.655845615262471},{"$f":"W58*(1+$C58/100)","v":36.368962527567724},{"$f":"X58*(1+$C58/100)","v":37.096341778119083},{"$f":"Y58*(1+$C58/100)","v":37.838268613681464},{"$f":"Z58*(1+$C58/100)","v":38.595033985955091},{"$f":"AA58*(1+$C58/100)","v":39.366934665674194},{"$f":"AB58*(1+$C58/100)","v":40.15427335898768},{"$f":"AC58*(1+$C58/100)","v":40.957358826167436},{"$f":"AD58*(1+$C58/100)","v":41.776506002690788},{"$f":"AE58*(1+$C58/100)","v":42.612036122744605},{"$f":"AF58*(1+$C58/100)","v":43.4642768451995},{"$f":"AG58*(1+$C58/100)","v":44.333562382103487},{"$f":"AH58*(1+$C58/100)","v":45.220233629745557},{"$f":"AI58*(1+$C58/100)","v":46.124638302340472},{"$f":"AJ58*(1+$C58/100)","v":47.04713106838728},{"$f":"AK58*(1+$C58/100)","v":47.988073689755026},null,{"$f":"SUM(I58:AL58)/$AN$64*(AN64-AN51)/AN64","v":1.0411729048491631E-2},null,{"$f":"SUMPRODUCT(I58:AL58,I$74:AL$74)","v":1770.5096309451651},{"$f":"AP58/$AP$64*($AP$64-$AP$51)/$AP$64","v":6.0942300897337516E-3}]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('310EC'!J10>0,'310EC'!J10,0)*D1*1000/3600","v":267816.67136744031},"MWh/a",{"$f":"G60*E60/1000000","v":5.3563334273488064},{"$f":"I60*(1+$C60/100)","v":5.4634600958957824},5.572729297813698,5.6841838837699719,5.7978675614453712,5.9138249126742783,6.0321014109277638,6.1527434391463194,6.2757983079292456,6.4013142740878308,6.5293405595695875,6.659927370760979,6.7931259181761989,6.928988436539723,7.0675682052705175,7.2089195693759276,7.3530979607634466,7.5001599199787155,7.6501631183782903,7.8031663807458562,7.9592297083607733,8.118414302527988,8.280782588578548,8.4463982403501188,8.6153262051571211,8.7876327292602632,8.963385383845468,9.1426530915223783,9.3255061533528263,9.5120162764198835,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":2.0637739454849044E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":350.94378940874202},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":1.2079754686667276E-3}]
[]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'310STREAMS'!E38","v":477129.62793893885},"t/a",{"$f":"G62*E62/1000000","v":11.30797218215285},11.534131625795908,11.764814258311826,12.000110543478064,12.240112754347626,12.484915009434578,12.734613309623271,12.989305575815736,13.249091687332051,13.514073521078693,13.784354991500267,14.060042091330272,14.341242933156877,14.628067791820015,14.920629147656417,15.219041730609545,15.523422565221736,15.833891016526172,16.150568836856696,16.473580213593831,16.803051817865708,17.139112854223022,17.481895111307484,17.831533013533633,18.188163673804308,18.551926947280393,18.922965486226001,19.301424795950521,19.687453291869531,20.081202357706921,null,{"$f":"SUM(I62:AL62)/$AN$64*(AN64-AN51)/AN64","v":4.3569166636712123E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":740.89163080678702},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.5502058790181593E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":267.31475897745298},{"$f":"SUM(J55:J62)","v":272.66105415700196},278.11427524014204,283.67656074494482,289.35009195984378,295.13709379904066,301.03983567502144,307.06063238852192,313.20184503629235,319.4658819370182,325.85519957575855,332.37230356727372,339.01974963861926,345.80014463139156,352.71614752401945,359.77047047449986,366.96587988398983,374.30519748166967,381.791301431303,389.42712745992907,397.21567000912768,405.1599834093102,413.26318307749648,421.52844673904639,429.95901567382731,438.55819598730386,447.32935990704999,456.27594710519099,465.40146604729478,474.70949536824071,null,{"$f":"SUM(I64:AL64)","v":10844.44631490762},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":17514.304468320919},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":6.0285580731136615E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-3.8890937476846261},{"$f":"J64-J51","v":-0.72157011733156651},2.4607025677701131,5.6579737679503523,8.8704965671234959,12.09852770428995,15.342327604441095,18.602160408815109,21.878294004454119,25.171000053009777,42.348037071169131,43.127024366844807,43.919552205061791,44.725830220569321,45.546070405529406,46.380487101605127,47.229296990241096,48.092719081048187,48.970974698201132,49.864287464763379,50.772883284834734,51.696990323430782,52.636838983985854,53.59266188337449,54.564693824342271,55.553171765228228,56.558334786864123,57.580424056522531,58.619682788791579,59.676356203240346]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-3.5355397706223872},-0.59633893994344334,1.8487622597822031,3.8644722136126979,5.5078804646500128,6.8293034811050513,7.8730399627740146,8.6780451185575558,9.2785323813420018,9.7045101586683007,14.842728648456625,13.741599039422233,12.721929847792302,11.777708971863285,10.903367135091887,10.093745325448454,9.3440646254203941,8.6498982573610768,8.0071456817210649,7.4120085976012486,6.8609687060947513,6.3507671071105687,5.8783852098439713,5.4410270458411372,5.0361028817435525,4.6612140363396639,4.3141388135423044,3.9928194693879617,3.6953501371589228,3.4199656402928849]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'310CAPEX'!L18","v":156.94686346010724},{"$f":"$H$71*(1+$C$71/100)^I5","v":172.64154980611798},{"$f":"$H$71*(1+$C$71/100)^J5","v":189.90570478672979},{"$f":"$H$71*(1+$C$71/100)^K5","v":208.89627526540281},229.78590279194307,252.76449307113739,278.04094237825115,305.84503661607636,336.42954027768394,370.07249430545238,407.07974373599762,447.78771810959745,492.56648992055722,541.82313891261288,596.00545280387428,655.60599808426173,721.16659789268795,793.2832576819568,872.61158345015247,959.87274179516805,1055.8600159746848,1161.4460175721533,1277.5906193293688,1405.3496812623059,1545.8846493885362,1700.4731143273902,1870.5204257601292,2057.5724683361427,2263.3297151697566,2489.6626866867323,{"$f":"$H$71*(1+$C$71/100)^AL5","v":2738.6289553554061},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1055.8600159746848}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-23.78534362770079},{"$f":"J67*J74","v":-4.011870188250402},12.437548008999871,25.998236621249649,37.054265546824482,45.94413882306344,52.965875950600683,58.381548095341309,62.42132612529435,65.287091600670863,99.854456230345718,92.446606841365906,85.586782406346671,79.234536511382046,73.352401848809194,67.905671165460078,62.862194294010919,58.192190088068315,53.86807216802125,49.864287464763379,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-23.78534362770079},{"$f":"SUM($I$72:J72)","v":-27.797213815951192},{"$f":"SUM($I$72:K72)","v":-15.359665806951321},{"$f":"SUM($I$72:L72)","v":10.638570814298328},{"$f":"SUM($I$72:M72)","v":47.692836361122808},{"$f":"SUM($I$72:N72)","v":93.636975184186241},{"$f":"SUM($I$72:O72)","v":146.60285113478693},{"$f":"SUM($I$72:P72)","v":204.98439923012825},{"$f":"SUM($I$72:Q72)","v":267.40572535542259},{"$f":"SUM($I$72:R72)","v":332.69281695609345},{"$f":"SUM($I$72:S72)","v":432.54727318643916},{"$f":"SUM($I$72:T72)","v":524.99388002780506},{"$f":"SUM($I$72:U72)","v":610.58066243415169},{"$f":"SUM($I$72:V72)","v":689.81519894553378},{"$f":"SUM($I$72:W72)","v":763.167600794343},{"$f":"SUM($I$72:X72)","v":831.07327195980304},{"$f":"SUM($I$72:Y72)","v":893.93546625381396},{"$f":"SUM($I$72:Z72)","v":952.12765634188224},{"$f":"SUM($I$72:AA72)","v":1005.9957285099035},{"$f":"SUM($I$72:AB72)","v":1055.860015974667},{"$f":"SUM($I$72:AC72)","v":1055.860015974667},{"$f":"SUM($I$72:AD72)","v":1055.860015974667},{"$f":"SUM($I$72:AE72)","v":1055.860015974667},{"$f":"SUM($I$72:AF72)","v":1055.860015974667},{"$f":"SUM($I$72:AG72)","v":1055.860015974667},{"$f":"SUM($I$72:AH72)","v":1055.860015974667},{"$f":"SUM($I$72:AI72)","v":1055.860015974667},{"$f":"SUM($I$72:AJ72)","v":1055.860015974667},{"$f":"SUM($I$72:AK72)","v":1055.860015974667},{"$f":"SUM($I$72:AL72)","v":1055.860015974667},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1055.860015974667}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,{"$f":"IF((1+$C$74/100)^($H$1-T5)>=1,(1+$C$74/100)^($H$1-T5),0)","v":2.1435888100000011},1.9487171000000012,1.7715610000000008,1.6105100000000006,{"$f":"IF((1+$C$74/100)^($H$1-X5)>=1,(1+$C$74/100)^($H$1-X5),0)","v":1.4641000000000004},1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,{"$f":"IF((1+$C$74/100)^($H$1-AK5)>=1,(1+$C$74/100)^($H$1-AK5),0)","v":0},{"$f":"IF((1+$C$74/100)^($H$1-AL5)>=1,(1+$C$74/100)^($H$1-AL5),0)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.5816110712743161},{"$f":"K80*$L$96","v":0.96918324752237517},null,null,null,{"$f":"N93","v":0.34898320326600607}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":1.2086804330793965E-3},2.0141171397958751E-3,null,null,null,{"$f":"N82","v":0.97119736466217099}]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":0},0,{"$f":"K80+K81+K82","v":0.58281975170739553},{"$f":"L80+L81+L82","v":0.97119736466217099}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AQ28","v":4.7635961798436717E-2},7.9379465823279746E-2,{"$f":"K83","v":4.7635961798436717E-2},{"$f":"L83","v":7.9379465823279746E-2},null,{"$f":"N83","v":7.9379465823279746E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":2.2241032482452827E-3},3.7061942514893388E-3,null,null,null,{"$f":"N86","v":4.5951726105894847E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":4.0196188249765306E-3},6.6981999122836568E-3,null,null,null,{"$f":"N87","v":0.18703240191944032}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":3.0816179458038073E-3},5.1351369254260875E-3,{"$f":"K85+K86+K87+K84","v":2.7575830180387478E-2},{"$f":"L85+L86+L87+L84","v":4.5951726105894847E-2},null,{"$f":"N88","v":3.3832727161866E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14+AQ16","v":1.8250490161361856E-2},3.0412195016695762E-2,{"$f":"K88","v":0.11223895576142093},{"$f":"L88","v":0.18703240191944032}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.11223895576142093},0.18703240191944032,{"$f":"K89","v":2.0303166340367693E-2},{"$f":"L89","v":3.3832727161866E-2}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":2.0303166340367693E-2},3.3832727161866E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":5.871238238414854E-2},9.7836957099474334E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":9.0428371096706373E-2},0.15068774769992005]
[null,null,null,null,null,null,null,null,"Rendite - MtG",null,{"$f":"AQ55","v":5.043316929371796E-2},8.4040667746982406E-2]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,{"$f":"AQ58","v":6.0942300897337516E-3},1.015528417740689E-2,{"$f":"K90+K91+K92+K94+K93+K95","v":0.20942633421199153},{"$f":"L90+L91+L92+L93+L94+L95","v":0.34898320326600607}]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.5502058790181593E-3},4.2496041388313567E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":1.2079754686667276E-3},2.0129424033910794E-3,"pro Liter",{"$f":"SUM(N82:N93)","v":1.6663768889386579}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E56","v":1.6663768889386583}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
["mit Transport:",null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":100000},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N103*R103","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N104*R104","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N105*R105","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N106*R106","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N107*R107","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T103:T108)","v":0},{"$f":"SUM(U103:U108)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":1.6663768889386583},{"$f":"N103","v":100000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L103","v":"n. H2-LIQ"},null,{"$f":"N113+Q103*N103/N103","v":1.6663768889386583},{"$f":"N104","v":100000},{"$f":"N114-N113","v":0},{"$f":"IF(SUM(M124:M129)=0,0,M124/SUM(M124:M129)*P123)","v":0},{"$f":"P114+Q114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N114+Q104*N104/N103","v":1.6663768889386583},{"$f":"N105","v":100000},0,{"$f":"IF(SUM(M124:M129)=0,0,M125/SUM(M124:M129)*P123)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N115+Q105*N105/N103","v":1.6663768889386583},{"$f":"N106","v":100000},0,{"$f":"IF(SUM(M124:M129)=0,0,M126/SUM(M124:M129)*P123)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N116+Q106*N106/N103","v":1.6663768889386583},{"$f":"O116*R106","v":100000},0,{"$f":"IF(SUM(M124:M129)=0,0,M127/SUM(M124:M129)*P123)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N117+Q107*N107/N104","v":1.6663768889386583},{"$f":"O117*R107","v":100000},0,{"$f":"IF(SUM(M124:M129)=0,0,M128/SUM(M124:M129)*P123)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N118+Q108*N108/N105","v":1.6663768889386583},{"$f":"O118*R108","v":100000},0,{"$f":"IF(SUM(M124:M129)=0,0,M129/SUM(M124:M129)*P123)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N119/O119*N103","v":1.6663768889386583},"ct/l BÄ",{"$f":"N123-N119","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N123","v":2236.2777849556796},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L103","v":"H2-LIQ"},{"$f":"O113-O114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L80+L81+L82","v":0.97119736466217099}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L83","v":7.9379465823279746E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"E57*(AQ29)","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,{"$f":"L85","v":6.6981999122836568E-3}]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L86","v":5.1351369254260875E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,{"$f":"L84","v":3.7061942514893388E-3}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L87","v":3.0412195016695762E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,{"$f":"L88","v":0.18703240191944032}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,{"$f":"L89","v":3.3832727161866E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,{"$f":"L90","v":9.7836957099474334E-2}]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.15068774769992005]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,8.4040667746982406E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,{"$f":"L94","v":4.2496041388313567E-3}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L95","v":2.0129424033910794E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L93","v":1.015528417740689E-2}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Speicherung",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport -Verflüssigung",null,26265,{"$f":"R114","v":0}]
[null,null,null,null,null,null,null,null,"Transport -Schiff",null,36799,{"$f":"R116","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R115+R117","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R118","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R119","v":0}]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G20+G22+G24","v":3115926.4290992273},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E170*3600*G170","v":75156145469.873352},"g",{"$f":"IF(SUM(I170:I177)=0,0,I170/SUM(I170:I177))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0,"g CO2e/MJ",{"$f":"E171*3600*G171","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I171/SUM(I170:I177))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a",0,"g CO2e/MJ",{"$f":"E172*3600*G172","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I172/SUM(I170:I177))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",0,"g CO2e/kg",{"$f":"G173*E173*1000","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I173/SUM(I170:I177))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T109","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E174*G174","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I174/SUM(I170:I177))","v":0}]
[null,null,"Schweröl",null,{"$f":"U109","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E175*G175","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I175/SUM(I170:I177))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V109","v":0},"MWh/a",{"$f":"G170","v":6.7},"g CO2e/MJ",{"$f":"E176*G176*3600","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I176/SUM(I170:I177))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W109","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E177*G177*3600","v":0},"g",{"$f":"IF(SUM(I170:I177)=0,0,I177/SUM(I170:I177))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G55*G57*1000/G56*1000","v":4294400000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I170:I177)/E180","v":17.500965319922074},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E183*O113/O119","v":17.500965319922074},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C170","v":"Strom"},{"$f":"E183*K170","v":17.500965319922074},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C171","v":"Biomasse"},{"$f":"E183*K171","v":0}]
[null,null,null,null,null,"Erdgas/Biogas",{"$f":"E183*K172","v":0}]
[null,null,null,null,null,"Platzhalter",{"$f":"E183*K173","v":0}]
[null,null,null,null,null,"Transport",{"$f":"E183*(K174+K175+K176+K177)+(E184-E183)","v":0},"g CO2/MJ"]

{"sheet":"310STREAMS","index":135,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MtG",null,"OUT","PRODUCT",1,{"$f":"M4","v":11.56073403239459},null,null,null,null,null,"MtG-Selektivität:"]
[null,null,null,"LPG",{"$f":"F4/$F$3","v":0.12083773784355173},{"$f":"M5","v":1.3969729482855242},null,null,null,null,null,"PRODUCT",{"$f":"M6/100*SUM(R4:R5)","v":11.56073403239459},null,"Standardwerte:",null,"PRODUCT",11.560734032394588]
[null,null,null,"H2O",{"$f":"F5/$F$3","v":1.5583025958587502},18.015121852713087,null,null,null,null,null,"LPG",{"$f":"(100-M6)*SUM(R4:R5)/100","v":1.3969729482855242},null,null,null,"LPG",1.3969729482855247]
[null,null,"IN","MeOH",{"$f":"F6/$F$3","v":2.7716371564482025},32.042160000000102,null,null,null,null,null,"Sel:",89.218980253463016,null,null,null,"Sel:",{"$f":"R4/SUM(R4:R5)*100","v":89.218980253463016}]
[null,null,"THERMAL",null,-1.3955947740680028,-16.1341,400,183.23699999999999]
[null,null,null,null,-3.6093036898070738,-41.726200000000006,183.23699999999999,168.88300000000001]
[null,null,null,null,-1.4708149112637274,-17.003700000000002,168.88300000000001,32]
[null,null,null,null,-4.3336760053135244,-50.100475679999903,400,400]
[null,null,null,null,-4.010426084375128,-46.363469318038518,1876.73,110]
[null,null,null,null,1.0353678588184609,11.969612441490099,39.524099999999997,150.43700000000001]
[null,null,null,null,2.579316931413238,29.818797029320606,150.43700000000001,150.43700000000001]
[null,null,null,null,1.0161220240102113,11.747116464040523,150.43700000000001,330]
[null,null,"WORK",null,1.4854775287900308E-2,0.17173210621440324]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$6/$F$16","v":2.7716371564482025},{"$f":"Q16+L17/100*Q16","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",0.12013876138856756,0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.39527315627685472,2.4239082569594599]
[null,null,null,"CO",2.3861749139920856,14.632587578307101]
[null,null,null,"H2",0.4111603137289892,2.5213320549491001]
[null,null,"THERMAL",null,-7.384962810824935,-45.286334400000001,260,260]
[null,null,null,null,-4.8455082725417045,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,1.0559348740367356,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":2.3861749139920856},136.408237582894]
[null,null,null,"H2",0.34347268959244809,19.634983156694801]
[null,null,null,"H2O",1.6166064765252359,92.415035894820804]
[null,null,null,"CH4",3.6449688858816061E-2,2.08368539478009]
[null,null,null,"CO2",0.19503182425530355,11.14920254305]
[null,null,"IN","CO2",4.0443572169145376,231.2]
[null,null,null,"H2",0.53353328337324124,30.5]
[null,null,"THERMAL",null,2.3748416086824768,135.76035707999901,900,900]
[null,null,null,null,12.889324467359742,736.83199999999999,40,900]
[null,null,null,null,-10.601131411680935,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-4.039634135389595,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-1.4640678082597833,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F37*($E$30+$E$20-$E$25)/$F$37","v":0.6012209075097823},1]
[null,null,null,"O2",{"$f":"F38*($E$30+$E$20-$E$25)/$F$37","v":4.7712962793893885},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F39*($E$30+$E$20-$E$25)/$F$37","v":5.372517186899171},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F40*($E$30+$E$20-$E$25)/$F$37","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F41*($E$30+$E$20-$E$25)/$F$37","v":114.49650962616299},{"$f":"119.972/O41*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"310PINCH","index":136,"n_rows":18,"n_cols":44,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-23.260147013240278},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",23.492777658667833,null,"MIN-DT",{"$f":"MIN(AF3:AF9,AK3:AK17)","v":5}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",1.0353678588184609,9.3349633705228242E-3,39.524099999999997,150.43700000000001,null,"HOT",1.4708149112637274,1.0745051695708944E-2,32,168.88300000000001,null,"COLDCURVE",39.524099999999997,0,null,"HOTCURVE",32,0,null,"COMPARISON",{"$f":"V3+AC1","v":23.492777658667833},{"$f":"U3","v":39.524099999999997},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))-AD3,AG3-AD3))","v":220.4759},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35)))","v":260},{"$f":"Z3","v":0},{"$f":"Y3","v":32},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-23.492777658667833,32,260]
["deltaT",null,{"$f":"'310STREAMS'!E7","v":-1.3955947740680028},{"$f":"'310STREAMS'!F7","v":-16.1341},{"$f":"'310STREAMS'!G7","v":400},{"$f":"'310STREAMS'!H7","v":183.23699999999999},null,null,12.889324467359742,1.4987586589953189E-2,40,900,null,null,4.8455082725417045,9.3622336246528506E-2,39.999600000000001,91.755499999999998,null,null,40,4.4425090680318387E-3,null,null,39.999600000000001,8.5956115544993272E-2,null,null,{"$f":"V4+AC1","v":23.497220167735865},40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))-AD4,AG4-AD4))","v":220},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35)))","v":260},8.5956115544993272E-2,39.999600000000001,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",0.23263064542755529,900,900]
[5,"K",{"$f":"'310STREAMS'!E8","v":-3.6093036898070738},{"$f":"'310STREAMS'!F8","v":-41.726200000000006},{"$f":"'310STREAMS'!G8","v":183.23699999999999},{"$f":"'310STREAMS'!H8","v":168.88300000000001},null,null,2.579316931413238,-1,150.43700000000001,150.43700000000001,null,null,1.4640678082597833,2.428698132543352E-2,40,100.282,null,null,150.43700000000001,2.6905519590531215,null,null,40,8.599786250017008E-2,null,null,{"$f":"V5+AC1","v":26.183329617720954},150.43700000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))-AD5,AG5-AD5))","v":158.09701511109097},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35)))","v":308.53401511109098},8.599786250017008E-2,40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'310STREAMS'!E9","v":-1.4708149112637274},{"$f":"'310STREAMS'!F9","v":-17.003700000000002},{"$f":"'310STREAMS'!G9","v":168.88300000000001},{"$f":"'310STREAMS'!H9","v":32},null,null,1.0161220240102113,5.6588608121395352E-3,150.43700000000001,330,null,null,4.039634135389595,6.608159747737799E-2,100.282,161.41300000000001,null,null,150.43700000000001,5.2698688904663591,"*",null,91.755499999999998,6.7445690711331148,null,null,{"$f":"V6+AC1","v":28.762646549134192},150.43700000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))-AD6,AG6-AD6))","v":249.56299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35)))","v":400},6.7445690711331148,91.755499999999998,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",0.23263064542755529,900,900]
[null,null,{"$f":"'310STREAMS'!E10","v":-4.3336760053135244},{"$f":"'310STREAMS'!F10","v":-50.100475679999903},{"$f":"'310STREAMS'!G10","v":400},{"$f":"'310STREAMS'!H10","v":400},null,null,2.3748416086824768,-1,900,900,null,null,4.010426084375128,2.2699711242663723E-3,110,1876.73,null,null,330,8.9772069253283355,null,null,100.282,7.0432697006878859,null,null,{"$f":"V7+AC1","v":32.469984583996165},330,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))-AD7,AG7-AD7))","v":70},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35)))","v":400},7.0432697006878859,100.282,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",23.492777658667833,32,260]
[null,null,{"$f":"'310STREAMS'!E21","v":-7.384962810824935},{"$f":"'310STREAMS'!F21","v":-45.286334400000001},{"$f":"'310STREAMS'!G21","v":260},{"$f":"'310STREAMS'!H21","v":260},null,null,null,null,null,null,null,null,10.601131411680935,1.4353260227543858E-2,161.41300000000001,900,null,null,900,17.520131281601653,null,null,110,7.7898710773519459,null,null,{"$f":"V8+AC1","v":41.012908940269483},900,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))-AD8,AG8-AD8))","v":33.012725205473657},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35)))","v":933.01272520547366},7.7898710773519459,110,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'310STREAMS'!E22","v":-4.8455082725417045},{"$f":"'310STREAMS'!F22","v":-29.713799999999999},{"$f":"'310STREAMS'!G22","v":91.755499999999998},{"$f":"'310STREAMS'!H22","v":39.999600000000001},null,null,null,null,null,null,null,null,3.6093036898070738,0.25144933048676865,168.88300000000001,183.23699999999999,null,null,900,19.89497289028413,"*",null,161.41300000000001,11.856465616699772,null,null,{"$f":"V9+AC1","v":43.387750548951963},900,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))-AD9,AG9-AD9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35)))","v":1886.8466422934118},11.856465616699772,161.41300000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'310STREAMS'!E12","v":1.0353678588184609},{"$f":"'310STREAMS'!F12","v":11.969612441490099},{"$f":"'310STREAMS'!G12","v":39.524099999999997},{"$f":"'310STREAMS'!H12","v":150.43700000000001},null,null,null,null,null,null,null,null,1.3955947740680028,6.4383440627228941E-3,183.23699999999999,400,null,null,null,null,null,null,168.88300000000001,12.060906691064739,null,null,null,null,null,null,null,12.060906691064739,168.88300000000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'310STREAMS'!E13","v":2.579316931413238},{"$f":"'310STREAMS'!F13","v":29.818797029320606},{"$f":"'310STREAMS'!G13","v":150.43700000000001},{"$f":"'310STREAMS'!H13","v":150.43700000000001},null,null,null,null,null,null,null,null,7.384962810824935,-1,260,260,null,null,null,null,null,null,183.23699999999999,15.908820243695697,null,null,null,null,null,null,null,15.908820243695697,183.23699999999999,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'310STREAMS'!E14","v":1.0161220240102113},{"$f":"'310STREAMS'!F14","v":11.747116464040523},{"$f":"'310STREAMS'!G14","v":150.43700000000001},{"$f":"'310STREAMS'!H14","v":330},null,null,null,null,null,null,null,null,4.3336760053135244,-1,400,400,null,null,null,null,null,null,260,17.679095957241504,null,null,null,null,null,null,null,17.679095957241504,260,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'310STREAMS'!E31","v":2.3748416086824768},{"$f":"'310STREAMS'!F31","v":135.76035707999901},{"$f":"'310STREAMS'!G31","v":900},{"$f":"'310STREAMS'!H31","v":900},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,25.064058768066438,"*",null,null,null,null,null,null,25.064058768066438,260,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30)),AI13-AL13))","v":155.58082508303298},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30)))","v":104.41917491696702}]
[null,null,{"$f":"'310STREAMS'!E32","v":12.889324467359742},{"$f":"'310STREAMS'!F32","v":736.83199999999999},{"$f":"'310STREAMS'!G32","v":40},900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,28.292679326101076,null,null,null,null,null,null,null,28.292679326101076,400,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30)),AI14-AL14))","v":249.56299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30)))","v":150.43700000000001}]
[null,null,{"$f":"'310STREAMS'!E33","v":-10.601131411680935},{"$f":"'310STREAMS'!F33","v":-606.02499999999998},{"$f":"'310STREAMS'!G33","v":900},{"$f":"'310STREAMS'!H33","v":161.41300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,32.626355331414601,"*",null,null,null,null,null,null,32.626355331414601,400,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30)),AI15-AL15))","v":59.566649274723318},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30)))","v":340.43335072527668}]
[null,null,{"$f":"'310STREAMS'!E34","v":-4.039634135389595},{"$f":"'310STREAMS'!F34","v":-230.93000000000006},{"$f":"'310STREAMS'!G34","v":161.41300000000001},{"$f":"'310STREAMS'!H34","v":100.282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,40.937971007319717,null,null,null,null,null,null,null,40.937971007319717,900,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30)),AI16-AL16))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30)))","v":895}]
[null,null,{"$f":"'310STREAMS'!E35","v":-1.4640678082597833},{"$f":"'310STREAMS'!F35","v":-83.694999999999936},{"$f":"'310STREAMS'!G35","v":100.282},{"$f":"'310STREAMS'!H35","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1876.73,43.155119903524408,null,null,null,null,null,null,null,43.155119903524408,1876.73,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30)),AI17-AL17))","v":976.73},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30)))","v":900}]
[null,null,{"$f":"'310STREAMS'!E11","v":-4.010426084375128},{"$f":"'310STREAMS'!F11","v":-46.363469318038518},{"$f":"'310STREAMS'!G11","v":1876.73},{"$f":"'310STREAMS'!H11","v":110}]

{"sheet":"310EC","index":137,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'310OPEX'!D1*1000 /8000/3600","v":12.592286365774294},"MW_el"]
["NH3-Ads-Kühlung",null,40,8.599786250017008E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},{"$f":"$D4*F4","v":-0.252934889706383},7.4650922309175415E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'310OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.5730873853534195,0,0,3.4722222222222222E-5,2.4309216280435288E-2,{"$f":"$D5*E5","v":0},0,8.9343311991438179E-5,6.2549737759016011E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.3743054195223348,0,0,3.4722222222222222E-5,0,0,0,1.5188560484452553E-4,0]
["Wärme",100,250,10.415089535720249,0,0.95,0,0,0,9.8943350589342351,0,0]
["Strom(Dampfturbine)",250,600,6.0442974555716606,0.6,0,0,0,3.6265784733429962,0,0,0]
["Strom(Gasturbine)",600,null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":3.6265784733429962},{"$f":"SUM(J4:J9)","v":9.6414001692278521},{"$f":"SUM(K4:K9)","v":3.1587983914513915E-4},6.2549737759016011E-2]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"320CAPEX","index":138,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'320OPEX'!D1","v":100000},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu SynGas > Wassergas-Shift > Methanol-Synthese > MtG-Synthese > MtG-Benzin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'320STREAMS'!E41*8000/$G$2","v":11.721827111600506},{"$f":"J9*$D$1","v":1172182.7111600507},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":388.27493743040475},{"$f":"(K9/C9)^H9*E9*G9","v":242.67183589400295},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'320STREAMS'!E28*8000/$G$2+'320STREAMS'!E29*8000/$G$2+'320STREAMS'!E30*8000/$G$2","v":4.4800113097786411},{"$f":"J10*$D$1","v":448001.13097786409},3.3574953785408845,0.69947820386268422,"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'320STREAMS'!E16*8000/$G$2","v":2.7716371564482025},{"$f":"J11*$D$1","v":277163.71564482024},63.086416556862538,63.086416556862538,"TPI","Hannula"]
["MtG",null,42000,"MtG",25,2017,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0627312775330398},0.6,0.9,{"$f":"'320STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":100000},44.710949934244574,44.710949934244574,"TPI","CAC - Buddenberg"]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":27.386177276641938},{"$f":"'320EC'!O3","v":27.386177276641938},25.210809149038184,15.756755718148865,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":19.533638645188375},{"$f":"'320EC'!O4","v":19.533638645188375},41.461329037203008,25.913330648251879,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":566.10193748629388},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamtkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"320OPEX","index":139,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":100000},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'320STREAMS'!E41*'320OPEX'!D1","v":1172182.7111600507},"t/a",{"$f":"G7*F7/1000000","v":50.055394482089852},{"$f":"I7*(1+$C7/100)","v":51.056502371731654},52.077632419166285,53.119185067549608,54.181568768900604,55.265200144278616,56.370504147164191,57.497914230107476,58.647872514709626,59.820829965003817,61.017246564303896,62.237591495589974,63.482343325501773,64.751990192011803,66.047029995852043,67.36797059576908,68.715330007684457,70.089636607838145,71.491429339994909,72.921257926794809,74.379683085330711,75.867276747037323,77.384622281978068,78.932314727617637,80.510961022169994,82.121180242613391,83.76360384746566,85.438875924414972,87.147653442903277,88.890606511761348,null,{"$f":"SUM(I7:AL7)/$AN$59","v":0.26506415570450614},null,{"$f":"SUMPRODUCT(I7:AL7,I$69:AL$69)","v":3279.5997594550245},{"$f":"AP7/$AP$59","v":0.26506415570450603}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'320STREAMS'!E40","v":1582.4529898780277},"t/a",{"$f":"G8*E8/1000000","v":0.27686597510905969},{"$f":"I8*(1+$C8/100)","v":0.28240329461124092},0.28805136050346575,0.29381238771353507,0.29968863546780578,0.30568240817716191,0.31179605634070517,0.31803197746751927,0.32439261701686967,0.33088046935720705,0.33749807874435123,0.34424804031923828,0.35113300112562307,0.35815566114813552,0.36531877437109822,0.37262514985852019,0.38007765285569062,0.38767920591280441,0.39543279003106052,0.40334144583168174,0.41140827474831537,0.41963644024328167,0.42802916904814731,0.43658975242911024,0.44532154747769248,0.45422797842724633,0.46331253799579125,0.47257878875570708,0.48203036453082121,0.49167097182143765,null,{"$f":"SUM(I8:AL8)/$AN$59","v":1.4661206188644898E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$69:AL$69)","v":18.140094484598357},{"$f":"AP8/$AP$59","v":1.4661206188644892E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'320CAPEX'!K9","v":18401.195003959983},"€/a",{"$f":"G9/1000000","v":1.8401195003959984E-2},{"$f":"I9*(1+$C9/100)","v":1.8769218904039184E-2},1.9144603282119969E-2,1.952749534776237E-2,1.9918045254717617E-2,2.0316406159811971E-2,2.072273428300821E-2,2.1137188968668376E-2,2.1559932748041744E-2,2.199113140300258E-2,2.2430954031062631E-2,2.2879573111683885E-2,2.3337164573917563E-2,2.3803907865395914E-2,2.4279986022703832E-2,2.476558574315791E-2,2.526089745802107E-2,2.5766115407181493E-2,2.6281437715325123E-2,2.6807066469631626E-2,2.7343207799024258E-2,2.7890071955004744E-2,2.8447873394104841E-2,2.9016830861986937E-2,2.9597167479226676E-2,3.0189110828811209E-2,3.0792893045387435E-2,3.1408750906295184E-2,3.2036925924421089E-2,3.267766444290951E-2,null,{"$f":"SUM(I9:AL9)/$AN$59","v":9.7441989382859241E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$69:AL$69)","v":1.2056353832205895},{"$f":"AP9/$AP$59","v":9.7441989382859227E-5}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('320CAPEX'!K10/'320CAPEX'!C10)^'320CAPEX'!I10*'320CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$69:AL$69)","v":0},{"$f":"AP11/$AP$59","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'320CAPEX'!K11","v":96468.486852566479},"€/a",{"$f":"G13/1000000","v":9.6468486852566482E-2},{"$f":"I13*(1+$C13/100)","v":9.8397856589617819E-2},0.10036581372141018,0.10237312999583839,0.10442059259575516,0.10650900444767027,0.10863918453662368,0.11081196822735614,0.11302820759190327,0.11528877174374133,0.11759454717861616,0.11994643812218848,0.12234536688463225,0.1247922742223249,0.1272881197067714,0.12983388210090682,0.13243055974292497,0.13507917093778349,0.13778075435653916,0.14053636944366996,0.14334709683254335,0.14621403876919423,0.14913831954457812,0.15212108593546969,0.15516350765417908,0.15826677780726267,0.16143211336340793,0.16466075563067609,0.1679539707432896,0.1713130501581554,null,{"$f":"SUM(I13:AL13)/$AN$59","v":5.1084080515669537E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$69:AL$69)","v":6.3205580447451943},{"$f":"AP13/$AP$59","v":5.1084080515669515E-4}]
[]
["MtG","Katalysator",2,null,6.6230172602443931,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E15*'320CAPEX'!K12","v":662301.72602443933},"€/a",{"$f":"G15/1000000","v":0.66230172602443937},{"$f":"I15*(1+$C15/100)","v":0.67554776054492816},0.68905871575582678,0.70283989007094327,0.71689668787236216,0.73123462162980946,0.74585931406240569,0.76077650034365385,0.775992030350527,0.7915118709575375,0.80734210837668829,0.82348895054422211,0.83995872955510653,0.85675790414620867,0.87389306222913288,0.8913709234737156,0.90919834194318994,0.92738230878205374,0.94592995495769483,0.96484855405684877,0.98414552513798581,1.0038284356407456,1.0239050043535605,1.0443831044406318,1.0652707665294445,1.0865761818600335,1.1083077054972341,1.1304738596071788,1.1530833367993225,1.1761450035353089,null,{"$f":"SUM(I15:AL15)/$AN$59","v":3.5071634065958466E-3},null,{"$f":"SUMPRODUCT(I15:AL15,I$69:AL$69)","v":43.393616289121148},{"$f":"AP15/$AP$59","v":3.5071634065958453E-3}]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":7007.7552274925793},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$69:AL$69)","v":0},{"$f":"AP16/$AP$59","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('320STREAMS'!E47+'320STREAMS'!E23+'320STREAMS'!E15-'320EC'!I10)/3600>0,D1*1000*('320STREAMS'!E47+'320STREAMS'!E23+'320STREAMS'!E15-'320EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$69:AL$69)","v":0},{"$f":"AP17/$AP$59","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('320PINCH'!AP4)/3600>0, D1*1000*('320PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$69:AL$69)","v":0},{"$f":"AP19/$AP$59","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('320EC'!J10)/3600<0, D1*1000*(-'320EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$69:AL$69)","v":0},{"$f":"AP21/$AP$59","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'320EC'!K10","v":8.240651498616176E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":8.2406514986161764E-2},{"$f":"I22*(1+$C22/100)","v":8.4054645285884994E-2},8.5735738191602698E-2,8.7450452955434757E-2,8.9199462014543457E-2,9.0983451254834327E-2,9.2803120279931012E-2,9.4659182685529628E-2,9.655236633924022E-2,9.8483413666025033E-2,0.10045308193934553,0.10246214357813245,0.1045113864496951,0.10660161417868901,0.10873364646226279,0.11090831939150804,0.1131264857793382,0.11538901549492497,0.11769679580482348,0.12005073172091996,0.12245174635533836,0.12490078128244513,0.12739879690809403,0.12994677284625591,0.13254570830318105,0.13519662246924466,0.13790055491862954,0.14065856601700213,0.14347173733734217,0.14634117208408901,null,{"$f":"SUM(I22:AL22)/$AN$59","v":4.3637680904049756E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$69:AL$69)","v":5.3992259879770605},{"$f":"AP22/$AP$59","v":4.3637680904049761E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'320EC'!L10*D1*1000","v":20628714.877877016},"m³/a",{"$f":"E23*G23/1000000","v":1.8565843390089314},{"$f":"I23*(1+$C23/100)","v":1.8937160257891101},1.9315903463048925,1.9702221532309903,2.0096265962956101,2.0498191282215226,2.0908155107859532,2.1326318210016724,2.1752844574217058,2.2187901465701398,2.2631659495015426,2.3084292684915737,2.3545978538614052,2.4016898109386333,2.4497236071574062,2.4987180793005543,2.5486924408865654,2.5996662897042966,2.6516596154983825,2.7046928078083501,2.7587866639645173,2.8139623972438077,2.8702416451886839,2.9276464780924574,2.9861994076543064,3.0459233958073924,3.1068418637235404,3.1689787009980113,3.2323582750179716,3.2970054405183311,null,{"$f":"SUM(I23:AL23)/$AN$59","v":9.8313871143237645E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$69:AL$69)","v":121.6423047829598},{"$f":"AP23/$AP$59","v":9.8313871143237627E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('320CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('320CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$69:AL$69)","v":0},{"$f":"AP26/$AP$59","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('320CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('320CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":82266.777875395055},"h/a",{"$f":"G27*$E$31/1000000","v":3.3071244705908813},{"$f":"I27*(1+$C27/100)","v":3.4063382047086077},3.5085283508498661,3.613784201375362,3.7221977274166229,3.8338636592391215,3.9488795690162952,4.0673459560867844,4.1893663347693879,4.3150473248124692,4.4444987445568431,4.5778337068935482,4.7151687181003545,4.8566237796433649,5.0023224930326657,5.1523921678236455,5.3069639328583547,5.4661728508441056,5.630158036369429,5.7990627774605121,5.9730346607843279,6.1522257006078576,6.3367924716260937,6.5268962457748767,6.7227031331481228,6.9243842271425668,7.1321157539568443,7.3460792265755499,7.5664616033728169,7.793455451474002,null,2.0537557925762628E-2,null,232.50921496470417,1.8791884156125788E-2]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('320CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('320CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":21683.96553310849},"h/a",{"$f":"G28*$E$31/1000000","v":0.87169541443096132},{"$f":"I28*(1+$C28/100)","v":0.89784627686389018},0.92478166516980687,0.95252511512490112,0.9811008685786482,1.0105338946360076,1.040849911475088,1.0720754088193407,1.104237671083921,1.1373648012164386,1.1714857452529317,1.2066303176105198,1.2428292271388355,1.2801141039530006,1.3185175270715908,1.3580730528837386,1.3988152444702509,1.4407797018043584,1.4840030928584893,1.5285231856442441,1.5743788812135715,1.6216102476499787,1.6702585550794782,1.7203663117318626,1.7719773010838185,1.825136620116333,1.8798907187198231,1.9362874402814179,1.9943760634898604,2.0542073453945564,null,5.4133115420052277E-3,null,61.285028217115503,4.9531849777900688E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('320CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('320CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38571.224128103458},"h/a",{"$f":"G29*$E$31/1000000","v":1.550563209949759},{"$f":"I29*(1+$C29/100)","v":1.5970801062482518},1.6449925094356994,1.6943422847187704,1.7451725532603335,1.7975277298581436,1.8514535617538879,1.9069971686065046,1.9642070836646999,2.0231332961746409,2.08382729505988,2.1463421139116763,2.2107323773290268,2.2770543486488979,2.3453659791083648,2.4157269584816157,2.4881987672360641,2.5628447302531461,2.6397300721607406,2.7189219743255628,2.8004896335553298,2.8845043225619897,2.9710394522388497,3.0601706358060152,3.1519757548801959,3.2465350275266021,3.3439310783524001,3.4442490107029724,3.5475764810240618,3.6540037754547838,null,9.6291452060798758E-3,null,109.01320404011175,8.8106766096167997E-3]
[null,"MtG",3,"Kurve C",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('320CAPEX'!K12/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('320CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":22555.51442391194},"h/a",{"$f":"G30*$E$31/1000000","v":0.90673167984126013},{"$f":"I30*(1+$C30/100)","v":0.933933630236498},0.96195163914359294,0.9908101883179008,1.0205344939674379,1.0511505287864611,1.0826850446500549,1.1151655959895566,1.1486205638692433,1.1830791807853207,1.2185715562088804,1.2551287028951468,1.2927825639820012,1.3315660409014614,1.3715130221285052,1.4126584127923605,1.4550381651761313,1.4986893101314152,1.5436499894353577,1.5899594891184186,1.6376582737919712,1.6867880220057303,1.7373916626659023,1.7895134125458794,1.8431988149222558,1.8984947793699236,1.9554496227510214,2.0141131114335522,2.0745365047765589,2.1367725999198557,null,5.6308900869814424E-3,null,63.748272234171829,5.1522695440676652E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.3272229549625725},{"$f":"I31*(1+$C31/100)","v":1.3670396436114496},1.4080508329197932,1.450292357907387,1.4938011286446087,1.538615162503947,1.5847736173790654,1.6323168259004375,1.6812863306774506,1.7317249205977741,1.7836766682157073,1.8371869682621784,1.8923025773100439,1.9490716546293454,2.0075438042682259,2.0677701183962727,2.1298032219481611,2.1936973186066058,2.2595082381648042,2.3272934853097484,2.3971122898690411,2.4690256585651125,2.5430964283220661,2.6193893211717283,2.6979710008068802,2.7789101308310866,2.8622774347560194,2.9481457577987,3.036590130532661,3.1276878344486407,null,8.2421809521658375E-3,null,93.311143891220652,7.5416030575200643E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'320STREAMS'!E5+D1*'320STREAMS'!E17+D1*'320STREAMS'!E26++D1*'320STREAMS'!E38","v":362695.5262595067},"t/a",{"$f":"G33*E33/1000000","v":0.90673881564876668},{"$f":"I33*(1+$C33/100)","v":0.92487359196174201},0.94337106380097691,0.9622384850769965,0.98148325477853648,1.0011129198741073,1.0211351782715894,1.0415578818370212,1.0623890394737616,1.0836368202632369,1.1053095566685016,1.1274157478018716,1.1499640627579091,1.1729633440130673,1.1964226108933287,1.2203510631111953,1.2447580843734192,1.2696532460608876,1.2950463109821053,1.3209472372017474,1.3473661819457825,1.3743135055846982,1.4017997756963922,1.42983577121032,1.4584324866345264,1.487601136367217,1.5173531590945615,1.5477002222764527,1.5786542267219816,1.6102273112564214,null,{"$f":"SUM(I33:AL33)/$AN$59","v":4.8015595741721876E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$69:AL$69)","v":59.408989429785692},{"$f":"AP33/$AP$59","v":4.8015595741721859E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'320CAPEX'!$L$18","v":39.627135624040577},{"$f":"I35*(1+$C35/100)","v":40.419678336521386},41.228071903251816,42.052633341316856,42.893686008143192,43.751559728306056,44.626590922872175,45.519122741329618,46.429505196156214,47.358095300079341,48.305257206080931,49.271362350202551,50.256789597206605,51.26192538915074,52.287163896933755,53.332907174872432,54.399565318369881,55.48755662473728,56.597307757232024,57.729253912376663,58.883838990624199,60.061515770436685,61.262746085845421,62.488001007562332,63.737761027713582,65.012516248267858,66.312766573233219,67.639021904697884,68.991802342791843,70.371638389647686,null,{"$f":"SUM(I35:AL35)/$AN$59","v":0.20984218296256915},null,{"$f":"SUMPRODUCT(I35:AL35,I$69:AL$69)","v":2596.3464239003465},{"$f":"AP35/$AP$59","v":0.20984218296256912}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":5.9440703436060867},{"$f":"I37*(1+$C37/100)","v":6.0629517504782084},6.1842107854877728,6.3078950011975286,6.4340529012214791,6.5627339592459091,6.6939886384308274,6.8278684111994439,6.9644257794234328,7.1037142950119012,7.245788580912139,7.3907043525303822,7.5385184395809901,7.6892888083726101,7.8430745845400622,7.9999360762308633,8.159934797755481,8.323133493710591,8.4895961635848032,8.6593880868564987,8.8325758485936294,9.0092273655655024,9.1894119128768121,9.3732001511343483,9.5606641541570347,9.7518774372401751,9.9469149859849786,10.145853285704678,10.348770351418771,10.555745758447147,null,{"$f":"SUM(I37:AL37)/$AN$59","v":3.1476327444385367E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$69:AL$69)","v":389.45196358505194},{"$f":"AP37/$AP$59","v":3.1476327444385367E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'320CAPEX'!$L$18","v":5.6610193748629385},{"$f":"I39*(1+$C39/100)","v":5.7742397623601978},5.8897245576074022,6.0075190487595505,6.1276694297347412,6.2502228183294362,6.3752272746960248,6.5027318201899451,6.6327864565937444,6.7654421857256191,6.9007510294401317,7.0387660500289346,7.1795413710295133,7.3231321984501037,7.4695948424191059,7.6189867392674877,7.7713664740528374,7.9267938035338945,8.0853296796045733,8.2470362731966649,8.4119769986605988,8.5802165386338114,8.7518208694064885,8.9268572867946183,9.1053944325305114,9.2875023211811225,9.4732523676047453,9.6627174149568411,9.8559717632559778,10.053091198521097,null,{"$f":"SUM(I39:AL39)/$AN$59","v":2.9977454708938447E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$69:AL$69)","v":370.90663198576368},{"$f":"AP39/$AP$59","v":2.9977454708938436E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100))","v":33.966116249177638},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":30.569504624259874},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":27.172892999342107},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":23.776281374424343},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":20.379669749506583},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":16.983058124588819},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":13.586446499671055},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":10.189834874753295},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":6.7932232498355294},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":3.3966116249177674},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('320CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'320CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$59","v":2.4385083661268195E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$69:AL$69)","v":880.99357920184684},{"$f":"AP42/$AP$59","v":7.1203755451864262E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('320CAPEX'!$L$18*(1-$E$41/100))","v":33.966116249177638},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":33.966116249177638},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'320CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'320CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'320CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$59","v":4.4336515747760347E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$69:AL$69)","v":1404.0768742494558},{"$f":"AP43/$AP$59","v":0.11348044838221295}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'320CAPEX'!L18*$E$45/100","v":16.983058124588815},{"$f":"I45*(1+$C45/100)","v":17.322719287080591},17.669173672822204,18.022557146278647,18.38300828920422,18.750668454988304,19.125681824088069,19.50819546056983,19.898359369781225,20.296326557176851,20.70225308832039,21.116298150086799,21.538624113088535,21.969396595350304,22.408784527257311,22.856960217802456,23.314099422158506,23.780381410601677,24.255989038813713,24.741108819589986,25.235930995981786,25.740649615901422,26.25546260821945,26.780571860383841,27.316183297591518,27.86250696354335,28.419757102814216,28.988152244870502,29.567915289767914,30.159273595563274,null,{"$f":"SUM(I45:AL45)/$AN$59","v":8.9932364126815295E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$69:AL$69)","v":1112.7198959572906},{"$f":"AP45/$AP$59","v":8.9932364126815281E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":198.06601522995285},197.35171263696481,196.69344522593431,196.09240537053998,195.54981144203543,195.06690839370339,194.64496835893459,194.28529126326129,193.98920545068415,193.75806832464048,159.62715075479184,162.9267143699806,166.29547987547596,169.73492762762413,173.24657047945436,176.83195451729949,180.49265981474929,184.23030120436115,188.04652906756473,191.94303014320596,195.92152835518868,199.98378565968457,204.1316029123922,208.36682075633937,212.69132053073648,217.10702520139967,221.61590031327745,226.21995496562838,230.9212428104089,235.72186307444903,null,{"$f":"SUM(I47:AL47)","v":5861.5541941306628},null,{"$f":"SUMPRODUCT(I47:AL47,I$69:AL$69)","v":10849.472416084509},{"$f":"AP47/$AP$59","v":0.87687719744394799}]
[]
[]
["Einzahlungen"]
["Verkauf","MtG-Benzin",2,null,1577.9121082492834,"€/t",{"$f":"D1","v":100000},"t/a",{"$f":"E51*G51/1000000","v":157.79121082492836},{"$f":"I51*(1+$C51/100)","v":160.94703504142691},164.16597574225545,167.44929525710057,170.79828116224257,174.21424678548743,177.69853172119718,181.25250235562112,184.87755240273356,188.57510345078822,192.346605519804,196.1935376302001,200.11740838280411,204.11975655046021,208.20215168146942,212.3661947150988,216.61351860940078,220.94578898158881,225.36470476122059,229.871998856445,234.46943883357392,239.1588276102454,243.9420041624503,248.82084424569931,253.79726113061329,258.87320635322556,264.05067048029008,269.33168388989588,274.71831756769382,280.21268391904772,null,{"$f":"SUM(I51:AL51)/$AN$59*(AN59-AN47)/AN59","v":0.19626034032658829},null,{"$f":"SUMPRODUCT(I51:AL51,I$69:AL$69)","v":10338.386549939469},{"$f":"AP51/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.10287774007403275}]
[null,null,null,null,{"$f":"E51/1000*G52/1000","v":1.1757914368474542},"€/l",{"$f":"1/1.342*1000","v":745.15648286140095},"g/l (Dichte)"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.1757914368474542},"€/l BÄ",32,"MJ/l (Heizwert)"]
[null,"LPG",2,null,{"$f":"100/100*'320OPEX'!E51","v":1577.9121082492834},1,{"$f":"'320STREAMS'!E4*'320OPEX'!G51","v":12083.773784355173},"t/a",{"$f":"E54*G54/1000000","v":19.067132967679292},{"$f":"I54*(1+$C54/100)","v":19.448475627032877},19.837445139573536,20.234194042365008,20.638877923212309,21.051655481676555,21.472688591310085,21.902142363136289,22.340185210399014,22.786988914606994,23.242728692899135,23.707583266757119,24.181734932092262,24.665369630734109,25.15867702334879,25.661850563815765,26.175087575092082,26.698589326593925,27.232561113125804,27.77721233538832,28.332756582096088,28.899411713738012,29.477399948012771,30.066947946973027,30.668286905912488,31.281652644030739,31.907285696911355,32.545431410849581,33.19634003906657,33.860266839847903,null,{"$f":"SUM(I54:AL54)/$AN$59*(AN59-AN47)/AN59","v":2.3715655553470525E-2},null,{"$f":"SUMPRODUCT(I54:AL54,I$69:AL$69)","v":1249.267243646887},{"$f":"AP54/$AP$59*($AP$59-$AP$47)/$AP$59","v":1.2431513385003026E-2}]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('320STREAMS'!E47+'320STREAMS'!E23+'320STREAMS'!E15-'320EC'!I10)/3600<0,-D1*1000*('320STREAMS'!E47+'320STREAMS'!E23+'320STREAMS'!E15-'320EC'!I10)/3600,0)","v":164290.5770567742},"MWh/a",{"$f":"G56*E56/1000000","v":8.2145288528387095},{"$f":"I56*(1+$C56/100)","v":8.3788194298954846},8.5463958184933944,8.7173237348632622,8.8916702095605284,9.0695036137517384,9.2508936860267728,9.4359115597473089,9.6246297909422545,9.8171223867610991,10.013464834496322,10.213734131186248,10.418008813809973,10.626368990086172,10.838896369887896,11.055674297285654,11.276787783231367,11.502323538895993,11.732370009673913,11.967017409867392,12.20635775806474,12.450484913226035,12.699494611490556,12.953484503720366,13.212554193794773,13.476805277670669,13.746341383224083,14.021268210888564,14.301693575106336,14.587727446608463,null,{"$f":"SUM(I56:AL56)/$AN$59*($AN$59-$AN$47)/$AN$59","v":1.0217211845021256E-2},null,{"$f":"SUMPRODUCT(I56:AL56,I$69:AL$69)","v":538.21105853926736},{"$f":"AP56/$AP$59*($AP$59-$AP$47)/$AP$59","v":5.3557619574300941E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('320EC'!J10>0,'320EC'!J10,0)*D1*1000/3600","v":188484.51007290307},"MWh/a",{"$f":"G57*E57/1000000","v":3.7696902014580611},{"$f":"I57*(1+$C57/100)","v":3.8450840054872222},3.9219856855969666,4.0004253993089058,4.0804339072950837,4.162042585440985,4.2452834371498049,4.330189105892801,4.4167928880106571,4.50512874577087,4.5952313206862874,4.6871359471000131,4.7808786660420131,4.8764962393628535,4.9740261641501107,5.0735066874331132,5.1749768211817759,5.2784763576054115,5.3840458847575201,5.4917268024526704,5.6015613385017238,5.7135925652717585,5.827864416577194,5.9444217049087378,6.0633101390069131,6.1845763417870518,6.3082678686227931,6.4344332259952495,6.5631218905151547,6.6943843283254578,null,{"$f":"SUM(I57:AL57)/$AN$59*($AN$59-$AN$47)/$AN$59","v":4.6887318881457122E-3},null,{"$f":"SUMPRODUCT(I57:AL57,I$69:AL$69)","v":246.98786625975768},{"$f":"AP57/$AP$59*($AP$59-$AP$47)/$AP$59","v":2.4577871395861169E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I57)","v":188.8425628469044},192.6194141038425,196.47180238591935,200.40123843363776,204.40926320231048,208.49744846635673,212.66739743568385,216.92074538439749,221.25916029208548,225.68434349792716,230.19803036788574,234.80199097524348,239.49803079474836,244.28799141064337,249.1737512388562,254.15722626363333,259.24037078890598,264.42517820468413,269.71368176877786,275.10795540415336,280.61011451223646,286.2223168024812,291.9467631385308,297.78569840130143,303.74141236932741,309.81624061671403,316.01256542904832,322.33281673762929,328.7794730723819,335.35506253382954,null,{"$f":"SUM(I59:AL59)","v":7660.9800468800768},null,{"$f":"SUMPRODUCT(I59:AL59,I$69:AL$69)","v":12372.852718385384},{"$f":"AP59/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.12312280255605201}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I59-I47","v":-9.2234523830484534},-4.7322985331223038,-0.22164284001496526,4.3088330630977794,8.85945176027505,13.430540072653343,18.022429076749262,22.635454121136206,27.269954841401329,31.926275173286683,70.570879613093894,71.875276605262883,73.202550919272397,74.55306378301924,75.927180759401836,77.32527174633384,78.747710974156689,80.194877000322975,81.667152701213126,83.164925260947399,84.68858615704778,86.238531142796631,87.815160226138602,89.418877644962066,91.05009183859093,92.709215415314361,94.396665115770872,96.112861772000912,97.858230261973006,99.633199459380506]
["Barwert",null,10,null,null,null,null,null,{"$f":"I62*(1+$C$63/100)^-(I5)","v":-8.3849567118622303},-3.9109905232415731,-0.16652354621710383,2.942990959017675,5.5010225085687434,7.5811897375553752,9.2483557909710186,10.559606401908859,11.565122901363511,12.308961149541332,24.734662785425162,22.901678157892974,21.204171507174344,19.632151798343621,18.176363404816115,16.828232064893022,15.57981480432556,14.423753534196319,13.353232054701053,12.36193621514396,11.444016998744397,10.594056317800309,9.8070353204618357,9.0783050249259887,8.4035591103561025,7.778808706335357,7.200359034252986,6.6647877647640899,6.1689249654188734,5.7098345217838071]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$63/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'320CAPEX'!L18","v":226.44077499451757},{"$f":"$H$66*(1+$C$66/100)^I5","v":249.08485249396935},273.99333774336628,301.39267151770298,331.53193866947328,364.68513253642061,401.15364579006274,441.26901036906906,485.39591140597594,533.93550254657362,587.329052801231,646.06195808135419,710.66815388948953,781.73496927843848,859.90846620628258,945.89931282691077,1040.4892441096019,1144.5381685205621,1258.9919853726185,1384.8911839098807,1523.3803023008686,1675.7183325309556,1843.2901657840514,2027.6191823624567,2230.3811005987022,2453.4192106585729,2698.7611317244305,2968.6372448968737,3265.5009693865609,3592.0510663252171,3951.2561729577396,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1523.3803023008686}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I62*I69","v":-56.409795854150588},-26.311188546920619,-1.1202871487370867,19.798971527657134,37.00812864763526,51.00245357523162,62.218313115102745,71.03975153374023,77.804363732867472,82.808535509790218,166.40244263553382,154.07103864669639,142.65106274000692,132.07530022850941,122.2814838848243,113.21193036380741,104.81320330660259,97.035801170390812,89.833867971334442,83.164925260947399,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$67:I67)","v":-56.409795854150588},{"$f":"SUM($I$67:J67)","v":-82.720984401071206},{"$f":"SUM($I$67:K67)","v":-83.841271549808297},{"$f":"SUM($I$67:L67)","v":-64.042300022151167},{"$f":"SUM($I$67:M67)","v":-27.034171374515907},{"$f":"SUM($I$67:N67)","v":23.968282200715713},{"$f":"SUM($I$67:O67)","v":86.186595315818465},{"$f":"SUM($I$67:P67)","v":157.22634684955869},{"$f":"SUM($I$67:Q67)","v":235.03071058242617},{"$f":"SUM($I$67:R67)","v":317.8392460922164},{"$f":"SUM($I$67:S67)","v":484.24168872775022},{"$f":"SUM($I$67:T67)","v":638.31272737444658},{"$f":"SUM($I$67:U67)","v":780.96379011445356},{"$f":"SUM($I$67:V67)","v":913.03909034296294},{"$f":"SUM($I$67:W67)","v":1035.3205742277873},{"$f":"SUM($I$67:X67)","v":1148.5325045915947},{"$f":"SUM($I$67:Y67)","v":1253.3457078981974},{"$f":"SUM($I$67:Z67)","v":1350.3815090685882},{"$f":"SUM($I$67:AA67)","v":1440.2153770399227},{"$f":"SUM($I$67:AB67)","v":1523.3803023008702},{"$f":"SUM($I$67:AC67)","v":1523.3803023008702},{"$f":"SUM($I$67:AD67)","v":1523.3803023008702},{"$f":"SUM($I$67:AE67)","v":1523.3803023008702},{"$f":"SUM($I$67:AF67)","v":1523.3803023008702},{"$f":"SUM($I$67:AG67)","v":1523.3803023008702},{"$f":"SUM($I$67:AH67)","v":1523.3803023008702},{"$f":"SUM($I$67:AI67)","v":1523.3803023008702},{"$f":"SUM($I$67:AJ67)","v":1523.3803023008702},{"$f":"SUM($I$67:AK67)","v":1523.3803023008702},{"$f":"SUM($I$67:AL67)","v":1523.3803023008702},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1523.3803023008702}]
[null,null,{"$f":"C66","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$69/100)^($H$1-I5)>=1,(1+$C$69/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K75*$L$91","v":0},{"$f":"K75","v":0},{"$f":"L75","v":0},null,{"$f":"N87","v":0.50290578049617241}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.26506415570450603},{"$f":"K77*$L$91","v":0.31166016449255846},{"$f":"K77","v":0.26506415570450603},{"$f":"L77","v":0.31166016449255846},null,{"$f":"N77","v":0.31166016449255846}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},{"$f":"K78*$L$91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N82","v":6.1176164814444316E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":4.8015595741721859E-3},{"$f":"K80*$L$91","v":5.6456326308245647E-3},null,null,null,{"$f":"N83","v":0.24684521327347128}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":1.0267763923364261E-2},1.2072748896662919E-2,null,null,null,{"$f":"N84","v":5.3204113770808026E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ15+AQ8","v":3.6960452275002401E-2},4.3457783286956833E-2,{"$f":"K81+K80+K82","v":5.2029775772538846E-2},{"$f":"L81+L80+L82","v":6.1176164814444316E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.20993962495195198},0.24684521327347128,{"$f":"K83","v":0.20993962495195198},{"$f":"L83","v":0.24684521327347128}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.5249618345120389E-2},5.3204113770808026E-2,{"$f":"K84","v":4.5249618345120389E-2},{"$f":"L84","v":5.3204113770808026E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.11990981883575372},0.1409889381810088]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18468420383407722},0.21715010538909776]
[null,null,null,null,null,null,null,null,"Rendite - MtG",null,{"$f":"AQ51","v":0.10287774007403275},0.12096276582126589,{"$f":"K85+K86+K87+K88+K89","v":0.4223610632684528},{"$f":"L85+L86+L87+L88+L89+L90","v":0.50290578049617241}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,{"$f":"AQ54","v":1.2431513385003026E-2},1.4616866985141067E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ57","v":2.4577871395861169E-3},2.8898450723191548E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ56","v":5.3557619574300941E-3},6.2972590473396647E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.1757914368474542},"pro Liter",{"$f":"SUM(N75:N87)","v":1.1757914368474545}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":100000},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.1757914368474542},{"$f":"N119","v":100000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.1757914368474542},{"$f":"N120","v":100000},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.1757914368474542},{"$f":"N121","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.1757914368474542},{"$f":"N122","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.1757914368474542},{"$f":"O132*R122","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.1757914368474542},{"$f":"O133*R123","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.1757914368474542},{"$f":"O134*R124","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.1757914368474542},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":1577.9121082492834},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L77","v":0.31166016449255846}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L78","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L80","v":5.6456326308245647E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.2072748896662919E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,4.3457783286956833E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.24684521327347128]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.3204113770808026E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.1409889381810088]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.21715010538909776]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12096276582126589]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L89+L90","v":9.1871041196588191E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L88","v":1.4616866985141067E-2}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G21+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2780855.2490049917},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":7007755227.4925795},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51+G54)*G53*1000/G52*1000","v":4813325581.3953485},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.4559071704144064},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.4559071704144062},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.4559071704144064},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":-2.2204460492503131E-16},"g CO2/MJ"]

{"sheet":"320STREAMS","index":140,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MtG",null,"OUT","PRODUCT",1,{"$f":"M4","v":11.56073403239459},null,null,null,null,null,"MtG-Selektivität:"]
[null,null,null,"LPG",{"$f":"F4/$F$3","v":0.12083773784355173},{"$f":"M5","v":1.3969729482855242},null,null,null,null,null,"PRODUCT",{"$f":"M6/100*SUM(R4:R5)","v":11.56073403239459},null,"Standardwerte:",null,"PRODUCT",11.560734032394588]
[null,null,null,"H2O",1.5583025958587502,18.015121852713087,null,null,null,null,null,"LPG",{"$f":"(100-M6)*SUM(R4:R5)/100","v":1.3969729482855242},null,null,null,"LPG",1.3969729482855247]
[null,null,"IN","MeOH",2.7716371564482025,32.042160000000102,null,null,null,null,null,"Sel:",89.218980253463016,null,null,null,"Sel:",{"$f":"R4/SUM(R4:R5)*100","v":89.218980253463016}]
[null,null,"THERMAL",null,-1.3955947740680028,-16.1341,400,183.23699999999999]
[null,null,null,null,-3.6093036898070738,-41.726200000000006,183.23699999999999,168.88300000000001]
[null,null,null,null,-1.4708149112637274,-17.003700000000002,168.88300000000001,32]
[null,null,null,null,-4.3336760053135244,-50.100475679999903,400,400]
[null,null,null,null,-4.010426084375128,-46.363469318038518,1876.73,110]
[null,null,null,null,1.0353678588184609,11.969612441490099,39.524099999999997,150.43700000000001]
[null,null,null,null,2.579316931413238,29.818797029320606,150.43700000000001,150.43700000000001]
[null,null,null,null,1.0161220240102113,11.747116464040523,150.43700000000001,330]
[null,null,"WORK",null,1.4854775287900308E-2,0.17173210621440324]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$6/$F$16","v":2.7716371564482025},{"$f":"Q16+L17/100*Q16","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",0.12013876138856756,0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.39527315627685472,2.4239082569594599]
[null,null,null,"CO",2.3861749139920856,14.632587578307101]
[null,null,null,"H2",0.4111603137289892,2.5213320549491001]
[null,null,"THERMAL",null,-7.384962810824935,-45.286334400000001,260,260]
[null,null,null,null,-4.8455082725417045,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,1.0559348740367356,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":2.3861749139920856},16.963832704110899]
[null,null,null,"H2",0.41233821718113911,2.9314014210591899]
[null,null,null,"H2O",1.2562016904169079E-2,8.9306090655366002E-2]
[null,null,null,"CO2",1.6689361617012812,11.8648275425778]
[null,null,"IN","CO",3.4483830918006055,24.5153]
[null,null,null,"H2",0.33589217494395013,2.3879299999999999]
[null,null,null,"H2O",0.69573604303408576,4.9461377584030197]
[null,null,"THERMAL",null,-1.5072065349295474,-10.715056704,230,230]
[null,null,null,null,0.6692231673065937,4.7576520000000002,30,224.04300000000001]
[null,null,null,null,1.2784852918831211,9.0890280000000008,224.04300000000001,224.04300000000001]
[null,null,null,null,8.1021593081755106E-3,5.7600000000000054E-2,224.04300000000001,230]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F36*($E$29)/$F$36","v":0.33589217494395013},2.3879299999999999]
[null,null,null,"CO",3.448383091800606,24.5153]
[null,null,null,"H2O",1.9359518884435807,13.7631]
[null,null,"IN","H2O",2.3442810248273078,16.666]
[null,null,null,"OLIVIN",1.5824529898780276E-2,0.1125]
[null,null,null,"BIOMW",11.721827111600506,83.332999999999998]
[null,null,"THERMAL",null,-1.3395350622702236,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-7.6823712428702269,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-7.5182468145344314,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-6.3971105202656444,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-5.9700760862291196,-42.44256,899.4,230]
[null,null,"WORK",null,6.5276565621186222,46.40652]

{"sheet":"320PINCH","index":141,"n_rows":22,"n_cols":44,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-50.878215376553477},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",32.13510848119936,null,"MIN-DT",{"$f":"MIN(AF3:AF10,AK3:AK21)","v":4.9999999999999432}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.6692231673065937,3.4488395216863976E-3,30,224.04300000000001,null,"HOT",1.4708149112637274,1.0745051695708944E-2,32,168.88300000000001,null,"COOL-CURVE",30,0,null,null,32,0,null,null,{"$f":"V3+AC1","v":32.13510848119936},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),35))-AD3,AG3-AD3))","v":230},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ21,3,TRUE),35)))","v":260},{"$f":"Z3","v":0},{"$f":"Y3","v":32},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-32.13510848119936,32,260]
["deltaT",null,{"$f":"'320STREAMS'!E7","v":-1.3955947740680028},{"$f":"'320STREAMS'!F7","v":-16.1341},{"$f":"'320STREAMS'!G7","v":400},{"$f":"'320STREAMS'!H7","v":183.23699999999999},null,null,1.0353678588184609,9.3349633705228242E-3,39.524099999999997,150.43700000000001,null,null,4.8455082725417045,9.3622336246528506E-2,39.999600000000001,91.755499999999998,null,null,39.524099999999997,3.2847092488493407E-2,null,null,39.999600000000001,8.5956115544993272E-2,null,null,{"$f":"V4+AC1","v":32.167955573687856},39.524099999999997,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),35))-AD4,AG4-AD4))","v":220.4759},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ21,3,TRUE),35)))","v":260},8.5956115544993272E-2,39.999600000000001,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-18.743106895354124,334.99999999999994,1876.73]
[5,"k",{"$f":"'320STREAMS'!E8","v":-3.6093036898070738},{"$f":"'320STREAMS'!F8","v":-41.726200000000006},{"$f":"'320STREAMS'!G8","v":183.23699999999999},{"$f":"'320STREAMS'!H8","v":168.88300000000001},null,null,2.579316931413238,-1,150.43700000000001,150.43700000000001,null,null,7.5182468145344314,0.31993084199452038,40,63.499600000000001,null,null,150.43700000000001,1.4507357442918056,null,null,40,8.599786250017008E-2,null,null,{"$f":"V5+AC1","v":33.585844225491165},150.43700000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),35))-AD5,AG5-AD5))","v":109.56299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ21,3,TRUE),35)))","v":260},8.599786250017008E-2,40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E9","v":-1.4708149112637274},{"$f":"'320STREAMS'!F9","v":-17.003700000000002},{"$f":"'320STREAMS'!G9","v":168.88300000000001},{"$f":"'320STREAMS'!H9","v":32},null,null,1.0161220240102113,5.6588608121395352E-3,150.43700000000001,330,null,null,7.6823712428702269,0.77555056612558726,63.499600000000001,73.405299999999997,null,null,150.43700000000001,4.0300526757050434,"*",null,63.499600000000001,10.056836546722005,null,null,{"$f":"V6+AC1","v":36.165161156904404},150.43700000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),35))-AD6,AG6-AD6))","v":109.56299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ21,3,TRUE),35)))","v":260},10.056836546722005,63.499600000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'320STREAMS'!E10","v":-4.3336760053135244},{"$f":"'320STREAMS'!F10","v":-50.100475679999903},{"$f":"'320STREAMS'!G10","v":400},{"$f":"'320STREAMS'!H10","v":400},null,null,1.2784852918831211,-1,224.04300000000001,224.04300000000001,null,null,1.3395350622702236,3.3553218150832065E-2,73.405299999999997,113.328,null,null,224.04300000000001,4.7004340664766353,null,null,73.405299999999997,18.773039824331654,null,null,{"$f":"V7+AC1","v":36.835542547675999},224.04300000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),35))-AD7,AG7-AD7))","v":39.979332070268697},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ21,3,TRUE),35)))","v":264.0223320702687},18.773039824331654,73.405299999999997,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,50.878215376553484,32,1876.73]
[null,null,{"$f":"'320STREAMS'!E21","v":-7.384962810824935},{"$f":"'320STREAMS'!F21","v":-45.286334400000001},{"$f":"'320STREAMS'!G21","v":260},{"$f":"'320STREAMS'!H21","v":260},null,null,8.1021593081755106E-3,1.3601073204927848E-3,224.04300000000001,230,null,null,4.010426084375128,2.2699711242663723E-3,110,1876.73,null,null,224.04300000000001,5.9789193583597564,"*",null,91.755499999999998,21.303910530260694,null,null,{"$f":"V8+AC1","v":38.114027839559114},224.04300000000001,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),35))-AD8,AG8-AD8))","v":88.089132062887529},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ21,3,TRUE),35)))","v":312.13213206288754},21.303910530260694,91.755499999999998,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E22","v":-4.8455082725417045},{"$f":"'320STREAMS'!F22","v":-29.713799999999999},{"$f":"'320STREAMS'!G22","v":91.755499999999998},{"$f":"'320STREAMS'!H22","v":39.999600000000001},null,null,null,null,null,null,null,null,3.6093036898070738,0.25144933048676865,168.88300000000001,183.23699999999999,null,null,230,6.0207313515258472,null,null,110,22.112110314475917,null,null,{"$f":"V9+AC1","v":38.155839832725206},230,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),35))-AD9,AG9-AD9))","v":83.705530397060443},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ21,3,TRUE),35)))","v":313.70553039706044},22.112110314475917,110,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E12","v":1.0353678588184609},{"$f":"'320STREAMS'!F12","v":11.969612441490099},{"$f":"'320STREAMS'!G12","v":39.524099999999997},{"$f":"'320STREAMS'!H12","v":150.43700000000001},null,null,null,null,null,null,null,null,1.3955947740680028,6.4383440627228941E-3,183.23699999999999,400,null,null,330,6.5866174327398008,null,null,113.328,22.26708942042676,null,null,{"$f":"V10+AC1","v":38.72172591393916},330,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),35))-AD10,AG10-AD10))","v":4.9999999999999432},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ21,3,TRUE),35)))","v":334.99999999999994},22.26708942042676,113.328,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E13","v":2.579316931413238},{"$f":"'320STREAMS'!F13","v":29.818797029320606},{"$f":"'320STREAMS'!G13","v":150.43700000000001},{"$f":"'320STREAMS'!H13","v":150.43700000000001},null,null,null,null,null,null,null,null,1.5072065349295474,-1,230,230,null,null,null,null,null,null,168.88300000000001,22.99013901319049,null,null,null,null,null,null,null,22.99013901319049,168.88300000000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E14","v":1.0161220240102113},{"$f":"'320STREAMS'!F14","v":11.747116464040523},{"$f":"'320STREAMS'!G14","v":150.43700000000001},{"$f":"'320STREAMS'!H14","v":330},null,null,null,null,null,null,null,null,5.9700760862291196,8.9185480822066322E-3,230,899.4,null,null,null,null,null,null,183.23699999999999,26.632025868515285,null,null,null,null,null,null,null,26.632025868515285,183.23699999999999,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E31","v":-1.5072065349295474},{"$f":"'320STREAMS'!F31","v":-10.715056704},{"$f":"'320STREAMS'!G31","v":230},{"$f":"'320STREAMS'!H31","v":230},null,null,null,null,null,null,null,null,6.3971105202656444,8.9474582220442477E-3,230,944.96400000000006,null,null,null,null,null,null,230,27.039252811604463,null,null,null,null,null,null,null,27.039252811604463,230,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E32","v":0.6692231673065937},{"$f":"'320STREAMS'!F32","v":4.7576520000000002},{"$f":"'320STREAMS'!G32","v":30},{"$f":"'320STREAMS'!H32","v":224.04300000000001},null,null,null,null,null,null,null,null,7.384962810824935,-1,260,260,null,null,null,null,null,null,230,28.546459346534011,"*",null,null,null,null,null,null,28.546459346534011,230,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E33","v":1.2784852918831211},{"$f":"'320STREAMS'!F33","v":9.0890280000000008},{"$f":"'320STREAMS'!G33","v":224.04300000000001},{"$f":"'320STREAMS'!H33","v":224.04300000000001},null,null,null,null,null,null,null,null,4.3336760053135244,-1,400,400,null,null,null,null,null,null,260,29.343688991271215,null,null,null,null,null,null,null,29.343688991271215,260,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE10,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'320STREAMS'!E34","v":8.1021593081755106E-3},{"$f":"'320STREAMS'!F34","v":5.7600000000000054E-2},{"$f":"'320STREAMS'!G34","v":224.04300000000001},{"$f":"'320STREAMS'!H34","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,36.728651802096152,"*",null,null,null,null,null,null,36.728651802096152,260,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),30)),AI16-AL16))","v":47.693304628167709},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE10,3,TRUE),30)))","v":212.30669537183229}]
[null,null,{"$f":"'320STREAMS'!E42","v":-1.3395350622702236},{"$f":"'320STREAMS'!F42","v":-9.5230440000000005},{"$f":"'320STREAMS'!G42","v":113.328},{"$f":"'320STREAMS'!H42","v":73.405299999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,40.44905681086977,null,null,null,null,null,null,null,40.44905681086977,400,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE10,3,TRUE),30)))","v":344.72091397098353}]
[null,null,{"$f":"'320STREAMS'!E43","v":-7.6823712428702269},{"$f":"'320STREAMS'!F43","v":-54.615635999999995},{"$f":"'320STREAMS'!G43","v":73.405299999999997},{"$f":"'320STREAMS'!H43","v":63.499600000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,44.782732816183298,"*",null,null,null,null,null,null,44.782732816183298,400,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE10,3,TRUE),30)))","v":381.65400638871193}]
[null,null,{"$f":"'320STREAMS'!E44","v":-7.5182468145344314},{"$f":"'320STREAMS'!F44","v":-53.448840000000018},{"$f":"'320STREAMS'!G44","v":63.499600000000001},{"$f":"'320STREAMS'!H44","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,54.838639943984802,null,null,null,null,null,null,null,54.838639943984802,899.4,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE10,3,TRUE),30)))","v":467.35394031081819}]
[null,null,{"$f":"'320STREAMS'!E45","v":-6.3971105202656444},{"$f":"'320STREAMS'!F45","v":-45.478439999999999},{"$f":"'320STREAMS'!G45","v":944.96400000000006},{"$f":"'320STREAMS'!H45","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,55.349750894720103,null,null,null,null,null,null,null,55.349750894720103,944.96400000000006,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE10,3,TRUE),30)))","v":471.70980539073531}]
[null,null,{"$f":"'320STREAMS'!E46","v":-5.9700760862291196},{"$f":"'320STREAMS'!F46","v":-42.44256},{"$f":"'320STREAMS'!G46","v":899.4},{"$f":"'320STREAMS'!H46","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1876.73,57.464832809293284,null,null,null,null,null,null,null,57.464832809293284,1876.73,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE),30)),AI21-AL21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE10,3,TRUE),30)))","v":489.73526823710836}]
[null,null,{"$f":"'320STREAMS'!E11","v":-4.010426084375128},{"$f":"'320STREAMS'!F11","v":-46.363469318038518},{"$f":"'320STREAMS'!G11","v":1876.73},{"$f":"'320STREAMS'!H11","v":110}]

{"sheet":"320EC","index":142,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'320OPEX'!D1*1000 /8000/3600","v":27.386177276641938},"MW_el"]
["NH3-Ads-Kühlung",null,40,8.599786250017008E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.252934889706383,7.4650922309175415E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'320OPEX'!D1*1000 /8000/3600","v":19.533638645188375},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,8.4859645987351566,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.9465154856719291E-4,0.20628714877877016]
["Luftkühlung",{"$f":"C5","v":60},100,13.097165154775178,0,0,3.4722222222222222E-5,0,0,0,4.5476267898524926E-4,0]
["Wärme",{"$f":"C6","v":100},250,7.408818160348309,0,0.95,0,0,0,7.0383772523308936,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,13.145365092788131,0.6,0,0,0,7.8872190556728778,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,8.65490450740654,0.65,0,0,0,5.6256879298142515,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":13.512906985487129},{"$f":"SUM(J4:J9)","v":6.7854423626245106},{"$f":"SUM(K4:K9)","v":8.240651498616176E-4},{"$f":"SUM(L4:L9)","v":0.20628714877877016}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"325CAPEX","index":143,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'325OPEX'!D1","v":100000},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu SynGas > Wassergas-Shift > Methanol-Synthese > MtG-Synthese > MtG-Benzin"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'325STREAMS'!E41*8000/$G$2","v":12.232476416357589},{"$f":"J9*$D$1","v":1223247.6416357588},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":475.8993632098468},{"$f":"(K9/C9)^H9*E9*G9","v":297.43710200615425},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('325STREAMS'!E28*8000/$G$2+'325STREAMS'!E29*8000/$G$2+'325STREAMS'!E30*8000/$G$2)*'325STREAMS'!A26","v":6.7465000833739275},{"$f":"J10*$D$1","v":674650.0083373927},4.417138682130652,0.92023722544388586,"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'325STREAMS'!E16*8000/$G$2","v":2.7716371564482025},{"$f":"J11*$D$1","v":277163.71564482024},63.086416556862538,63.086416556862538,"TPI","Hannula"]
["MtG",null,42000,"MtG",25,2017,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.0627312775330398},0.6,0.9,{"$f":"'325STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":100000},44.710949934244574,44.710949934244574,"TPI","CAC - Buddenberg"]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":44.940531526385406},{"$f":"'325EC'!O3","v":44.940531526385406},35.658374137454352,22.286483835908967,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":6.5409414991839734},{"$f":"'325EC'!O4","v":6.5409414991839734},19.277166572566763,12.048229107854226,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":643.04940909310562},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamtkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"325OPEX","index":144,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":100000},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'325STREAMS'!E41*'325OPEX'!D1","v":1223247.6416357588},"t/a",{"$f":"G7*F7/1000000","v":52.236006100761863},{"$f":"I7*(1+$C7/100)","v":53.280726222777098},54.346340747232638,55.433267562177292,56.541932913420837,57.672771571689253,58.826227003123037,60.002751543185497,61.202806574049205,62.426862705530191,63.675399959640792,64.948907958833615,66.247886118010285,67.572843840370496,68.9243007171779,70.302786731521465,71.708842466151893,73.14301931547493,74.605879701784431,76.097997295820122,77.619957241736529,79.172356386571266,80.755803514302698,82.370919584588748,84.01833797628052,85.698704735806132,87.412678830522253,89.160932407132705,90.944151055275356,92.763034076380862,null,{"$f":"SUM(I7:AL7)/$AN$59","v":0.25256614299815988},null,{"$f":"SUMPRODUCT(I7:AL7,I$69:AL$69)","v":3422.4721394263861},{"$f":"AP7/$AP$59","v":0.25256614299815988}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('325CAPEX'!K10/'325CAPEX'!C10)^'325CAPEX'!I10*'325CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$69:AL$69)","v":0},{"$f":"AP11/$AP$59","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'325CAPEX'!K11","v":96468.486852566479},"€/a",{"$f":"G13/1000000","v":9.6468486852566482E-2},{"$f":"I13*(1+$C13/100)","v":9.8397856589617819E-2},0.10036581372141018,0.10237312999583839,0.10442059259575516,0.10650900444767027,0.10863918453662368,0.11081196822735614,0.11302820759190327,0.11528877174374133,0.11759454717861616,0.11994643812218848,0.12234536688463225,0.1247922742223249,0.1272881197067714,0.12983388210090682,0.13243055974292497,0.13507917093778349,0.13778075435653916,0.14053636944366996,0.14334709683254335,0.14621403876919423,0.14913831954457812,0.15212108593546969,0.15516350765417908,0.15826677780726267,0.16143211336340793,0.16466075563067609,0.1679539707432896,0.1713130501581554,null,{"$f":"SUM(I13:AL13)/$AN$59","v":4.6643446664399677E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$69:AL$69)","v":6.3205580447451943},{"$f":"AP13/$AP$59","v":4.6643446664399666E-4}]
[]
["MtG","Katalysator",2,null,6.6230172602443931,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E15*'325CAPEX'!K12","v":662301.72602443933},"€/a",{"$f":"G15/1000000","v":0.66230172602443937},{"$f":"I15*(1+$C15/100)","v":0.67554776054492816},0.68905871575582678,0.70283989007094327,0.71689668787236216,0.73123462162980946,0.74585931406240569,0.76077650034365385,0.775992030350527,0.7915118709575375,0.80734210837668829,0.82348895054422211,0.83995872955510653,0.85675790414620867,0.87389306222913288,0.8913709234737156,0.90919834194318994,0.92738230878205374,0.94592995495769483,0.96484855405684877,0.98414552513798581,1.0038284356407456,1.0239050043535605,1.0443831044406318,1.0652707665294445,1.0865761818600335,1.1083077054972341,1.1304738596071788,1.1530833367993225,1.1761450035353089,null,{"$f":"SUM(I15:AL15)/$AN$59","v":3.2022929188029372E-3},null,{"$f":"SUMPRODUCT(I15:AL15,I$69:AL$69)","v":43.393616289121148},{"$f":"AP15/$AP$59","v":3.2022929188029363E-3}]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":7313.0408541066618},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$69:AL$69)","v":0},{"$f":"AP16/$AP$59","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('325STREAMS'!E44+'325STREAMS'!E23+'325STREAMS'!E15-'325EC'!I10)/3600>0,D1*1000*('325STREAMS'!E44+'325STREAMS'!E23+'325STREAMS'!E15-'325EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$69:AL$69)","v":0},{"$f":"AP17/$AP$59","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('325PINCH'!AP4)/3600>0, D1*1000*('325PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$69:AL$69)","v":0},{"$f":"AP19/$AP$59","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('325EC'!J10)/3600<0, D1*1000*(-'325EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$69:AL$69)","v":0},{"$f":"AP21/$AP$59","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'325EC'!K10","v":3.3450337005708712E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":3.3450337005708708E-2},{"$f":"I22*(1+$C22/100)","v":3.4119343745822886E-2},3.4801730620739345E-2,3.5497765233154135E-2,3.620772053781722E-2,3.6931874948573563E-2,3.7670512447545032E-2,3.8423922696495937E-2,3.9192401150425854E-2,3.9976249173434369E-2,4.0775774156903061E-2,4.1591289640041121E-2,4.2423115432841947E-2,4.3271577741498785E-2,4.4137009296328758E-2,4.5019749482255331E-2,4.5920144471900438E-2,4.6838547361338446E-2,4.7775318308565219E-2,4.8730824674736523E-2,4.9705441168231251E-2,5.0699549991595878E-2,5.1713540991427796E-2,5.2747811811256352E-2,5.3802768047481478E-2,5.4878823408431109E-2,5.5976399876599733E-2,5.709592787413173E-2,5.8237846431614365E-2,5.940260336024665E-2,null,{"$f":"SUM(I22:AL22)/$AN$59","v":1.6173561552971114E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$69:AL$69)","v":2.1916462417824816},{"$f":"AP22/$AP$59","v":1.6173561552971114E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'325EC'!L10*D1*1000","v":6689588.2791117616},"m³/a",{"$f":"E23*G23/1000000","v":0.60206294512005853},{"$f":"I23*(1+$C23/100)","v":0.61410420402245969},0.62638628810290886,0.63891401386496705,0.65169229414226637,0.66472614002511166,0.67802066282561391,0.69158107608212616,0.70541269760376868,0.71952095155584406,0.73391137058696099,0.74858959799870017,0.76356138995867417,0.77883261775784762,0.79440927011300455,0.81029745551526466,0.82650340462556993,0.84303347271808138,0.85989414217244298,0.8770920250158919,0.89463386551620971,0.91252654282653389,0.93077707368306462,0.94939261515672591,0.96838046745986039,0.98774807680905763,1.0075030383452388,1.0276530991121435,1.0482061610943865,1.0691702843162743,null,{"$f":"SUM(I23:AL23)/$AN$59","v":2.9110325854117733E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$69:AL$69)","v":39.446807090872596},{"$f":"AP23/$AP$59","v":2.9110325854117733E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('325CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('325CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$59","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$69:AL$69)","v":0},{"$f":"AP26/$AP$59","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('325CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('325CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":83127.552535216004},"h/a",{"$f":"G27*$E$31/1000000","v":3.3417276119156836},{"$f":"I27*(1+$C27/100)","v":3.4419794402731543},3.5452388234813488,3.6515959881857891,3.7611438678313629,3.8739781838663041,3.9901975293822933,4.1099034552637619,4.2332005589216752,4.3601965756893257,4.4910024729600053,4.6257325471488056,4.7645045235632697,4.9074396592701683,5.0546628490482739,5.2063027345197224,5.3624918165553144,5.5233665710519739,5.6890675681835337,5.8597395952290396,6.0355317830859114,6.216597736578489,6.403095668675844,6.5951885387361191,6.7930441948982025,6.9968355207451491,7.2067405863675038,7.422942803958529,7.6456310880772849,7.8750000207196038,null,1.8948479298930988E-2,null,234.94200795338327,1.7337875769231029E-2]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('325CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('325CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":23962.909448727933},"h/a",{"$f":"G28*$E$31/1000000","v":0.963308959838863},{"$f":"I28*(1+$C28/100)","v":0.99220822863402891},1.0219744754930498,1.0526337097578413,1.0842127210505765,1.1167391026820939,1.1502412757625566,1.1847485140354335,1.2202909694564965,1.2568996985401915,1.2946066894963972,1.3334448901812892,1.373448236886728,1.4146516839933299,1.4570912345131297,1.5008039715485237,1.5458280906949795,1.592202933415829,1.6399690214183038,1.6891680920608529,1.7398431348226786,1.792038428867359,1.8457995817333799,1.9011735691853813,1.9582087762609428,2.0169550395487712,2.0774636907352342,2.1397876014572912,2.2039812295010099,2.2701006663860404,null,5.4622165549625861E-3,null,67.725969195402485,4.9979331090659745E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('325CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('325CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38571.224128103458},"h/a",{"$f":"G29*$E$31/1000000","v":1.550563209949759},{"$f":"I29*(1+$C29/100)","v":1.5970801062482518},1.6449925094356994,1.6943422847187704,1.7451725532603335,1.7975277298581436,1.8514535617538879,1.9069971686065046,1.9642070836646999,2.0231332961746409,2.08382729505988,2.1463421139116763,2.2107323773290268,2.2770543486488979,2.3453659791083648,2.4157269584816157,2.4881987672360641,2.5628447302531461,2.6397300721607406,2.7189219743255628,2.8004896335553298,2.8845043225619897,2.9710394522388497,3.0601706358060152,3.1519757548801959,3.2465350275266021,3.3439310783524001,3.4442490107029724,3.5475764810240618,3.6540037754547838,null,8.7921034559049812E-3,null,109.01320404011175,8.0447826479303468E-3]
[null,"MtG",3,"Kurve C",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('325CAPEX'!K12/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('325CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":22555.51442391194},"h/a",{"$f":"G30*$E$31/1000000","v":0.90673167984126013},{"$f":"I30*(1+$C30/100)","v":0.933933630236498},0.96195163914359294,0.9908101883179008,1.0205344939674379,1.0511505287864611,1.0826850446500549,1.1151655959895566,1.1486205638692433,1.1830791807853207,1.2185715562088804,1.2551287028951468,1.2927825639820012,1.3315660409014614,1.3715130221285052,1.4126584127923605,1.4550381651761313,1.4986893101314152,1.5436499894353577,1.5899594891184186,1.6376582737919712,1.6867880220057303,1.7373916626659023,1.7895134125458794,1.8431988149222558,1.8984947793699236,1.9554496227510214,2.0141131114335522,2.0745365047765589,2.1367725999198557,null,5.141408415184302E-3,null,63.748272234171829,4.7043933697821054E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.3524662923091133},{"$f":"I31*(1+$C31/100)","v":1.3930402810783868},1.4348314895107386,1.4778764341960609,1.5222127272219428,1.5678791090386011,1.6149154823097591,1.6633629467790518,1.7132638351824234,1.7646617502378961,1.817601602745033,1.8721296508273841,1.9282935403522057,1.9861423465627719,2.0457266169596551,2.1070984154684447,2.1703113679324981,2.235420708970473,2.3024833302395873,2.371557830146775,2.4427045650511783,2.5159857020027139,2.5914652730627954,2.6692092312546793,2.7492855081923198,2.8317640734380896,2.9167169956412322,3.0042185055104693,3.0943450606757836,3.1871754124960572,null,7.6688415449965731E-3,null,95.085890684613901,7.0169969792018934E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'325STREAMS'!E5+D1*'325STREAMS'!E17+D1*'325STREAMS'!E26","v":387112.46535402507},"t/a",{"$f":"G33*E33/1000000","v":0.9677811633850627},{"$f":"I33*(1+$C33/100)","v":0.98713678665276394},1.0068795223858193,1.0270171128335357,1.0475574550902065,1.0685086041920107,1.0898787762758508,1.1116763518013679,1.1339098788373954,1.1565880764141432,1.1797198379424261,1.2033142347012746,1.2273805193953002,1.2519281297832063,1.2769666923788705,1.3025060262264478,1.3285561467509768,1.3551272696859964,1.3822298150797163,1.4098744113813106,1.4380718996089368,1.4668333376011156,1.4961700043531379,1.5260934044402006,1.5566152725290046,1.5877475779795847,1.6195025295391763,1.6518925801299598,1.6849304317325591,1.7186290403672102,null,{"$f":"SUM(I33:AL33)/$AN$59","v":4.6793155516319683E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$69:AL$69)","v":63.408447850279352},{"$f":"AP33/$AP$59","v":4.6793155516319674E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'325CAPEX'!$L$18","v":45.013458636517399},{"$f":"I35*(1+$C35/100)","v":45.913727809247746},46.8320023654327,47.768642412741357,48.724015260996183,49.69849556621611,50.692465477540431,51.706314787091237,52.740441082833065,53.795249904489729,54.871154902579526,55.968578000631119,57.087949560643743,58.229708551856618,59.394302722893748,60.582188777351625,61.793832552898657,63.029709203956628,64.290303388035767,65.576109455796484,66.887631644912418,68.225384277810662,69.589891963366881,70.981689802634222,72.401323598686901,73.849350070660634,75.326337072073855,76.832863813515331,78.369521089785636,79.936911511581343,null,{"$f":"SUM(I35:AL35)/$AN$59","v":0.21764442727306052},null,{"$f":"SUMPRODUCT(I35:AL35,I$69:AL$69)","v":2949.2551131403575},{"$f":"AP35/$AP$59","v":0.21764442727306046}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":6.7520187954776096},{"$f":"I37*(1+$C37/100)","v":6.8870591713871621},7.0248003548149054,7.1652963619112038,7.3086022891494276,7.4547743349324165,7.603869821631065,7.7559472180636861,7.9110661624249596,8.0692874856734598,8.230673235386929,8.3952867000946672,8.5631924340965604,8.734456282778492,8.9091454084340622,9.0873283166027434,9.2690748829347989,9.4544563805934949,9.6435455082053654,9.8364164183694722,10.033144746736863,10.2338076416716,10.438483794505032,10.647253470395134,10.860198539803037,11.077402510599098,11.298950560811081,11.524929572027302,11.755428163467849,11.990536726737206,null,{"$f":"SUM(I37:AL37)/$AN$59","v":3.2646664090959079E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$69:AL$69)","v":442.38826697105372},{"$f":"AP37/$AP$59","v":3.2646664090959079E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'325CAPEX'!$L$18","v":6.430494090931056},{"$f":"I39*(1+$C39/100)","v":6.5591039727496776},6.6902860522046712,6.8240917732487647,6.96057360871374,7.0997850808880152,7.2417807825057761,7.3866163981558914,7.534348726119009,7.6850357006413894,7.8387364146542176,7.9955111429473025,8.155421365806248,8.318529793122373,8.4849003889848209,8.6545983967645181,8.8276903646998086,9.0042441719938058,9.1843290554336825,9.3680156365423564,9.5553759492732038,9.7464834682586687,9.9414131376238419,10.140241400376318,10.343046228383844,10.549907152951521,10.760905296010552,10.976123401930764,11.195645869969379,11.419558787368766,null,{"$f":"SUM(I39:AL39)/$AN$59","v":3.1092061039008651E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$69:AL$69)","v":421.32215902005095},{"$f":"AP39/$AP$59","v":3.1092061039008627E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100))","v":38.582964545586343},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":34.724668091027709},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":30.866371636469069},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":27.008075181910439},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":23.149778727351805},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":19.291482272793171},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":15.433185818234538},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":11.574889363675908},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":7.7165929091172707},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":3.8582964545586322},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('325CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'325CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$59","v":2.5291757322259051E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$69:AL$69)","v":1000.7427337842032},{"$f":"AP42/$AP$59","v":7.38512169298981E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('325CAPEX'!$L$18*(1-$E$41/100))","v":38.582964545586343},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":38.582964545586336},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":5.6843418860808015E-14},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'325CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'325CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'325CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$59","v":4.5985013313198264E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$69:AL$69)","v":1594.9261864684349},{"$f":"AP43/$AP$59","v":0.11769982015123454}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'325CAPEX'!L18*$E$45/100","v":19.291482272793168},{"$f":"I45*(1+$C45/100)","v":19.677311918249032},20.070858156614012,20.472275319746291,20.881720826141219,21.299355242664046,21.725342347517326,22.159849194467672,22.603046178357026,23.055107101924168,23.516209243962653,23.986533428841906,24.466264097418744,24.955589379367119,25.454701166954461,25.963795190293549,26.483071094099422,27.012732515981412,27.55298716630104,28.104046909627062,28.666127847819602,29.239450404775994,29.824239412871513,30.420724201128944,31.029138685151523,31.649721458854554,32.282715888031646,32.928370205792277,33.586937609908119,34.258676362106286,null,{"$f":"SUM(I45:AL45)/$AN$59","v":9.3276183117025901E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$69:AL$69)","v":1263.9664770601528},{"$f":"AP45/$AP$59","v":9.3276183117025874E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":217.3662513998963},216.39310936905065,215.48010486600543,214.6285136744965,213.83963928492963,213.11481351424408,212.45539714014507,211.86278055005155,211.33838440511545,210.88366031967595,171.91712701093596,175.46452564731931,179.08614393931532,182.7835644305228,186.55840425992702,190.41231594214315,194.34698816591415,198.36414661130834,202.46555478607277,206.65301488160864,210.92836864904962,215.29349829593366,219.75032740397251,224.30082186843572,228.94699085967972,233.69088780736485,238.53461140791842,243.48030665581527,248.53016589926219,253.686429920888,null,{"$f":"SUM(I47:AL47)","v":6342.5568489669986},null,{"$f":"SUMPRODUCT(I47:AL47,I$69:AL$69)","v":11820.349495495122},{"$f":"AP47/$AP$59","v":0.87229930861257821}]
[]
[]
["Einzahlungen"]
["Verkauf","MtG-Benzin",2,null,1666.0507110552485,"€/t",{"$f":"D1","v":100000},"t/a",{"$f":"E51*G51/1000000","v":166.60507110552484},{"$f":"I51*(1+$C51/100)","v":169.93717252763534},173.33591597818804,176.80263429775181,180.33868698370685,183.94546072338099,187.6243699378486,191.37685733660558,195.20439448333769,199.10848237300445,203.09065202046455,207.15246506087385,211.29551436209132,215.52142464933314,219.8318531423198,224.2284902051662,228.71306000926953,233.28732120945492,237.95306763364403,242.71212898631691,247.56637156604324,252.51769899736411,257.56805297731137,262.71941403685759,267.97380231759473,273.33327836394665,278.79994393122558,284.37594280985007,290.06346166604709,295.86473089936806,null,{"$f":"SUM(I51:AL51)/$AN$59*(AN59-AN47)/AN59","v":0.19660606642026524},null,{"$f":"SUMPRODUCT(I51:AL51,I$69:AL$69)","v":10915.865448172051},{"$f":"AP51/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.1028695009644343}]
[null,null,null,null,{"$f":"E51/1000*G52/1000","v":1.2414684881186651},"€/l",{"$f":"1/1.342*1000","v":745.15648286140095},"g/l (Dichte)"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.2414684881186651},"€/l BÄ",32,"MJ/l (Heizwert)"]
[null,"LPG",2,null,{"$f":"100/100*'325OPEX'!E51","v":1666.0507110552485},1,{"$f":"'325STREAMS'!E4*'325OPEX'!G51","v":12083.773784355173},"t/a",{"$f":"E54*G54/1000000","v":20.132179905655708},{"$f":"I54*(1+$C54/100)","v":20.534823503768823},20.945519973844199,21.364430373321085,21.791718980787508,22.22755336040326,22.672104427611327,23.125546516163553,23.588057446486825,24.059818595416562,24.541014967324895,25.031835266671393,25.532471972004821,26.043121411444918,26.563983839673817,27.095263516467295,27.637168786796643,28.189912162532575,28.753710405783227,29.328784613898893,29.915360306176872,30.513667512300412,31.123940862546419,31.746419679797349,32.381348073393298,33.028975034861162,33.689554535558386,34.363345626269556,35.050612538794951,35.751624789570847,null,{"$f":"SUM(I54:AL54)/$AN$59*(AN59-AN47)/AN59","v":2.3757432312543944E-2},null,{"$f":"SUMPRODUCT(I54:AL54,I$69:AL$69)","v":1319.048487361699},{"$f":"AP54/$AP$59*($AP$59-$AP$47)/$AP$59","v":1.2430517789637305E-2}]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('325STREAMS'!E44+'325STREAMS'!E23+'325STREAMS'!E15-'325EC'!I10)/3600<0,-D1*1000*('325STREAMS'!E44+'325STREAMS'!E23+'325STREAMS'!E15-'325EC'!I10)/3600,0)","v":250678.8290781239},"MWh/a",{"$f":"G56*E56/1000000","v":12.533941453906195},{"$f":"I56*(1+$C56/100)","v":12.784620282984319},13.040312688644006,13.301118942416887,13.567141321265224,13.838484147690528,14.115253830644338,14.397558907257226,14.68551008540237,14.979220287110419,15.278804692852628,15.58438078670968,15.896068402443873,16.213989770492752,16.538269565902606,16.869034957220659,17.206415656365074,17.550543969492377,17.901554848882224,18.259585945859868,18.624777664777067,18.99727321807261,19.377218682434062,19.764763056082742,20.160058317204399,20.563259483548489,20.974524673219459,21.39401516668385,21.821895470017527,22.258333379417877,null,{"$f":"SUM(I56:AL56)/$AN$59*($AN$59-$AN$47)/$AN$59","v":1.479095990081589E-2},null,{"$f":"SUMPRODUCT(I56:AL56,I$69:AL$69)","v":821.21641039033693},{"$f":"AP56/$AP$59*($AP$59-$AP$47)/$AP$59","v":7.7390219512832635E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('325EC'!J10>0,'325EC'!J10,0)*D1*1000/3600","v":377495.09624986048},"MWh/a",{"$f":"G57*E57/1000000","v":7.5499019249972097},{"$f":"I57*(1+$C57/100)","v":7.7008999634971538},7.8549179627670966,8.0120163220224381,8.1722566484628878,8.3357017814321459,8.5024158170607897,8.6724641334020056,8.8459134160700454,9.0228316843914467,9.2032883180792755,9.3873540844408616,9.575101166129679,9.7666031894522725,9.9619352532413181,10.161173958306145,10.364397437472268,10.571685386221715,10.78311909394615,10.998781475825073,11.218757105341574,11.443132247448405,11.671994892397374,11.905434790245321,12.143543486050229,12.386414355771233,12.634142642886658,12.886825495744391,13.14456200565928,13.407453245772466,null,{"$f":"SUM(I57:AL57)/$AN$59*($AN$59-$AN$47)/$AN$59","v":8.9094318047037348E-3},null,{"$f":"SUMPRODUCT(I57:AL57,I$69:AL$69)","v":494.66509640613071},{"$f":"AP57/$AP$59*($AP$59-$AP$47)/$AP$59","v":4.6616506820669635E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I57)","v":206.82109439008397},210.95751627788565,215.17666660344335,219.48019993551222,223.86980393422243,228.34720001290691,232.91414401316504,237.57242689342837,242.32387543129693,247.17035293992288,252.11375999872132,257.1560351986958,262.29915590266972,267.54513902072307,272.89604180113759,278.35396263716029,283.92104188990356,289.59946272770156,295.3914519822556,301.29928102190075,307.32526664233876,313.47177197518556,319.74120741468926,326.13603156298296,332.65875219424265,339.31192723812757,346.09816578289008,353.0201290985479,360.08053168051885,367.2821423141292,null,{"$f":"SUM(I59:AL59)","v":8390.3345385163884},null,{"$f":"SUMPRODUCT(I59:AL59,I$69:AL$69)","v":13550.795442330214},{"$f":"AP59/$AP$59*($AP$59-$AP$47)/$AP$59","v":0.12770069138742179}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I59-I47","v":-10.545157009812328},-5.4355930911650034,-0.30343826256208217,4.8516862610157148,10.0301646492928,15.232386498662834,20.458746873019976,25.709646343376818,30.985491026181478,36.286692620246924,80.196632987785364,81.691509551376498,83.213011963354404,84.761574590200269,86.337637541210569,87.941646695017141,89.574053723989408,91.235316116393221,92.925897196182831,94.646266140292113,96.396897993289144,98.178273679251902,99.990880010716751,101.83520969454725,103.71176133456294,105.62103943076272,107.56355437497166,109.53982244273263,111.55036578125666,113.5957123932412]
["Barwert",null,10,null,null,null,null,null,{"$f":"I62*(1+$C$63/100)^-(I5)","v":-9.586506372556661},-4.4922256951776882,-0.22797765782275137,3.3137669974835826,6.2279431045400502,8.5982850709983047,10.49857204671728,11.993739761767465,13.14087294830556,13.990090835328305,28.108430621166946,26.029432488348498,24.103845496386633,22.320371753795772,20.668543988682416,19.13866457019915,17.721749001065589,16.40947355367906,15.194126746303116,14.068564378031668,13.02616786181434,12.060805613910142,11.166797275822494,10.338880561161757,9.5721805350749225,8.8621811479648045,8.2046988582734812,7.5958581912023799,7.0320690914539234,6.5100059384722098]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$63/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'325CAPEX'!L18","v":257.21976363724224},{"$f":"$H$66*(1+$C$66/100)^I5","v":282.94174000096649},311.23591400106318,342.35950540116954,376.59545594128645,414.25500153541515,455.68050168895672,501.24855185785248,551.3734070436376,606.51074774800145,667.16182252280169,733.87800477508199,807.2658052525901,887.99238577784911,976.79162435563421,1074.4707867911977,1181.9178654703176,1300.1096520173494,1430.1206172190844,1573.1326789409932,1730.4459468350924,1903.4905415186017,2093.8395956704621,2303.2235552375087,2533.5459107612592,2786.9005018373855,3065.5905520211245,3372.1496072232371,3709.3645679455608,4080.3010247401171,4488.33112721413,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1730.4459468350924}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I62*I69","v":-64.493221135584577},-30.221448136667096,-1.533719681449931,22.293367307647678,41.898486920195971,57.844962379428239,70.629142912281765,80.687883639515164,88.405222093819944,94.118335385731839,189.09946557952304,175.11300574633887,162.15861935549341,150.16029984258984,139.04762863649509,128.75536492617462,119.22306550662994,110.39473250083581,102.21848691580112,94.646266140292113,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$67:I67)","v":-64.493221135584577},{"$f":"SUM($I$67:J67)","v":-94.714669272251669},{"$f":"SUM($I$67:K67)","v":-96.248388953701607},{"$f":"SUM($I$67:L67)","v":-73.955021646053922},{"$f":"SUM($I$67:M67)","v":-32.056534725857951},{"$f":"SUM($I$67:N67)","v":25.788427653570288},{"$f":"SUM($I$67:O67)","v":96.41757056585206},{"$f":"SUM($I$67:P67)","v":177.10545420536721},{"$f":"SUM($I$67:Q67)","v":265.51067629918714},{"$f":"SUM($I$67:R67)","v":359.62901168491896},{"$f":"SUM($I$67:S67)","v":548.72847726444206},{"$f":"SUM($I$67:T67)","v":723.84148301078096},{"$f":"SUM($I$67:U67)","v":886.0001023662744},{"$f":"SUM($I$67:V67)","v":1036.1604022088643},{"$f":"SUM($I$67:W67)","v":1175.2080308453594},{"$f":"SUM($I$67:X67)","v":1303.9633957715341},{"$f":"SUM($I$67:Y67)","v":1423.186461278164},{"$f":"SUM($I$67:Z67)","v":1533.5811937789997},{"$f":"SUM($I$67:AA67)","v":1635.7996806948008},{"$f":"SUM($I$67:AB67)","v":1730.4459468350929},{"$f":"SUM($I$67:AC67)","v":1730.4459468350929},{"$f":"SUM($I$67:AD67)","v":1730.4459468350929},{"$f":"SUM($I$67:AE67)","v":1730.4459468350929},{"$f":"SUM($I$67:AF67)","v":1730.4459468350929},{"$f":"SUM($I$67:AG67)","v":1730.4459468350929},{"$f":"SUM($I$67:AH67)","v":1730.4459468350929},{"$f":"SUM($I$67:AI67)","v":1730.4459468350929},{"$f":"SUM($I$67:AJ67)","v":1730.4459468350929},{"$f":"SUM($I$67:AK67)","v":1730.4459468350929},{"$f":"SUM($I$67:AL67)","v":1730.4459468350929},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1730.4459468350929}]
[null,null,{"$f":"C66","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$69/100)^($H$1-I5)>=1,(1+$C$69/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17+AQ19","v":0},{"$f":"K75*$L$91","v":0},{"$f":"K75","v":0},{"$f":"L75","v":0},null,{"$f":"N87","v":0.55074021671349194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.25256614299815988},{"$f":"K77*$L$91","v":0.31355290769788813},{"$f":"K77","v":0.25256614299815988},{"$f":"L77","v":0.31355290769788813},null,{"$f":"N77","v":0.31355290769788813}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},{"$f":"K78*$L$91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N82","v":5.4708381847727861E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":4.6793155516319674E-3},{"$f":"K80*$L$91","v":5.8092228033146962E-3},null,null,null,{"$f":"N83","v":0.27019869807413915}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":3.0727682009414844E-3},3.8147448927619352E-3,null,null,null,{"$f":"N84","v":5.226828378541807E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ15+AQ8","v":3.6315391476406014E-2},4.508441415165123E-2,{"$f":"K81+K80+K82","v":4.4067475228979469E-2},{"$f":"L81+L80+L82","v":5.4708381847727861E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.21764442727306046},0.27019869807413915,{"$f":"K83","v":0.21764442727306046},{"$f":"L83","v":0.27019869807413915}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.2101981875211344E-2},5.226828378541807E-2,{"$f":"K84","v":4.2101981875211344E-2},{"$f":"L84","v":5.226828378541807E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12436824415603451},0.15439925604236515]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.19155103708113264},0.23780457640267608]
[null,null,null,null,null,null,null,null,"Rendite - MtG",null,{"$f":"AQ51","v":0.1028695009644343},0.12770924383583782,{"$f":"K85+K86+K87+K88+K89","v":0.43588095067330579},{"$f":"L85+L86+L87+L88+L89+L90","v":0.55074021671349194}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,{"$f":"AQ54","v":1.2430517789637305E-2},1.5432096126833196E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ57","v":4.6616506820669635E-3},5.7872924244030165E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ56","v":7.7390219512832635E-3},9.6077518813767939E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.2414684881186651},"pro Liter",{"$f":"SUM(N75:N87)","v":1.2414684881186653}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":100000},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":100000},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.2414684881186651},{"$f":"N119","v":100000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.2414684881186651},{"$f":"N120","v":100000},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.2414684881186651},{"$f":"N121","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.2414684881186651},{"$f":"N122","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.2414684881186651},{"$f":"O132*R122","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.2414684881186651},{"$f":"O133*R123","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.2414684881186651},{"$f":"O134*R124","v":100000},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.2414684881186651},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":1666.0507110552485},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L75","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L77","v":0.31355290769788813}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L78","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L80","v":5.8092228033146962E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.8147448927619352E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,4.508441415165123E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.27019869807413915]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.226828378541807E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.15439925604236515]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.23780457640267608]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12770924383583782]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L89+L90","v":1.5395044305779811E-2}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L88","v":1.5432096126833196E-2}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G21+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2902000.338931215},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":7313040854.1066618},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51+G54)*G53*1000/G52*1000","v":4813325581.3953485},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.5193322642401978},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.5193322642401978},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.5193322642401978},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"325STREAMS","index":145,"n_rows":44,"n_cols":18,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MtG",null,"OUT","PRODUCT",1,{"$f":"M4","v":11.56073403239459},null,null,null,null,null,"MtG-Selektivität:"]
[null,null,null,"LPG",{"$f":"F4/$F$3","v":0.12083773784355173},{"$f":"M5","v":1.3969729482855242},null,null,null,null,null,"PRODUCT",{"$f":"M6/100*SUM(R4:R5)","v":11.56073403239459},null,"Standardwerte:",null,"PRODUCT",11.560734032394588]
[null,null,null,"H2O",1.5583025958587502,18.015121852713087,null,null,null,null,null,"LPG",{"$f":"(100-M6)*SUM(R4:R5)/100","v":1.3969729482855242},null,null,null,"LPG",1.3969729482855247]
[null,null,"IN","MeOH",2.7716371564482025,32.042160000000102,null,null,null,null,null,"Sel:",89.218980253463016,null,null,null,"Sel:",{"$f":"R4/SUM(R4:R5)*100","v":89.218980253463016}]
[null,null,"THERMAL",null,-1.3955947740680028,-16.1341,400,183.23699999999999]
[null,null,null,null,-3.6093036898070738,-41.726200000000006,183.23699999999999,168.88300000000001]
[null,null,null,null,-1.4708149112637274,-17.003700000000002,168.88300000000001,32]
[null,null,null,null,-4.3336760053135244,-50.100475679999903,400,400]
[null,null,null,null,-4.010426084375128,-46.363469318038518,1876.73,110]
[null,null,null,null,1.0353678588184609,11.969612441490099,39.524099999999997,150.43700000000001]
[null,null,null,null,2.579316931413238,29.818797029320606,150.43700000000001,150.43700000000001]
[null,null,null,null,1.0161220240102113,11.747116464040523,150.43700000000001,330]
[null,null,"WORK",null,1.4854775287900308E-2,0.17173210621440324]
["MeOH",null,"OUT","MeOH",{"$f":"F16*$E$6/$F$16","v":2.7716371564482025},{"$f":"Q16+L17/100*Q16","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",0.12013876138856756,0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.39527315627685472,2.4239082569594599]
[null,null,null,"CO",2.3861749139920856,14.632587578307101]
[null,null,null,"H2",0.4111603137289892,2.5213320549491001]
[null,null,"THERMAL",null,-7.384962810824935,-45.286334400000001,260,260]
[null,null,null,null,-4.8455082725417045,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,1.0559348740367356,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F24*$E$19/$F$24","v":2.3861749139920856},16.255671160894199]
["FRACTION",null,null,"H2",0.41111891068915163,2.8007225208009401]
[0.71014670499999999,null,null,"H2O",2.192683296292933,14.937521308901699]
[null,null,null,"CO2",5.840169114396307,39.785796125401703]
[null,null,"IN","CO",5.2567115005956104,35.811026693936803]
[null,null,null,"H2",0.20452931210568528,1.39334347237419]
[null,null,null,"H2O",4.0389089956033519,27.514821355432002]
[null,null,"THERMAL",null,-3.9058254293559682,-26.608197671999999,400,400]
[null,null,null,null,-4.4902713670869137,-30.589700000000001,400,164]
[null,null,null,null,-5.2943446161704921,-36.067399999999999,164,105.441]
[null,null,null,null,-2.174360738393915,-14.812700000000007,105.441,40]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F36*($E$28)/$F$37","v":0.20452931210568526},1.39334347237419]
[null,null,null,"CO",5.2567115005956104,35.811026693936803]
[null,null,null,"H2O",4.038908995603351,27.514821355432002]
[null,null,"IN","H2O",3.1976174205355092,21.783573778172901]
[null,null,null,"O2",2.8833540174078283,19.6426734991567]
[null,null,null,"BIOMW",12.232476416357589,83.332999999999998]
[null,null,"THERMAL",null,-6.4366374050633866,-43.849200000000003,500,105]
[null,null,null,null,-1.8897490176629221,-12.873799999999999,500,400]
[null,null,"WORK",null,4.7314367352268842,32.232624371089237]

{"sheet":"325PINCH","index":146,"n_rows":19,"n_cols":44,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-46.610668307685778},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",28.63779367253953,null,"MIN-DT",{"$f":"MIN(AF3:AF6,AK3:AK18)","v":4.9999999999998863}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",1.0353678588184609,9.3349633705228242E-3,39.524099999999997,150.43700000000001,null,"HOT",1.4708149112637274,1.0745051695708944E-2,32,168.88300000000001,null,"COOL-CURVE",39.524099999999997,0,null,null,32,0,null,null,{"$f":"V3+AC1","v":28.63779367253953},{"$f":"U3","v":39.524099999999997},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35))-AD3,AG3-AD3))","v":220.4759},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ18,3,TRUE),35)))","v":260},{"$f":"Z3","v":0},{"$f":"Y3","v":32},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-28.63779367253953,32,260]
["deltaT",null,{"$f":"'325STREAMS'!E7","v":-1.3955947740680028},{"$f":"'325STREAMS'!F7","v":-16.1341},{"$f":"'325STREAMS'!G7","v":400},{"$f":"'325STREAMS'!H7","v":183.23699999999999},null,null,2.579316931413238,-1,150.43700000000001,150.43700000000001,null,null,4.8455082725417045,9.3622336246528506E-2,39.999600000000001,91.755499999999998,null,null,150.43700000000001,1.0353678588184609,null,null,39.999600000000001,8.5956115544993272E-2,null,null,{"$f":"V4+AC1","v":29.673161531357991},{"$f":"U4","v":150.43700000000001},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35))-AD4,AG4-AD4))","v":109.56299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ18,3,TRUE),35)))","v":260},8.5956115544993272E-2,39.999600000000001,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-17.972874635146255,334.99999999999989,1876.73]
[5,"k",{"$f":"'325STREAMS'!E8","v":-3.6093036898070738},{"$f":"'325STREAMS'!F8","v":-41.726200000000006},{"$f":"'325STREAMS'!G8","v":183.23699999999999},{"$f":"'325STREAMS'!H8","v":168.88300000000001},null,null,1.0161220240102113,5.6588608121395352E-3,150.43700000000001,330,null,null,2.174360738393915,3.3226276163168575E-2,40,105.441,null,null,150.43700000000001,3.6146847902316992,"*",null,40,8.599786250017008E-2,null,null,{"$f":"V5+AC1","v":32.252478462771229},{"$f":"U5","v":150.43700000000001},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35))-AD5,AG5-AD5))","v":161.48514345779483},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ18,3,TRUE),35)))","v":311.92214345779485},8.599786250017008E-2,40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E9","v":-1.4708149112637274},{"$f":"'325STREAMS'!F9","v":-17.003700000000002},{"$f":"'325STREAMS'!G9","v":168.88300000000001},{"$f":"'325STREAMS'!H9","v":32},null,null,null,null,null,null,null,null,6.4366374050633866,1.6295284569780726E-2,105,500,null,null,330,4.630806814241911,null,null,91.755499999999998,7.2072267451075112,null,null,{"$f":"V6+AC1","v":33.268600486781438},{"$f":"U6","v":330},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH18),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35))-AD6,AG6-AD6))","v":4.9999999999998863},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ18,3,TRUE),35)))","v":334.99999999999989},7.2072267451075112,91.755499999999998,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'325STREAMS'!E10","v":-4.3336760053135244},{"$f":"'325STREAMS'!F10","v":-50.100475679999903},{"$f":"'325STREAMS'!G10","v":400},{"$f":"'325STREAMS'!H10","v":400},null,null,null,null,null,null,null,null,5.2943446161704921,9.0410434197484457E-2,105.441,164,null,null,null,null,null,null,105,7.7896049969344148,null,null,null,null,null,null,null,7.7896049969344148,105,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,46.610668307685785,32,1876.73]
[null,null,{"$f":"'325STREAMS'!E21","v":-7.384962810824935},{"$f":"'325STREAMS'!F21","v":-45.286334400000001},{"$f":"'325STREAMS'!G21","v":260},{"$f":"'325STREAMS'!H21","v":260},null,null,null,null,null,null,null,null,4.010426084375128,2.2699711242663723E-3,110,1876.73,null,null,null,null,null,null,105.441,7.8161825730154533,null,null,null,null,null,null,null,7.8161825730154533,105.441,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E22","v":-4.8455082725417045},{"$f":"'325STREAMS'!F22","v":-29.713799999999999},{"$f":"'325STREAMS'!G22","v":91.755499999999998},{"$f":"'325STREAMS'!H22","v":39.999600000000001},null,null,null,null,null,null,null,null,4.4902713670869137,1.902657358935133E-2,164,400,null,null,null,null,null,null,110,8.3516406355561532,null,null,null,null,null,null,null,8.3516406355561532,110,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E12","v":1.0353678588184609},{"$f":"'325STREAMS'!F12","v":11.969612441490099},{"$f":"'325STREAMS'!G12","v":39.524099999999997},{"$f":"'325STREAMS'!H12","v":150.43700000000001},null,null,null,null,null,null,null,null,3.6093036898070738,0.25144933048676865,168.88300000000001,183.23699999999999,null,null,null,null,null,null,164,14.816560681267138,null,null,null,null,null,null,null,14.816560681267138,164,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E13","v":2.579316931413238},{"$f":"'325STREAMS'!F13","v":29.818797029320606},{"$f":"'325STREAMS'!G13","v":150.43700000000001},{"$f":"'325STREAMS'!H13","v":150.43700000000001},null,null,null,null,null,null,null,null,1.3955947740680028,6.4383440627228941E-3,183.23699999999999,400,null,null,null,null,null,null,168.88300000000001,15.05258967108812,null,null,null,null,null,null,null,15.05258967108812,168.88300000000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E14","v":1.0161220240102113},{"$f":"'325STREAMS'!F14","v":11.747116464040523},{"$f":"'325STREAMS'!G14","v":150.43700000000001},{"$f":"'325STREAMS'!H14","v":330},null,null,null,null,null,null,null,null,7.384962810824935,-1,260,260,null,null,null,null,null,null,183.23699999999999,19.201486478429093,null,null,null,null,null,null,null,19.201486478429093,183.23699999999999,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E31","v":-3.9058254293559682},{"$f":"'325STREAMS'!F31","v":-26.608197671999999},{"$f":"'325STREAMS'!G31","v":400},{"$f":"'325STREAMS'!H31","v":400},null,null,null,null,null,null,null,null,4.3336760053135244,-1,400,400,null,null,null,null,null,null,260,22.581374674997409,null,null,null,null,null,null,null,22.581374674997409,260,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'325STREAMS'!E32","v":-4.4902713670869137},{"$f":"'325STREAMS'!F32","v":-30.589700000000001},{"$f":"'325STREAMS'!G32","v":400},{"$f":"'325STREAMS'!H32","v":164},null,null,null,null,null,null,null,null,3.9058254293559682,-1,400,400,null,null,null,null,null,null,260,29.966337485822343,"*",null,null,null,null,null,null,29.966337485822343,260,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)),AI14-AL14))","v":109.56299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)))","v":150.43700000000001}]
[null,null,{"$f":"'325STREAMS'!E33","v":-5.2943446161704921},{"$f":"'325STREAMS'!F33","v":-36.067399999999999},{"$f":"'325STREAMS'!G33","v":164},{"$f":"'325STREAMS'!H33","v":105.441},null,null,null,null,null,null,null,null,1.8897490176629221,1.8897490176629221E-2,400,500,null,null,null,null,null,null,400,36.130561754279327,null,null,null,null,null,null,null,36.130561754279327,400,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE6,3,TRUE),30)))","v":358.38854669133315}]
[null,null,{"$f":"'325STREAMS'!E34","v":-2.174360738393915},{"$f":"'325STREAMS'!F34","v":-14.812700000000007},{"$f":"'325STREAMS'!G34","v":105.441},{"$f":"'325STREAMS'!H34","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,44.370063188948819,"*",null,null,null,null,null,null,44.370063188948819,400,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE6,3,TRUE),30)))","v":440.11832893814824}]
[null,null,{"$f":"'325STREAMS'!E42","v":-6.4366374050633866},{"$f":"'325STREAMS'!F42","v":-43.849200000000003},{"$f":"'325STREAMS'!G42","v":500},{"$f":"'325STREAMS'!H42","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,48.116337776016465,null,null,null,null,null,null,null,48.116337776016465,500,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE6,3,TRUE),30)))","v":477.27861207730609}]
[null,null,{"$f":"'325STREAMS'!E43","v":-1.8897490176629221},{"$f":"'325STREAMS'!F43","v":-12.873799999999999},{"$f":"'325STREAMS'!G43","v":500},{"$f":"'325STREAMS'!H43","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1876.73,51.241475121927692,null,null,null,null,null,null,null,51.241475121927692,1876.73,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE6,3,TRUE),30)))","v":508.27767152257695}]
[null,null,{"$f":"'325STREAMS'!E11","v":-4.010426084375128},{"$f":"'325STREAMS'!F11","v":-46.363469318038518},{"$f":"'325STREAMS'!G11","v":1876.73},{"$f":"'325STREAMS'!H11","v":110}]

{"sheet":"325EC","index":147,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'325OPEX'!D1*1000 /8000/3600","v":44.940531526385406},"MW_el"]
["NH3-Ads-Kühlung",null,40,8.599786250017008E-2,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.252934889706383,7.4650922309175415E-5,0,null,"Leistung-Gasturbine",{"$f":"I9*'325OPEX'!D1*1000 /8000/3600","v":6.5409414991839734},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.7518732821081207,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,9.5551155628754194E-5,6.689588279111762E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.731877213031737,0,0,3.4722222222222222E-5,0,0,0,1.6430129211915753E-4,0]
["Wärme",{"$f":"C6","v":100},250,14.571324583896169,0,0.95,0,0,0,13.84275835470136,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,21.571455132664997,0.6,0,0,0,12.942873079598998,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,2.8981402334845909,0.65,0,0,0,1.8837911517649841,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":14.826664231363981},{"$f":"SUM(J4:J9)","v":13.589823464994977},{"$f":"SUM(K4:K9)","v":3.3450337005708712E-4},{"$f":"SUM(L4:L9)","v":6.689588279111762E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"400CAPEX","index":148,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'400OPEX'!D1","v":88902.612407526234},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > Methanisierung > Methan"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'400STREAMS'!E30*8000/$G$2","v":2.6817062587842062},{"$f":"J8*$D$1","v":238410.69211552953},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":216.58953159705834},{"$f":"(K8/C8)^H8*E8*G8","v":135.36845724816146},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'400STREAMS'!E25*8000/$G$3","v":1.2619972315944827},{"$f":"J9*$D$1","v":112194.85073981542},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":201.69026298033702},{"$f":"(K9/C9)^H9*E9*G9","v":201.69026298033702},"TPI","Schmidt (FVV - Renewables 2050)"]
[]
["MethCO2",null,26621.499873869325,"Meth",12.282375460000001,2009,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.1555853611803029},0.79600000000000004,0.9,{"$f":"'400STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":88902.612407526234},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":59.300077038856458},{"$f":"(K11/C11)^H11*E11*G11","v":37.062548149285284},"TIC","W.L. Becker, M. Penev, R.J. Braun, Production of synthetic natural gas from carbon dioxide and renewably generated hydrogen: A techno-economic analysis of a power-to-gas strategy, J. Energy Resour. Technol. Trans. ASME. 141 (2019) 1–11. https://doi.org/10.1115/1.4041381."]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'400EC'!O3","v":0},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":0},{"$f":"(K13/C13)^H13*E13*G13","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'400EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":477.57987161625181},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"400OPEX","index":149,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":88902.612407526234},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.88902612407526238]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('400CAPEX'!K8/'400CAPEX'!C8)^'400CAPEX'!I8*'400CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$72:AL$72)","v":0},{"$f":"AP7/$AP$62","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'400CAPEX'!M9*E9*1000000/D9/100","v":6050707.8894101111},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.3757791542091793},{"$f":"S9*(1+$C9/100)","v":7.5232947372933632},7.6737606320392304,7.8272358446800148,7.9837805615736155,8.143456172805088,8.3063252962611891,8.4724518021864128,8.641900838230141,8.8147388549947436,8.9910336320946378,9.1708543047365314,9.3542713908312614,9.5413568186478859,9.7321839550208438,9.9268276341212616,10.125364186803687,10.32787147053976,10.534428899950555,10.745117477949567,null,{"$f":"SUM(I9:AL9)/$AN$62","v":1.0353234925821462E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$72:AL$72)","v":126.74797420622725},{"$f":"AP9/$AP$62","v":4.5338214757182707E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'400STREAMS'!E27*'400OPEX'!D1","v":375965.44569899084},"t/a",{"$f":"E10*G10/1000000","v":0.75193089139798164},{"$f":"I10*(1+$C10/100)","v":0.76696950922594131},0.78230889941046011,0.79795507739866933,0.81391417894664275,0.83019246252557566,0.84679631177608716,0.86373223801160892,0.88100688277184114,0.89862702042727793,0.9165995608358235,{"$f":"S10*(1+$C10/100)","v":0.93493155205253997},0.95363018309359082,0.97270278675546262,0.9921568424905719,1.0119999793403833,1.032239978927191,1.0528847785057349,1.0739424740758496,1.0954213235573667,1.117329750028514,1.1396763450290843,1.162469871929666,1.1857192693682594,1.2094336547556246,1.233622327850737,1.2582947744077517,1.2834606698959068,1.309129883293825,1.3353124809597015,null,{"$f":"SUM(I10:AL10)/$AN$62","v":1.7622652327675299E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$72:AL$72)","v":49.266066046847065},{"$f":"AP10/$AP$62","v":1.7622652327675301E-3}]
[]
[]
[]
["Meth","Katalysator",2,null,0.41808910289554913,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'400CAPEX'!K11","v":37169.213466533358},"€/a",{"$f":"G14/1000000","v":3.716921346653336E-2},{"$f":"I14*(1+$C14/100)","v":3.7912597735864029E-2},3.8670849690581308E-2,3.9444266684392937E-2,4.0233152018080795E-2,4.1037815058442409E-2,4.1858571359611255E-2,4.2695742786803478E-2,4.3549657642539548E-2,4.4420650795390343E-2,4.530906381129815E-2,4.6215245087524115E-2,4.7139549989274596E-2,4.8082340989060085E-2,4.904398780884129E-2,5.0024867565018116E-2,5.1025364916318476E-2,5.2045872214644844E-2,5.308678965893774E-2,5.4148525452116493E-2,5.5231495961158825E-2,5.6336125880382004E-2,5.7462848397989645E-2,5.8612105365949442E-2,5.9784347473268433E-2,6.0980034422733802E-2,6.2199635111188478E-2,6.3443627813412243E-2,6.4712500369680487E-2,6.6006750377074097E-2,null,{"$f":"SUM(I14:AL14)/$AN$62","v":8.7111745734512621E-5},null,{"$f":"SUMPRODUCT(I14:AL14,I$72:AL$72)","v":2.4353048218927111},{"$f":"AP14/$AP$62","v":8.7111745734512621E-5}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":58270.971344678423},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$72:AL$72)","v":0},{"$f":"AP16/$AP$62","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('400STREAMS'!E29)/3600-G21","v":2225665.3515510894},"MWh/a",{"$f":"G18*E18/1000000","v":111.28326757755447},{"$f":"I18*(1+$C18/100)","v":113.50893292910555},115.77911158768767,118.09469381944142,120.45658769583025,122.86571944974686,125.32303383874181,127.82949451551664,130.38608440582698,132.99380609394353,135.65368221582241,138.36675586013885,141.13409097734163,143.95677279688846,146.83590825282624,149.77262641788278,152.76807894624042,155.82344052516524,158.93990933566855,162.11870752238192,165.36108167282956,168.66830330628616,172.04166937241189,175.48250275986013,178.99215281505732,182.57199587135847,186.22343578878565,189.94790450456136,193.74686259465258,197.62179984654563,null,{"$f":"SUM(I18:AL18)/$AN$62","v":0.2608093851232573},null,{"$f":"SUMPRODUCT(I18:AL18,I$72:AL$72)","v":7291.2136914494486},{"$f":"AP18/$AP$62","v":0.26080938512325724}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('400STREAMS'!E33)/3600","v":77210.904666100978},"MWh/a",{"$f":"G19*E18/1000000","v":3.8605452333050492},{"$f":"I19*(1+$C19/100)","v":3.9377561379711503},4.0165112607305735,4.0968414859451849,4.178778315664089,4.2623538819773712,4.3476009596169183,4.4345529788092568,4.5232440383854424,4.6137089191531517,4.7059830975362145,4.800102759486939,4.8961048146766775,4.9940269109702111,5.093907449189615,5.1957855981734076,5.299701310136876,5.4056953363396136,5.5138092430664063,5.6240854279277341,5.7365671364862889,5.8512984792160152,5.9683244488003355,6.0876909377763422,6.2094447565318696,6.3336336516625069,6.4603063246957575,6.5895124511896723,6.7213027002134655,6.8557287542177345,null,{"$f":"SUM(I19:AL19)/$AN$62","v":9.0477791536550303E-3},null,{"$f":"SUMPRODUCT(I19:AL19,I$72:AL$72)","v":252.94063406178302},{"$f":"AP19/$AP$62","v":9.0477791536550285E-3}]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('400STREAMS'!E24-'400EC'!I10)/3600>0,D1*1000*('400STREAMS'!E24-'400EC'!I10)/3600,0)","v":1382.5809015470118},"MWh/a",{"$f":"G20*E18/1000000","v":6.9129045077350584E-2},{"$f":"I20*(1+$C20/100)","v":7.0511625978897596E-2},7.1921858498475544E-2,7.3360295668445055E-2,7.4827501581813963E-2,7.6324051613450239E-2,7.7850532645719242E-2,7.9407543298633629E-2,8.0995694164606308E-2,8.2615608047898442E-2,8.4267920208856414E-2,8.5953278613033549E-2,8.7672344185294224E-2,8.9425791069000116E-2,9.1214306890380126E-2,9.3038593028187733E-2,9.4899364888751489E-2,9.679735218652652E-2,9.8733299230257046E-2,0.10070796521486219,0.10272212451915944,0.10477656700954263,0.10687209834973349,0.10900954031672816,0.11118973112306273,0.11341352574552398,0.11568179626043446,0.11799543218564315,0.12035534082935602,0.12276244764594314,null,{"$f":"SUM(I20:AL20)/$AN$62","v":1.6201450706160113E-4},null,{"$f":"SUMPRODUCT(I20:AL20,I$72:AL$72)","v":4.5292940341955523},{"$f":"AP20/$AP$62","v":1.6201450706160111E-4}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('400STREAMS'!E24-'400EC'!I10)/3600<0,-D1*1000*('400STREAMS'!E24-'400EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('400PINCH'!AP6)/3600>0, D1*1000*('400PINCH'!AP6)/3600,0)","v":79022.820086104097},"MWh/a",{"$f":"G22*E22/1000000","v":3.9511410043052049},{"$f":"I22*(1+$C22/100)","v":4.0301638243913089},4.1107671008791353,4.1929824428967182,4.276842091754653,4.3623789335897465,4.4496265122615419,4.5386190425067729,4.6293914233569087,4.7219792518240471,4.8164188368605281,4.912747213597739,5.0110021578696937,5.111222201027088,5.2134466450476298,5.3177155779485821,5.4240698895075541,5.5325512872977054,5.6432023130436599,5.7560663593045334,5.8711876864906243,5.9886114402204367,6.1083836690248452,6.2305513424053425,6.3551623692534491,6.482265616638518,6.6119109289712883,6.744149147550714,6.8790321305017281,7.0166127731117625,null,{"$f":"SUM(I22:AL22)/$AN$62","v":9.2601042214182638E-3},null,{"$f":"SUMPRODUCT(I22:AL22,I$72:AL$72)","v":258.87641524688718},{"$f":"AP22/$AP$62","v":9.2601042214182621E-3}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('400EC'!J10)/3600<0, D1*1000*(-'400EC'!J10)/3600,0)","v":32596.093403717161},"MWh/a",{"$f":"G24*E24/1000000","v":1.6298046701858582},{"$f":"I24*(1+$C24/100)","v":1.6624007635895754},1.695648778861367,1.7295617544385944,1.7641529895273662,1.7994360493179136,1.8354247703042719,1.8721332657103573,1.9095759310245646,1.9477674496450559,1.986722798637957,2.0264572546107162,2.0669863997029307,2.1083261276969893,2.1504926502509294,2.1935025032559481,2.2373725533210669,2.2821200043874881,2.3277624044752381,2.3743176525647427,2.4218040056160377,2.4702400857283586,2.5196448874429258,2.5700377851917842,2.6214385408956198,2.6738673117135323,2.7273446579478029,2.7818915511067588,2.8375293821288938,2.8942799697714716,null,{"$f":"SUM(I24:AL24)/$AN$62","v":3.8196969154051146E-3},null,{"$f":"SUMPRODUCT(I24:AL24,I$72:AL$72)","v":106.78383538087449},{"$f":"AP24/$AP$62","v":3.819696915405115E-3}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'400EC'!K10","v":4.2054124012417242E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":3.7387214872139723E-2},{"$f":"I25*(1+$C25/100)","v":3.8134959169582518E-2},3.8897658352974165E-2,3.9675611520033648E-2,4.0469123750434322E-2,4.1278506225443011E-2,4.210407634995187E-2,4.2946157876950906E-2,4.3805081034489927E-2,4.468118265517973E-2,4.5574806308283325E-2,4.6486302434448991E-2,4.7416028483137973E-2,4.836434905280073E-2,4.9331636033856749E-2,5.0318268754533886E-2,5.1324634129624562E-2,5.2351126812217055E-2,5.3398149348461398E-2,5.4466112335430625E-2,5.555543458213924E-2,5.6666543273782025E-2,5.7799874139257669E-2,5.895587162204282E-2,6.0134989054483674E-2,6.1337688835573348E-2,6.2564442612284818E-2,6.3815731464530512E-2,6.5092046093821118E-2,6.6393887015697539E-2,null,{"$f":"SUM(I25:AL25)/$AN$62","v":8.7622665424326557E-5},null,{"$f":"SUMPRODUCT(I25:AL25,I$72:AL$72)","v":2.449588144695078},{"$f":"AP25/$AP$62","v":8.762266542432653E-5}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'400EC'!L10*D1*1000","v":1345684.3222274438},"m³/a",{"$f":"E26*G26/1000000","v":0.12111158900046994},{"$f":"I26*(1+$C26/100)","v":0.12353382078047934},0.12600449719608892,0.12852458714001069,0.13109507888281091,0.13371698046046712,0.13639132006967647,0.13911914647106999,0.14190152940049139,0.14473955998850122,0.14763435118827123,0.15058703821203664,0.15359877897627738,0.15667075455580293,0.15980416964691899,0.16300025303985738,0.16626025810065453,0.16958546326266763,0.172977172527921,0.17643671597847943,0.17996545029804903,0.18356475930401001,0.1872360544900902,0.19098077557989201,0.19480039109148986,0.19869639891331967,0.20267032689158607,0.2067237334294178,0.21085820809800615,0.21507537225996629,null,{"$f":"SUM(I26:AL26)/$AN$62","v":2.8384356198473299E-4},null,{"$f":"SUMPRODUCT(I26:AL26,I$72:AL$72)","v":7.9351594820669469},{"$f":"AP26/$AP$62","v":2.8384356198473293E-4}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('400CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('400CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":40411.283563707075},"h/a",{"$f":"G28*$E$33/1000000","v":1.6245335992610246},{"$f":"I28*(1+$C28/100)","v":1.6732696072388553},1.7234676954560211,1.7751717263197018,1.8284268781092929,1.8832796844525719,1.9397780749861491,1.9979714172357337,2.0579105597528056,2.1196478765453897,2.1832373128417513,2.2487344322270038,2.3161964651938138,2.3856823591496283,2.4572528299241174,2.5309704148218408,2.6068995272664961,2.6851065130844911,2.7656597084770258,2.8486294997313366,2.9340883847232768,3.0221110362649752,3.1127743673529245,3.2061575983735122,3.3023423263247178,3.4014125961144592,3.5034549739978931,3.6085586232178302,3.716815381914365,3.828319843371796,null,{"$f":"SUM(I28:AL28)/$AN$62","v":4.4649869137207169E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$72:AL$72)","v":114.21373317118586},{"$f":"AP28/$AP$62","v":4.0854670815562233E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('400CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('400CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22506.346819567363},"h/a",{"$f":"G29*$E$33/1000000","v":0.90475514214660813},{"$f":"I29*(1+$C29/100)","v":0.93189779641100634},0.95985473030333657,0.98865037221243668,1.0183098833788098,1.0488591798801741,1.0803249552765792,1.1127347039348767,1.146116745052923,1.1805002474045108,1.2159152548266461,1.2523927124714456,1.289964493845589,1.3286634286609567,1.3685233315207854,1.4095790314664089,1.4518664024104013,1.4954223944827134,1.5402850663171948,1.5864936183067107,1.6340884268559119,1.6831110796615893,1.7336044120514371,1.7856125444129802,1.8391809207453698,1.8943563483677308,1.9511870388187629,2.0097226499833258,2.0700143294828255,2.1321147593673104,null,{"$f":"SUM(I29:AL29)/$AN$62","v":2.4866951792463635E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$72:AL$72)","v":63.609310658392502},{"$f":"AP29/$AP$62","v":2.2753283476501197E-3}]
[]
[null,"Meth",3,"Kurve C",3,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('400CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('400CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":21917.083971177388},"h/a",{"$f":"G31*$E$33/1000000","v":0.88106677564133107},{"$f":"I31*(1+$C31/100)","v":0.90749877891057107},0.93472374227788824,0.96276545454622486,0.99164841818261162,1.02139787072809,1.0520398068499326,1.0836010010554307,1.1161090310870936,1.1495923020197065,1.1840800710802977,1.2196024732127067,1.256190547409088,1.2938762638313606,1.3326925517463015,1.3726733282986907,1.4138535281476514,1.456269133992081,1.4999572080118435,1.5449559242521989,1.5913046019797648,1.6390437400391578,1.6882150522403325,1.7388615038075426,1.791027348921769,1.8447581693894222,1.900100914471105,1.9571039419052381,2.0158170601623953,2.0762915719672672,null,{"$f":"SUM(I31:AL31)/$AN$62","v":2.4215883408888221E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$72:AL$72)","v":61.943886949996624},{"$f":"AP31/$AP$62","v":2.2157555314170959E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":0.68207110340979282},{"$f":"I33*(1+$C33/100)","v":0.70253323651208666},0.72360923360744922,0.74531751061567275,0.76767703593414294,0.79070734701216727,0.81442856742253233,0.83886142444520828,0.8640272671785646,0.88994808519392155,0.9166465277497392,0.94414592358223137,0.97247030128969836,1.0016444103283892,1.0316937426382409,1.0626445549173882,1.0945238915649098,1.1273596083118571,1.1611803965612129,1.1960158084580492,1.2318962827117907,1.2688531711931446,1.306918766328939,1.3461263293188073,1.3865101191983715,1.4281054227743226,1.4709485854575524,1.515077043021279,1.5605293543119174,1.6073452349412749,null,{"$f":"SUM(I33:AL33)/$AN$62","v":1.8746540867711809E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$72:AL$72)","v":47.953386155914998},{"$f":"AP33/$AP$62","v":1.7153101921246877E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'400STREAMS'!E4","v":205740.75449886208},"t/a",{"$f":"G35*E35/1000000","v":0.51435188624715522},{"$f":"I35*(1+$C35/100)","v":0.52463892397209833},0.53513170245154029,0.54583433650057112,0.55675102323058256,0.56788604369519424,0.5792437645690981,0.59082863986048006,0.60264521265768967,0.61469811691084342,0.62699207924906031,0.63953192083404153,0.65232255925072236,0.66536901043573682,0.67867639064445162,0.69224991845734063,0.70609491682648751,0.72021681516301728,0.7346211514662776,0.74931357449560321,0.76429984598551526,0.77958584290522559,0.79517755976333016,0.81108111095859681,0.82730273317776881,0.84384878784132422,0.86072576359815067,0.87794027887011372,0.89549908444751602,0.91340906613646633,null,{"$f":"SUM(I35:AL35)/$AN$62","v":1.2054624393161276E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$72:AL$72)","v":33.700030533471889},{"$f":"AP35/$AP$62","v":1.2054624393161276E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'400CAPEX'!$L$18","v":33.430591013137629},{"$f":"I37*(1+$C37/100)","v":34.099202833400383},34.78118689006839,35.47681062786976,36.186346840427156,36.910073777235702,37.648275252780415,38.401240757836021,39.169265572992742,39.952650884452595,40.751703902141649,41.566737980184485,42.398072739788176,43.246034194583942,44.110954878475624,44.993173976045135,45.893037455566038,46.810898204677358,47.747116168770908,48.702058492146328,49.676099661989255,50.669621655229044,51.683014088333628,52.7166743701003,53.771007857502305,54.846428014652354,55.943356574945405,57.062223706444314,58.203468180573203,59.367537544184671,null,{"$f":"SUM(I37:AL37)/$AN$62","v":7.834971129300411E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$72:AL$72)","v":2190.3524960602404},{"$f":"AP37/$AP$62","v":7.834971129300411E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":5.0145886519706444},{"$f":"I39*(1+$C39/100)","v":5.1148804250100577},5.2171780335102591,5.3215215941804646,5.4279520260640739,5.5365110665853559,5.6472412879170628,5.7601861136754042,5.8753898359489121,5.9928976326678907,6.1127555853212483,6.2350106970276737,6.3597109109682277,6.4869051291875923,6.6166432317713442,6.7489760964067713,6.8839556183349071,7.0216347307016056,7.1620674253156382,7.3053087738219515,7.4514149492983908,7.6004432482843587,7.7524521132500457,7.907501155515047,8.0656511786253482,8.2269642021978555,8.3915034862418132,8.5593335559666492,8.7305202270859823,8.9051306316277028,null,{"$f":"SUM(I39:AL39)/$AN$62","v":1.1752456693950619E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$72:AL$72)","v":328.55287440903601},{"$f":"AP39/$AP$62","v":1.1752456693950615E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'400CAPEX'!$L$18","v":4.7757987161625186},{"$f":"I41*(1+$C41/100)","v":4.8713146904857689},4.9687409842954846,5.0681158039813941,5.1694781200610223,5.2728676824622429,5.3783250361114883,5.4858915368337184,5.5956093675703933,5.7075215549218017,5.8216719860202382,5.9381054257406429,6.0568675342554563,6.1780048849405658,6.3015649826393769,6.4275962822921642,6.5561482079380076,6.6872711720967679,6.821016595538703,6.9574369274494767,7.0965856659984663,7.2385173793184361,7.3832877269048049,7.5309534814429009,7.681572551071759,7.8352040020931941,7.9919080821350583,8.1517462437777599,8.3147811686533153,8.4810767920263821,null,{"$f":"SUM(I41:AL41)/$AN$62","v":1.1192815899000591E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$72:AL$72)","v":312.90749943717714},{"$f":"AP41/$AP$62","v":1.1192815899000586E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100))","v":28.65479229697511},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":25.789313067277597},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":22.923833837580091},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":20.058354607882578},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":17.192875378185068},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":14.327396148487555},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":11.461916918790045},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":8.596437689092534},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":5.7309584593950236},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":2.8654792296975131},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('400CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'400CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$62","v":9.1047673911060761E-3},null,{"$f":"SUMPRODUCT(I44:AL44,I$72:AL$72)","v":743.23151466010825},{"$f":"AP44/$AP$62","v":2.6585663587127075E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('400CAPEX'!$L$18*(1-$E$43/100))","v":28.65479229697511},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":28.65479229697511},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":0},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'400CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'400CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'400CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$62","v":1.6554122529283771E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$72:AL$72)","v":1184.51962259825},{"$f":"AP45/$AP$62","v":4.2370700888738892E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'400CAPEX'!L18*$E$47/100","v":14.327396148487555},{"$f":"I47*(1+$C47/100)","v":14.613944071457306},14.906222952886452,15.204347411944182,15.508434360183067,15.818603047386729,16.134975108334462,16.457674610501151,16.786828102711173,17.122564664765395,17.465015958060704,17.81431627722192,18.170602602766358,18.534014654821686,18.90469494791812,19.282788846876482,19.668444623814011,20.061813516290293,20.4630497866161,20.872310782348421,21.28975699799539,21.715552137955299,22.149863180714405,22.592860444328693,23.044717653215269,23.505612006279573,23.975724246405164,24.455238731333267,24.944343505959932,25.443230376079132,null,{"$f":"SUM(I47:AL47)/$AN$62","v":3.3578447697001752E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$72:AL$72)","v":938.72249831153147},{"$f":"AP47/$AP$62","v":3.3578447697001759E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":241.20622406957952},242.05960189559917,242.98858459071937,243.99472108416163,245.0795923886871,246.24481227541611,247.49202796313847,248.82292082243376,250.23920709493029,251.74263862803471,232.05599048271017,236.75210908402931,241.54380002112489,246.4330242396247,251.42178338903702,256.51212068137608,261.7061217682986,267.00591563715841,272.41367552640031,277.93161986072198,283.56201320644391,289.30716724753552,295.16944178275787,301.15124574439278,307.25503823903972,313.48332961097236,319.83868252855837,326.32371309425696,332.94109197872342,339.6935455795566,null,{"$f":"SUM(I49:AL49)","v":8112.3717605154206},null,{"$f":"SUMPRODUCT(I49:AL49,I$72:AL$72)","v":14122.884815820222},{"$f":"AP49/$AP$62","v":0.50518076425331393}]
[]
[]
["Einzahlungen"]
["Verkauf","Methan",2,null,4710.4469748718302,"€/t",{"$f":"D1","v":88902.612407526234},"t/a",{"$f":"E53*G53/1000000","v":418.77104167323478},{"$f":"I53*(1+$C53/100)","v":427.14646250669949},435.68939175683352,444.40317959197017,453.29124318380957,462.35706804748577,471.60420940843551,481.03629359660425,490.65701946853636,500.47015985790711,510.47956305506528,520.68915431616665,531.10293740248994,541.72499615053971,552.55949607355046,563.61068599502153,574.88289971492202,586.38055770922051,598.1081688634049,610.070332240673,622.27173888548646,634.71717366319615,647.41151713646013,660.35974747918931,673.56694242877313,687.03828127734857,700.77904690289552,714.79462784095347,729.09052039777259,743.67233080572805,null,{"$f":"SUM(I53:AL53)/$AN$62*($AN$62-$AN$49)/$AN$62","v":0.52148702570802763},null,{"$f":"SUMPRODUCT(I53:AL53,I$72:AL$72)","v":27437.630284377894},{"$f":"AP53/$AP$62*($AP$62-$AP$49)/$AP$62","v":0.48564236172787367}]
[null,null,null,null,{"$f":"E53/1000","v":4.7104469748718305},"€/kg"]
[null,null,null,null,{"$f":"E54/G55*32","v":3.2059027113740468},"€/l BÄ",47.017740950502521,"MJ/kg (Heizwert)"]
[null,null,null,null,null,null,{"$f":"E55/32*3600","v":360.66405502958025},"€/MWh"]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF(D1*1000*('400EC'!J10)/3600>0,-D1*1000*(-'400EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G58*E58/1000000","v":0},{"$f":"I58*(1+$C58/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I58:AL58)/$AN$62*($AN$62-$AN$49)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I58:AL58,I$72:AL$72)","v":0},{"$f":"AP58/$AP$62*($AP$62-$AP$49)/$AP$62","v":0}]
[null,"Elektrizität",null,null,50,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'400STREAMS'!E26","v":333892.37667156011},"t/a",{"$f":"G60*E60/1000000","v":7.9132493271159747},{"$f":"I60*(1+$C60/100)","v":8.0715143136582945},8.2329445999314608,8.3976034919300897,8.5655555617686918,8.7368666730040658,8.9116040064641471,9.0898360865934293,9.2716328083252986,9.4570654644918051,9.6462067737816408,9.839130909257273,10.035913527442419,10.236631797991269,10.441364433951094,10.650191722630115,10.863195557082717,11.080459468224371,11.302068657588858,11.528110030740635,11.758672231355447,11.993845675982557,12.233722589502209,12.478397041292254,12.727964982118099,12.982524281760462,13.242174767395671,13.507018262743584,13.777158627998455,14.052701800558424,null,{"$f":"SUM(I60:AL60)/$AN$62*(AN62-AN49)/AN62","v":9.854207776152233E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$72:AL$72)","v":518.47140269772683},{"$f":"AP60/$AP$62*($AP$62-$AP$49)/$AP$62","v":9.1768740188123924E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I60)","v":426.68429100035075},435.21797682035776,443.92233635676496,452.80078308390028,461.85679874557826,471.09393472048981,480.51581341489964,490.12612968319769,499.92865227686167,509.9272253223989,520.12576982884696,530.52828522542393,541.13885092993235,551.96162794853103,563.00086050750156,574.26087771765162,585.74609527200471,597.46101717744489,609.41023752099375,621.59844227141366,634.03041111684195,646.71101933917873,659.64523972596237,672.83814452048159,686.29490741089126,700.02080555910902,714.0212216702912,728.30164610369707,742.86767902577105,757.7250326062865,null,{"$f":"SUM(I62:AL62)","v":17309.762112903052},null,{"$f":"SUMPRODUCT(I62:AL62,I$72:AL$72)","v":27956.101687075625},{"$f":"AP62/$AP$62*($AP$62-$AP$49)/$AP$62","v":0.49481923574668613}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I62-I49","v":185.47806693077123},193.15837492475859,200.93375176604559,208.80606199973866,216.77720635689116,224.8491224450737,233.02378545176117,241.30320886076393,249.68944518193138,258.18458669436416,288.06977934613678,293.77617614139461,299.59505090880748,305.5286037089063,311.57907711846451,317.74875703627555,324.03997350370611,330.45510154028648,336.99656199459343,343.66682241069168,350.46839791039804,357.40385209164322,364.4757979432045,371.68689877608881,379.03986917185154,386.53747594813666,394.18253914173283,401.97793300944011,409.92658704704763,418.03148702672991]
["Barwert",null,10,null,null,null,null,null,{"$f":"I65*(1+$C$66/100)^-(I5)","v":168.61642448251931},159.63502059897402,150.96450170251356,142.61734990761465,134.60158978018831,126.92146781571373,119.57804724542163,112.56972780183705,105.89269903440416,99.541334834149197,100.96670028577169,93.606143227754302,86.782014593681126,80.455230441051455,74.589553811941826,69.151387392198529,64.109581268249258,59.435254682362249,55.101630767193505,51.083883314654237,47.358994702918828,43.905624169178679,40.703985674885466,37.735734665064143,34.983863074119803,32.432601977705602,30.067331333930451,27.874496297715439,25.841529629686761,23.956779755837854]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$66/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'400CAPEX'!L18","v":191.03194864650072},{"$f":"$H$69*(1+$C$69/100)^I5","v":210.1351435111508},231.14865786226591,254.26352364849254,279.6898760133418,307.65886361467597,338.42474997614363,372.26722497375806,409.49394747113382,450.44334221824721,495.48767644007199,545.03644408407933,599.54008849248714,659.49409734173594,725.44350707590968,797.98785778350066,877.78664356185072,965.56530791803584,1062.1218387098395,1168.3340225808238,1285.1674248389061,1413.6841673227968,1555.0525840550765,1710.5578424605844,1881.6136267066427,2069.7749893773071,2276.7524883150381,2504.4277371465423,2754.8705108611966,3030.3575619473163,3333.3933181420484,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1285.1674248389061}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I65*I72","v":1134.3669871616141},1073.9445929901901,1015.6136775536257,959.45821427643023,905.5321884253633,853.86416829854602,804.46130678402938,757.31283808245644,712.39312738790602,669.66432505254227,679.25347105610319,629.7353238212828,583.82599878136409,541.262558715154,501.80121949005843,465.21595517681118,431.29720473343298,399.85067286374669,370.69621819405279,343.66682241069168,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$70:I70)","v":1134.3669871616141},{"$f":"SUM($I$70:J70)","v":2208.3115801518043},{"$f":"SUM($I$70:K70)","v":3223.9252577054299},{"$f":"SUM($I$70:L70)","v":4183.3834719818606},{"$f":"SUM($I$70:M70)","v":5088.9156604072241},{"$f":"SUM($I$70:N70)","v":5942.7798287057703},{"$f":"SUM($I$70:O70)","v":6747.2411354897995},{"$f":"SUM($I$70:P70)","v":7504.5539735722559},{"$f":"SUM($I$70:Q70)","v":8216.9471009601621},{"$f":"SUM($I$70:R70)","v":8886.6114260127051},{"$f":"SUM($I$70:S70)","v":9565.8648970688082},{"$f":"SUM($I$70:T70)","v":10195.600220890092},{"$f":"SUM($I$70:U70)","v":10779.426219671455},{"$f":"SUM($I$70:V70)","v":11320.68877838661},{"$f":"SUM($I$70:W70)","v":11822.489997876668},{"$f":"SUM($I$70:X70)","v":12287.705953053479},{"$f":"SUM($I$70:Y70)","v":12719.003157786912},{"$f":"SUM($I$70:Z70)","v":13118.85383065066},{"$f":"SUM($I$70:AA70)","v":13489.550048844712},{"$f":"SUM($I$70:AB70)","v":13833.216871255405},{"$f":"SUM($I$70:AC70)","v":13833.216871255405},{"$f":"SUM($I$70:AD70)","v":13833.216871255405},{"$f":"SUM($I$70:AE70)","v":13833.216871255405},{"$f":"SUM($I$70:AF70)","v":13833.216871255405},{"$f":"SUM($I$70:AG70)","v":13833.216871255405},{"$f":"SUM($I$70:AH70)","v":13833.216871255405},{"$f":"SUM($I$70:AI70)","v":13833.216871255405},{"$f":"SUM($I$70:AJ70)","v":13833.216871255405},{"$f":"SUM($I$70:AK70)","v":13833.216871255405},{"$f":"SUM($I$70:AL70)","v":13833.216871255405},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":13833.216871255405}]
[null,null,{"$f":"C69","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$72/100)^($H$1-I5)>=1,(1+$C$72/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N92","v":1.9509420407140763}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.26080938512325724},{"$f":"K78*$L$94","v":0.83612951491844834},null,null,null,{"$f":"N81","v":0.89534221061758634}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ19","v":9.0477791536550285E-3},2.9006299720616236E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":9.2601042214182621E-3},2.9686993231051062E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":1.6201450706160111E-4},5.1940274747071659E-4,{"$f":"K78+K79+K80+K81","v":0.27927928300539212},{"$f":"L78+L79+L80+L81","v":0.89534221061758634},null,{"$f":"N86","v":5.5257561148307224E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,{"$f":"N87","v":0.26571654243150672}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":1.7622652327675301E-3},5.6496508878896403E-3,null,null,null,{"$f":"N88","v":3.2994705574680441E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":1.2054624393161276E-3},3.8645953026631456E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":4.191163142814174E-3},1.3436461283358932E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ14","v":1.1839568439685129E-2},3.7956504562285144E-2,{"$f":"K85+K84+K86","v":1.7236194021815431E-2},{"$f":"L85+L84+L86","v":5.5257561148307224E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37+AQ9","v":8.2883532768722373E-2},0.26571654243150672,{"$f":"K87","v":8.2883532768722373E-2},{"$f":"L87","v":0.26571654243150672}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":1.0291861152748126E-2},3.2994705574680441E-2,{"$f":"K88","v":1.0291861152748126E-2},{"$f":"L88","v":3.2994705574680441E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":4.4771263596002343E-2},0.14353231535406608]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":6.8956364475865964E-2},0.22106739583967569]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ53","v":0.48564236172787367},1.5569221642214859]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ60","v":9.1768740188123924E-3},2.9420165298848694E-2,{"$f":"K89+K90+K91+K92+K93","v":0.60854686381855438},{"$f":"L89+L90+L91+L92+L93","v":1.9509420407140763}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ58","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":3.2059027113740468},"pro Liter",{"$f":"SUM(N81:N92)","v":3.200253060486157}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":88902.612407526234},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":3.2059027113740468},{"$f":"N119","v":88902.612407526234}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":3.2059027113740468},{"$f":"N120","v":88902.612407526234},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":3.2059027113740468},{"$f":"N121","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":3.2059027113740468},{"$f":"N122","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":3.2059027113740468},{"$f":"O132*R122","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":3.2059027113740468},{"$f":"O133*R123","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":3.2059027113740468},{"$f":"O134*R124","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":3.2059027113740468},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":4710.4469748718302},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L78:L81)","v":0.89534221061758634}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L82","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,5.6496508878896403E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,3.8645953026631456E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.3436461283358932E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.7956504562285144E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.26571654243150672]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,3.2994705574680441E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.14353231535406608]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.22106739583967569]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,1.5569221642214859]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,2.9420165298848694E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G19+G20+G22+G24","v":2415877.7506085583},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":58270971344.678421},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G53)*G55*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":13.940423766669481},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":13.940423766669481},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":13.940423766669481},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"400STREAMS","index":150,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MethCO2",null,"OUT","Meth(aus.CO2)",1,{"$f":"Q5*(100+L6)/100","v":3.2822237600289852},null,null,"(mit 2,4% CO2 und 2 % H2, s. Datenbasis)"]
[null,null,null,"H2O(Abw)",{"$f":"$E$3/$F$3*F4","v":2.3142261956910128},7.5958082055785301]
[null,null,"IN","CO2",2.6817062587842062,8.8019599999999603,null,null,null,null,null,"Variation Methan-Ausbeute",null,null,"Ausgangswert:",null,3.2822237600289847]
[null,null,null,"H2",0.47324896184793103,1.5533089869863299,null,null,null,null,null,0,"%"]
[null,null,"THERMAL",null,0.67708668344426781,2.22235,40,77.312200000000004]
[null,null,null,null,1.7173631087084149,5.6367700000000003,77.312200000000004,252.85]
[null,null,null,null,1.0512567857255195,3.4504600000000001,24.849699999999999,241.85]
[null,null,null,null,0.6492579896445515,2.1310099999999998,24.849599999999999,239.85]
[null,null,null,null,-1.2187164229061201E-2,-4.0001000000000002E-2,309.577,252.85]
[null,null,null,null,-0.81950232423405722,-2.6897899999999999,252.85,153.84899999999999]
[null,null,null,null,-3.2967008927826558,-10.820510000000001,153.84899999999999,107.16200000000001]
[null,null,null,null,-1.543557164413208,-5.0662999999999982,107.16200000000001,24.85]
[null,null,null,null,-0.42445613153068423,-1.39316,239.85,141.66200000000001]
[null,null,null,null,-1.3894634654523754,-4.56053,141.66200000000001,80.793000000000006]
[null,null,null,null,-0.40309256672626004,-1.3230399999999998,80.793000000000006,24.85]
[null,null,null,null,-0.53616393295028097,-1.7598100000000001,290.85000000000002,115.285]
[null,null,null,null,-0.51410571715107523,-1.6874100000000001,115.285,53.511800000000001]
[null,null,null,null,-0.10502940238204705,-0.34472999999999976,53.511800000000001,24.85]
[null,null,null,null,-6.8475899399989482,-22.4753224,252.85,252.85]
[null,null,null,null,-2.6457785863823347,-8.6840373399999997,239.85,239.85]
[null,null,null,null,-0.5930501825332013,-1.9465234,290.85000000000002,290.85000000000002]
[null,null,"WORK",null,5.5985882875449436E-2,0.18375819500000001]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F25*($E$6)/$F$25","v":0.47324896184793103},1]
[null,null,null,"O2",{"$f":"F26*($E$6)/$F$25","v":3.7557093951413933},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F27*($E$6)/$F$25","v":4.2289583569893239},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F28*($E$6)/$F$25","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F29*($E$6)/$F$25","v":90.125532294320024},{"$f":"119.972/O29*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F30*($E$5)/$F$30","v":2.6817062587842062},1000]
[null,null,"IN","AIR",{"$f":"F31*($E$5)/$F$30","v":4884.3598510218289},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F32*($E$5)/$F$30","v":16.8947494303405},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F33*($E$5)/$F$30","v":3.1265589308423101},1165.88419056]

{"sheet":"400PINCH","index":151,"n_rows":21,"n_cols":44,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":1.8590365270970644},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",1.3408936504990534,null,"MIN-DT",{"$f":"MIN(AF3:AF11,AK3:AK17)","v":5.0000000000000142}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",0.6492579896445515,3.0197989847672449E-3,24.849599999999999,239.85,null,"HOT",0.10502940238204705,3.6644384645084069E-3,24.85,53.511800000000001,null,"COLDCURVE",24.849599999999999,0,null,"HOTCURVE",24.85,0,null,"COMPARISON",{"$f":"V3+AC1","v":1.3408936504990534},{"$f":"U3","v":24.849599999999999},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))-AD3,AG3-AD3))","v":43.010431592237239},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35)))","v":67.860031592237235},{"$f":"Z3","v":0},{"$f":"Y3","v":24.85},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-1.3408936504990534,24.85,67.860031592237235]
["deltaT",null,{"$f":"'400STREAMS'!E7","v":0.67708668344426781},{"$f":"'400STREAMS'!F7","v":2.22235},{"$f":"'400STREAMS'!G7","v":40},{"$f":"'400STREAMS'!H7","v":77.312200000000004},null,null,1.0512567857255195,4.8444946192494646E-3,24.849699999999999,241.85,null,null,0.40309256672626004,7.2054156324519603E-3,24.85,80.793000000000006,null,null,24.849699999999999,3.0197989847602072E-7,null,null,24.85,0,null,null,{"$f":"V4+AC1","v":1.3408939524789518},24.849699999999999,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))-AD4,AG4-AD4))","v":43.010340401348586},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35)))","v":67.860040401348584},0,24.85,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",3.1999301775961229,95,252.85]
[5,"K",{"$f":"'400STREAMS'!E8","v":1.7173631087084149},{"$f":"'400STREAMS'!F8","v":5.6367700000000003},{"$f":"'400STREAMS'!G8","v":77.312200000000004},{"$f":"'400STREAMS'!H8","v":252.85},null,null,0.67708668344426781,1.8146522677415636E-2,40,77.312200000000004,null,null,1.543557164413208,1.87525168190933E-2,24.85,107.16200000000001,null,null,40,0.11914670936883284,null,null,53.511800000000001,0.84903047072174698,null,null,{"$f":"V5+AC1","v":1.4600403598678862},40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))-AD5,AG5-AD5))","v":31.335682240149126},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35)))","v":71.335682240149126},0.84903047072174698,53.511800000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE11,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'400STREAMS'!E9","v":1.0512567857255195},{"$f":"'400STREAMS'!F9","v":3.4504600000000001},{"$f":"'400STREAMS'!G9","v":24.849699999999999},{"$f":"'400STREAMS'!H9","v":241.85},null,null,1.7173631087084149,9.7834375770256606E-3,77.312200000000004,252.85,null,null,0.51410571715107523,8.3224718348907829E-3,53.511800000000001,115.285,null,null,77.312200000000004,1.0896674886248929,null,null,80.793000000000006,1.784241036140866,null,null,{"$f":"V6+AC1","v":2.4305611391239461},77.312200000000004,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))-AD6,AG6-AD6))","v":16.432561502583724},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35)))","v":93.744761502583728},1.784241036140866,80.793000000000006,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30)),AI6-AL6))","v":28.328928408966988},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE11,3,TRUE),30)))","v":52.464071591033019},null,null,"HEAT",3.1999301775961229,95,252.85]
[null,null,{"$f":"'400STREAMS'!E10","v":0.6492579896445515},{"$f":"'400STREAMS'!F10","v":2.1310099999999998},{"$f":"'400STREAMS'!G10","v":24.849599999999999},{"$f":"'400STREAMS'!H10","v":239.85},null,null,16.8947494303405,-1,95,95,null,null,1.3894634654523754,2.2827111755612469E-2,80.793000000000006,141.66200000000001,null,null,95,1.4018170282089339,null,null,107.16200000000001,3.1001095218415178,null,null,{"$f":"V7+AC1","v":2.7427106787079873},95,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))-AD7,AG7-AD7))","v":5.0000000000000142},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35)))","v":100.00000000000001},3.1001095218415178,107.16200000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30)),AI7-AL7))","v":12.162000000000006},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE11,3,TRUE),30)))","v":95},null,null,"COOL",1.3408936504990534,24.85,67.860031592237235]
[null,null,{"$f":"'400STREAMS'!E11","v":-1.2187164229061201E-2},{"$f":"'400STREAMS'!F11","v":-4.0001000000000002E-2},{"$f":"'400STREAMS'!G11","v":309.577},{"$f":"'400STREAMS'!H11","v":252.85},null,null,null,null,null,null,null,null,3.2967008927826558,7.0612823543655764E-2,107.16200000000001,153.84899999999999,null,null,95,18.296566458549435,"*",null,115.285,3.9267255549922906,null,null,{"$f":"V8+AC1","v":19.63746010904849},95,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))-AD8,AG8-AD8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35)))","v":317.77787260638121},3.9267255549922906,115.285,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30)),AI8-AL8))","v":20.284999999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E12","v":-0.81950232423405722},{"$f":"'400STREAMS'!F12","v":-2.6897899999999999},{"$f":"'400STREAMS'!G12","v":252.85},{"$f":"'400STREAMS'!H12","v":153.84899999999999},null,null,null,null,null,null,null,null,0.53616393295028097,3.0539340583275762E-3,115.285,290.85000000000002,null,null,239.85,20.85284032012342,null,null,141.66200000000001,6.4719443470375966,null,null,{"$f":"V9+AC1","v":22.193733970622475},239.85,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))-AD9,AG9-AD9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35)))","v":359.14408111905834},6.4719443470375966,141.66200000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30)),AI9-AL9))","v":46.662000000000006},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E13","v":-3.2967008927826558},{"$f":"'400STREAMS'!F13","v":-10.820510000000001},{"$f":"'400STREAMS'!G13","v":153.84899999999999},{"$f":"'400STREAMS'!H13","v":107.16200000000001},null,null,null,null,null,null,null,null,0.42445613153068423,4.3228921205308623E-3,141.66200000000001,239.85,null,null,241.85,20.882096184515973,null,null,153.84899999999999,7.4224042082058759,null,null,{"$f":"V10+AC1","v":22.222989835015028},241.85,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))-AD10,AG10-AD10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ17,3,TRUE),35)))","v":359.61750621050601},7.4224042082058759,153.84899999999999,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30)),AI10-AL10))","v":58.84899999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E14","v":-1.543557164413208},{"$f":"'400STREAMS'!F14","v":-5.0662999999999982},{"$f":"'400STREAMS'!G14","v":107.16200000000001},{"$f":"'400STREAMS'!H14","v":24.85},null,null,null,null,null,null,null,null,0.81950232423405722,8.2777176415799562E-3,153.84899999999999,252.85,null,null,252.85,20.989713997863255,null,null,239.85,8.7687106313073979,null,null,{"$f":"V11+AC1","v":22.33060764836231},252.85,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))-AD11,AG11-AD11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ17,3,TRUE),35)))","v":361.35900228943592},8.7687106313073979,239.85,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30)),AI11-AL11))","v":144.85},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E15","v":-0.42445613153068423},{"$f":"'400STREAMS'!F15","v":-1.39316},{"$f":"'400STREAMS'!G15","v":239.85},{"$f":"'400STREAMS'!H15","v":141.66200000000001},null,null,null,null,null,null,null,null,2.6457785863823347,-1,239.85,239.85,null,null,null,null,null,null,239.85,11.414489217689733,"*",null,null,null,null,null,null,11.414489217689733,239.85,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30)),AI12-AL12))","v":144.85},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E16","v":-1.3894634654523754},{"$f":"'400STREAMS'!F16","v":-4.56053},{"$f":"'400STREAMS'!G16","v":141.66200000000001},{"$f":"'400STREAMS'!H16","v":80.793000000000006},null,null,null,null,null,null,null,null,6.8475899399989482,-1,252.85,252.85,null,null,null,null,null,null,252.85,11.56180068978853,null,null,null,null,null,null,null,11.56180068978853,252.85,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30)),AI13-AL13))","v":157.85},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E17","v":-0.40309256672626004},{"$f":"'400STREAMS'!F17","v":-1.3230399999999998},{"$f":"'400STREAMS'!G17","v":80.793000000000006},{"$f":"'400STREAMS'!H17","v":24.85},null,null,null,null,null,null,null,null,1.2187164229061201E-2,2.1483886384016782E-4,252.85,309.577,null,null,null,null,null,null,252.85,18.409390629787477,"*",null,null,null,null,null,null,18.409390629787477,252.85,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30)),AI14-AL14))","v":157.85},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E18","v":-0.53616393295028097},{"$f":"'400STREAMS'!F18","v":-1.7598100000000001},{"$f":"'400STREAMS'!G18","v":290.85000000000002},{"$f":"'400STREAMS'!H18","v":115.285},null,null,null,null,null,null,null,null,0.5930501825332013,-1,290.85000000000002,290.85000000000002,null,null,null,null,null,null,290.85000000000002,18.533604000829854,null,null,null,null,null,null,null,18.533604000829854,290.85000000000002,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30)),AI15-AL15))","v":195.85000000000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E19","v":-0.51410571715107523},{"$f":"'400STREAMS'!F19","v":-1.6874100000000001},{"$f":"'400STREAMS'!G19","v":115.285},{"$f":"'400STREAMS'!H19","v":53.511800000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290.85000000000002,19.126654183363055,"*",null,null,null,null,null,null,19.126654183363055,290.85000000000002,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30)),AI16-AL16))","v":195.85000000000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E20","v":-0.10502940238204705},{"$f":"'400STREAMS'!F20","v":-0.34472999999999976},{"$f":"'400STREAMS'!G20","v":53.511800000000001},{"$f":"'400STREAMS'!H20","v":24.85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309.577,19.130677470766187,null,null,null,null,null,null,null,19.130677470766187,309.577,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC11),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30)),AI17-AL17))","v":214.577},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE11,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'400STREAMS'!E21","v":-6.8475899399989482},{"$f":"'400STREAMS'!F21","v":-22.4753224},{"$f":"'400STREAMS'!G21","v":252.85},{"$f":"'400STREAMS'!H21","v":252.85}]
[null,null,{"$f":"'400STREAMS'!E22","v":-2.6457785863823347},{"$f":"'400STREAMS'!F22","v":-8.6840373399999997},{"$f":"'400STREAMS'!G22","v":239.85},{"$f":"'400STREAMS'!H22","v":239.85}]
[null,null,{"$f":"'400STREAMS'!E23","v":-0.5930501825332013},{"$f":"'400STREAMS'!F23","v":-1.9465234},{"$f":"'400STREAMS'!G23","v":290.85000000000002},{"$f":"'400STREAMS'!H23","v":290.85000000000002}]
[null,null,{"$f":"'400STREAMS'!E32","v":16.8947494303405},{"$f":"'400STREAMS'!F32","v":6300.0000000000009},{"$f":"'400STREAMS'!G32","v":95},{"$f":"'400STREAMS'!H32","v":95}]

{"sheet":"400EC","index":152,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'400OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.44877891937821301,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-1.3199379981712169,3.8956503418247659E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'400OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.62266967043478827,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.1620474667874592E-5,1.513661168986663E-2]
["Luftkühlung",{"$f":"C5","v":60},100,0.26944506068605206,0,0,3.4722222222222222E-5,0,0,0,9.355731273821253E-6,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-1.3199379981712169},{"$f":"SUM(K4:K9)","v":4.2054124012417242E-4},{"$f":"SUM(L4:L9)","v":1.513661168986663E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"410CAPEX","index":153,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'410OPEX'!D1","v":88902.612407526234},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > Methanisierung > Methan"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'410STREAMS'!E25*8000/$G$3","v":1.2619972315944827},{"$f":"J9*$D$1","v":112194.85073981542},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":201.69026298033702},{"$f":"(K9/C9)^H9*E9*G9","v":201.69026298033702},"TPI","Schmidt (FVV - Renewables 2050)"]
[]
["MethCO2",null,26621.499873869325,"Meth",12.282375460000001,2009,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.1555853611803029},0.79600000000000004,0.9,{"$f":"'410STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":88902.612407526234},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":59.300077038856458},{"$f":"(K11/C11)^H11*E11*G11","v":37.062548149285284},"TIC","W.L. Becker, M. Penev, R.J. Braun, Production of synthetic natural gas from carbon dioxide and renewably generated hydrogen: A techno-economic analysis of a power-to-gas strategy, J. Energy Resour. Technol. Trans. ASME. 141 (2019) 1–11. https://doi.org/10.1115/1.4041381."]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":6.4939791531613054},{"$f":"'410EC'!O3","v":6.4939791531613054},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":9.2060306660966464},{"$f":"(K13/C13)^H13*E13*G13","v":5.7537691663104038},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'410EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":270.19637068529011},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"410OPEX","index":154,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":88902.612407526234},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.88902612407526238]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'410CAPEX'!M9*E9*1000000/D9/100","v":6050707.8894101111},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.3757791542091793},{"$f":"S9*(1+$C9/100)","v":7.5232947372933632},7.6737606320392304,7.8272358446800148,7.9837805615736155,8.143456172805088,8.3063252962611891,8.4724518021864128,8.641900838230141,8.8147388549947436,8.9910336320946378,9.1708543047365314,9.3542713908312614,9.5413568186478859,9.7321839550208438,9.9268276341212616,10.125364186803687,10.32787147053976,10.534428899950555,10.745117477949567,null,{"$f":"SUM(I9:AL9)/$AN$64","v":2.4284366653481462E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":126.74797420622725},{"$f":"AP9/$AP$64","v":1.0634452308541147E-2}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'410STREAMS'!E27*'410OPEX'!D1","v":375965.44569899084},"t/a",{"$f":"E10*G10/1000000","v":0.75193089139798164},{"$f":"I10*(1+$C10/100)","v":0.76696950922594131},0.78230889941046011,0.79795507739866933,0.81391417894664275,0.83019246252557566,0.84679631177608716,0.86373223801160892,0.88100688277184114,0.89862702042727793,0.9165995608358235,{"$f":"S10*(1+$C10/100)","v":0.93493155205253997},0.95363018309359082,0.97270278675546262,0.9921568424905719,1.0119999793403833,1.032239978927191,1.0528847785057349,1.0739424740758496,1.0954213235573667,1.117329750028514,1.1396763450290843,1.162469871929666,1.1857192693682594,1.2094336547556246,1.233622327850737,1.2582947744077517,1.2834606698959068,1.309129883293825,1.3353124809597015,null,{"$f":"SUM(I10:AL10)/$AN$64","v":4.133538489161058E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":49.266066046847065},{"$f":"AP10/$AP$64","v":4.133538489161058E-3}]
[]
[]
[]
["Meth","Katalysator",2,null,0.41808910289554913,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'410CAPEX'!K11","v":37169.213466533358},"€/a",{"$f":"G14/1000000","v":3.716921346653336E-2},{"$f":"I14*(1+$C14/100)","v":3.7912597735864029E-2},3.8670849690581308E-2,3.9444266684392937E-2,4.0233152018080795E-2,4.1037815058442409E-2,4.1858571359611255E-2,4.2695742786803478E-2,4.3549657642539548E-2,4.4420650795390343E-2,4.530906381129815E-2,4.6215245087524115E-2,4.7139549989274596E-2,4.8082340989060085E-2,4.904398780884129E-2,5.0024867565018116E-2,5.1025364916318476E-2,5.2045872214644844E-2,5.308678965893774E-2,5.4148525452116493E-2,5.5231495961158825E-2,5.6336125880382004E-2,5.7462848397989645E-2,5.8612105365949442E-2,5.9784347473268433E-2,6.0980034422733802E-2,6.2199635111188478E-2,6.3443627813412243E-2,6.4712500369680487E-2,6.6006750377074097E-2,null,{"$f":"SUM(I14:AL14)/$AN$64","v":2.0432778628114696E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":2.4353048218927111},{"$f":"AP14/$AP$64","v":2.0432778628114696E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":52463.317913363586},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$74:AL$74)","v":0},{"$f":"AP16/$AP$64","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('410STREAMS'!E29)/3600-G21","v":2175096.099227346},"MWh/a",{"$f":"G18*E18/1000000","v":108.7548049613673},{"$f":"I18*(1+$C18/100)","v":110.92990106059464},113.14849908180653,115.41146906344267,117.71969844471153,120.07409241360575,122.47557426187787,124.92508574711543,127.42358746205774,129.9720592112989,132.57150039552488,135.22293040343538,137.92738901150409,140.68593679173418,143.49965552756888,146.36964863812025,149.29704161088267,152.28298244310034,155.32864209196234,158.43521493380157,161.60391923247761,164.83599761712716,168.13271756946972,171.49537192085913,174.92527935927632,178.42378494646184,181.99226064539107,185.6321058582989,189.34474797546488,193.1316429349742,null,{"$f":"SUM(I18:AL18)/$AN$64","v":0.59785038403360702},null,{"$f":"SUMPRODUCT(I18:AL18,I$74:AL$74)","v":7125.5503204254637},{"$f":"AP18/$AP$64","v":0.59785038403360702}]
[]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('410STREAMS'!E24-'410EC'!I10)/3600>0,D1*1000*('410STREAMS'!E24-'410EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G20*E18/1000000","v":0},{"$f":"I20*(1+$C20/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I20:AL20)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":0},{"$f":"AP20/$AP$64","v":0}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('410STREAMS'!E24-'410EC'!I10)/3600<0,-D1*1000*('410STREAMS'!E24-'410EC'!I10)/3600,0)","v":50569.252323743436},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('410PINCH'!AP6)/3600>0, D1*1000*('410PINCH'!AP6)/3600,0)","v":0},"MWh/a",{"$f":"G22*E22/1000000","v":0},{"$f":"I22*(1+$C22/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I22:AL22)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":0},{"$f":"AP22/$AP$64","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('410EC'!J10)/3600<0, D1*1000*(-'410EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G24*E24/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":0},{"$f":"AP24/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'410EC'!K10","v":4.692154424925382E-4},"€/kg",{"$f":"G25*D1*1000/1000000","v":4.1714478619540037E-2},{"$f":"I25*(1+$C25/100)","v":4.254876819193084E-2},4.3399743555769456E-2,4.4267738426884848E-2,4.5153093195422545E-2,4.6056155059330993E-2,4.697727816051761E-2,4.7916823723727964E-2,4.8875160198202525E-2,4.9852663402166576E-2,5.0849716670209912E-2,5.1866711003614112E-2,5.2904045223686393E-2,5.3962126128160121E-2,5.5041368650723323E-2,5.6142196023737788E-2,5.7265039944212545E-2,5.8410340743096797E-2,5.9578547557958737E-2,6.0770118509117912E-2,6.1985520879300274E-2,6.3225231296886286E-2,6.4489735922824018E-2,6.5779530641280504E-2,6.7095121254106119E-2,6.8437023679188247E-2,6.980576415277201E-2,7.1201879435827453E-2,7.2625917024544004E-2,7.4078435365034889E-2,null,{"$f":"SUM(I25:AL25)/$AN$64","v":2.29314162912735E-4},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":2.7331078989974924},{"$f":"AP25/$AP$64","v":2.2931416291273497E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'410EC'!L10*D1*1000","v":1345684.3222274438},"m³/a",{"$f":"E26*G26/1000000","v":0.12111158900046994},{"$f":"I26*(1+$C26/100)","v":0.12353382078047934},0.12600449719608892,0.12852458714001069,0.13109507888281091,0.13371698046046712,0.13639132006967647,0.13911914647106999,0.14190152940049139,0.14473955998850122,0.14763435118827123,0.15058703821203664,0.15359877897627738,0.15667075455580293,0.15980416964691899,0.16300025303985738,0.16626025810065453,0.16958546326266763,0.172977172527921,0.17643671597847943,0.17996545029804903,0.18356475930401001,0.1872360544900902,0.19098077557989201,0.19480039109148986,0.19869639891331967,0.20267032689158607,0.2067237334294178,0.21085820809800615,0.21507537225996629,null,{"$f":"SUM(I26:AL26)/$AN$64","v":6.6577849153949683E-4},null,{"$f":"SUMPRODUCT(I26:AL26,I$74:AL$74)","v":7.9351594820669469},{"$f":"AP26/$AP$64","v":6.6577849153949672E-4}]
[]
["CO2","Kaufpreis",2,null,30,"€/t CO2",{"$f":"D1*'410STREAMS'!E5","v":238410.69211552953},"t/a",{"$f":"E28*G28/1000000","v":7.1523207634658856},{"$f":"I28*(1+$C28/100)","v":7.2953671787352032},7.4412745223099073,7.5901000127561051,7.7419020130112273,7.8967400532714516,8.0546748543368807,8.2157683514236179,8.3800837184520898,8.5476853928211316,8.7186391006775548,8.8930118826911055,9.0708721203449283,9.2522895627518267,9.4373353540068639,9.6260820610870006,9.8186037023087405,10.014975776354916,10.215275291882014,10.419580797719654,10.627972413674048,10.840531861947529,11.057342499186479,11.27848934917021,11.504059136153614,11.734140318876687,11.968823125254222,12.208199587759307,12.452363579514493,12.701410851104784,null,{"$f":"SUM(I28:AL28)/$AN$64","v":3.9317965920573156E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":468.61581450128955},{"$f":"AP28/$AP$64","v":3.9317965920573156E-2}]
[null,null,null,null,"Units:"]
["Arbeit"]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('410CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('410CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22506.346819567363},"h/a",{"$f":"G31*$E$35/1000000","v":0.90475514214660813},{"$f":"I31*(1+$C31/100)","v":0.93189779641100634},0.95985473030333657,0.98865037221243668,1.0183098833788098,1.0488591798801741,1.0803249552765792,1.1127347039348767,1.146116745052923,1.1805002474045108,1.2159152548266461,1.2523927124714456,1.289964493845589,1.3286634286609567,1.3685233315207854,1.4095790314664089,1.4518664024104013,1.4954223944827134,1.5402850663171948,1.5864936183067107,1.6340884268559119,1.6831110796615893,1.7336044120514371,1.7856125444129802,1.8391809207453698,1.8943563483677308,1.9511870388187629,2.0097226499833258,2.0700143294828255,2.1321147593673104,null,{"$f":"SUM(I31:AL31)/$AN$64","v":5.8327486936139532E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$74:AL$74)","v":63.609310658392502},{"$f":"AP31/$AP$64","v":5.3369703524825127E-3}]
[]
[null,"Meth",3,"Kurve C",3,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('410CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('410CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":21917.083971177388},"h/a",{"$f":"G33*$E$35/1000000","v":0.88106677564133107},{"$f":"I33*(1+$C33/100)","v":0.90749877891057107},0.93472374227788824,0.96276545454622486,0.99164841818261162,1.02139787072809,1.0520398068499326,1.0836010010554307,1.1161090310870936,1.1495923020197065,1.1840800710802977,1.2196024732127067,1.256190547409088,1.2938762638313606,1.3326925517463015,1.3726733282986907,1.4138535281476514,1.456269133992081,1.4999572080118435,1.5449559242521989,1.5913046019797648,1.6390437400391578,1.6882150522403325,1.7388615038075426,1.791027348921769,1.8447581693894222,1.900100914471105,1.9571039419052381,2.0158170601623953,2.0762915719672672,null,{"$f":"SUM(I33:AL33)/$AN$64","v":5.6800352329756561E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$74:AL$74)","v":61.943886949996624},{"$f":"AP33/$AP$64","v":5.1972373972904015E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":0.35716438355758789},{"$f":"I35*(1+$C35/100)","v":0.36787931506431554},0.37891569451624502,0.39028316535173235,0.40199166031228434,0.41405141012165286,0.42647295242530248,0.43926714099806158,0.45244515522800344,0.46601850988484356,0.47999906518138885,0.49439903713683053,0.50923100825093548,0.52450793849846356,0.54024317665341748,0.55645047195302,0.57314398611161066,0.59033830569495904,0.60804845486580783,0.62628990851178212,0.6450786057671356,0.66443096394014967,0.68436389285835419,0.70489480964410489,0.72604165393342801,0.74782290355143088,0.77025759065797383,0.79336531837771307,0.8171662779290445,0.84168126626691586,null,{"$f":"SUM(I35:AL35)/$AN$64","v":2.3025567853179225E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$74:AL$74)","v":25.110639521677836},{"$f":"AP35/$AP$64","v":2.1068415499545835E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'410STREAMS'!E4","v":205740.75449886208},"t/a",{"$f":"G37*E37/1000000","v":0.51435188624715522},{"$f":"I37*(1+$C37/100)","v":0.52463892397209833},0.53513170245154029,0.54583433650057112,0.55675102323058256,0.56788604369519424,0.5792437645690981,0.59082863986048006,0.60264521265768967,0.61469811691084342,0.62699207924906031,0.63953192083404153,0.65232255925072236,0.66536901043573682,0.67867639064445162,0.69224991845734063,0.70609491682648751,0.72021681516301728,0.7346211514662776,0.74931357449560321,0.76429984598551526,0.77958584290522559,0.79517755976333016,0.81108111095859681,0.82730273317776881,0.84384878784132422,0.86072576359815067,0.87794027887011372,0.89549908444751602,0.91340906613646633,null,{"$f":"SUM(I37:AL37)/$AN$64","v":2.8275116012621815E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":33.700030533471889},{"$f":"AP37/$AP$64","v":2.8275116012621811E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'410CAPEX'!$L$18","v":18.913745947970309},{"$f":"I39*(1+$C39/100)","v":19.292020866929715},19.67786128426831,20.071418509953677,20.472846880152751,20.882303817755808,21.299949894110924,21.725948891993141,22.160467869833006,22.603677227229667,23.05575077177426,23.516865787209746,23.987203102953941,24.466947165013021,24.956286108313282,25.455411830479548,25.96452006708914,26.483810468430924,27.013486677799545,27.553756411355536,28.104831539582648,28.666928170374302,29.240266733781787,29.825072068457423,30.421573509826572,31.030004980023104,31.650605079623567,32.283617181216037,32.929289524840357,33.587875315337165,null,{"$f":"SUM(I39:AL39)/$AN$64","v":0.10397324773397276},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":1239.2174170868127},{"$f":"AP39/$AP$64","v":0.10397324773397273}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":2.8370618921955462},{"$f":"I41*(1+$C41/100)","v":2.8938031300394571},2.9516791926402464,3.0107127764930515,3.0709270320229125,3.1323455726633709,3.1949924841166384,3.258892333798971,3.3240701804749504,3.3905515840844496,3.4583626157661387,3.5275298680814613,3.5980804654430907,3.6700420747519527,3.743442916246992,3.8183117745719319,3.8946780100633704,3.972571570264638,4.052023001669931,4.1330634617033297,4.2157247309373966,4.3000392255561444,4.3860400100672674,4.4737608102686126,4.5632360264739846,4.6545007470034641,4.7475907619435338,4.8425425771824049,4.9393934287260528,5.0381812973005742,null,{"$f":"SUM(I41:AL41)/$AN$64","v":1.5595987160095907E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":185.88261256302184},{"$f":"AP41/$AP$64","v":1.5595987160095906E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'410CAPEX'!$L$18","v":2.7019637068529012},{"$f":"I43*(1+$C43/100)","v":2.7560029809899591},2.8111230406097585,2.8673455014219535,2.9246924114503927,2.9831862596794005,3.0428499848729884,3.1037069845704481,3.1657811242618572,3.2290967467470946,3.2936786816820365,3.3595522553156774,3.4267433004219909,3.4952781664304307,3.5651837297590392,3.6364874043542201,3.7092171524413047,3.7834014954901307,3.8590695253999332,3.936250915907932,4.0149759342260909,4.095275452910613,4.1771809619688254,4.2607245812082022,4.3459390728323664,4.432857854289014,4.5215150113747944,4.6119453116022902,4.704184217834336,4.7982679021910233,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.4853321104853245E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":177.03105958383034},{"$f":"AP43/$AP$64","v":1.4853321104853245E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100))","v":16.211782241117405},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":14.590604017005667},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":12.969425792893924},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":11.348247568782185},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":9.7270693446704435},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":8.1058911205587023},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":6.484712896446962},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":4.8635346723352217},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":3.242356448223481},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":1.6211782241117392},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('410CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'410CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.208239596410862E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":420.49187952681405},{"$f":"AP46/$AP$64","v":3.5280254907119724E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('410CAPEX'!$L$18*(1-$E$45/100))","v":16.211782241117405},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":16.211782241117408},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":0},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'410CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'410CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'410CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.1967992662015677E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":670.15576252913729},{"$f":"AP47/$AP$64","v":5.6227640248628079E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'410CAPEX'!L18*$E$49/100","v":8.1058911205587041},{"$f":"I49*(1+$C49/100)","v":8.2680089429698782},8.4333691218292763,8.6020365042658629,8.7740772343511804,8.9495587790382043,9.1285499546189683,9.3111209537113471,9.4973433727855738,9.6872902402412855,9.8810360450461108,10.078656765947033,10.280229901265974,10.485834499291293,10.69555118927712,10.909462213062662,11.127651457323916,11.350204486470394,11.577208576199803,11.808752747723799,12.044927802678275,12.285826358731841,12.531542885906477,12.782173743624607,13.0378172184971,13.298573562867043,13.564545034124384,13.835835934806871,14.112552653503009,14.39480370657307,null,{"$f":"SUM(I49:AL49)/$AN$64","v":4.455996331455974E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":531.093178751491},{"$f":"AP49/$AP$64","v":4.4559963314559733E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":184.49861723472267},185.94036992867413,187.44402413687732,189.01083717649385,190.64209208963513,192.33909817521902,194.10319153198543,195.93573561290762,197.83812179124487,199.8117699384849,193.02212592752312,196.91136838998455,200.87925970001248,204.92739875450769,209.05741720590785,213.27098014062517,217.56978677175482,221.9555711463567,226.43010286762549,230.99518783226992,235.65266898342611,240.40442707944061,245.25238147886583,250.1984909420147,255.24475444943366,260.39321203765826,265.64594565262456,271.00508002111656,276.47278354064156,282.05126918813011,null,{"$f":"SUM(I51:AL51)","v":6614.9040697261644},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":11191.519525087433},{"$f":"AP51/$AP$64","v":0.93899473656283505}]
[]
[]
["Einzahlungen"]
["Verkauf","Methan",2,null,1918.1165380938937,"€/t",{"$f":"D1","v":88902.612407526234},"t/a",{"$f":"E55*G55/1000000","v":170.52557113862747},{"$f":"I55*(1+$C55/100)","v":173.93608256140001},177.41480421262801,180.96310029688058,184.58236230281821,188.27400954887457,192.03948973985206,195.88027953464911,199.79788512534208,203.79384282784892,207.86971968440591,212.02711407809403,216.26765635965592,220.59300948684904,225.00486967658603,229.50496707011774,234.09506641152009,238.77696773975049,243.55250709454549,248.42355723643641,253.39202838116515,258.45986894878848,263.62906632776424,268.9016476543195,274.27968060740591,279.76527421955404,285.36057970394512,291.06779129802402,296.88914712398451,302.82693006646423,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":9.7152718894422951E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":11172.734285158385},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.7187469307281261E-2}]
[null,null,null,null,{"$f":"E55/1000","v":1.9181165380938938},"€/kg"]
[null,null,null,null,{"$f":"E56/G57*32","v":1.3054589178076745},"€/l BÄ",47.017740950502521,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF(D1*1000*('410EC'!J10)/3600>0,-D1*1000*(-'410EC'!J10)/3600,0)","v":173545.72940293298},"MWh/a",{"$f":"G60*E60/1000000","v":3.4709145880586596},{"$f":"I60*(1+$C60/100)","v":3.5403328798198328},3.6111395374162294,3.683362328164554,3.757029574727845,3.8321701662224021,3.9088135695468504,3.9869898409377873,4.0667296377565432,4.1480642305116744,4.2310255151219076,4.3156460254243463,4.401958945932833,4.48999812485149,4.5797980873485198,4.6713940490954906,4.7648219300774004,4.8601183686789486,4.9573207360525275,5.0564671507735781,5.1575964937890495,5.2607484236648308,5.3659633921381271,5.4732826599808897,5.5827483131805078,5.6944032794441179,5.808291345033,5.9244571719336605,6.0429463153723342,6.1638052416797811,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":1.977467584647956E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":227.4122652686136},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":1.1640061965336344E-3}]
[null,"Elektrizität",null,null,50,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'410STREAMS'!E26","v":333892.37667156011},"t/a",{"$f":"G62*E62/1000000","v":7.9132493271159747},{"$f":"I62*(1+$C62/100)","v":8.0715143136582945},8.2329445999314608,8.3976034919300897,8.5655555617686918,8.7368666730040658,8.9116040064641471,9.0898360865934293,9.2716328083252986,9.4570654644918051,9.6462067737816408,9.839130909257273,10.035913527442419,10.236631797991269,10.441364433951094,10.650191722630115,10.863195557082717,11.080459468224371,11.302068657588858,11.528110030740635,11.758672231355447,11.993845675982557,12.233722589502209,12.478397041292254,12.727964982118099,12.982524281760462,13.242174767395671,13.507018262743584,13.777158627998455,14.052701800558424,null,{"$f":"SUM(I62:AL62)/$AN$64*(AN64-AN51)/AN64","v":4.508377730597337E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":518.47140269772683},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.6537879333500139E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":181.90973505380211},185.54792975487814,189.25888834997571,193.04406611697522,196.90494743931475,200.84304638810104,204.85990731586307,208.95710546218032,213.13624757142392,217.39897252285238,221.74695197330945,226.18189101277565,230.7055288330312,235.3196394096918,240.02603219788563,244.82655284184335,249.72308389868022,254.71754557665381,259.8118964881869,265.0081344179506,270.30829710630962,275.7144630484359,281.22875230940463,286.85332735559268,292.59039390270453,298.44220178075864,304.41104581637381,310.4992667327013,316.70925206735529,323.04343710870239,null,{"$f":"SUM(I64:AL64)","v":7379.7285398537151},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":11918.617953124731},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":6.1005263437164933E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-2.5888821809205638},-0.39244017379598972,1.8148642130983887,4.033228940481365,6.2628553496796258,8.5039482128820225,10.756715783877638,13.021369849272702,15.298125780179049,17.587202584367475,28.72482604578633,29.270522622791106,29.826269133018712,30.392240655184111,30.968614991977773,31.555572701218182,32.153297126925395,32.761974430297101,33.38179362056141,34.01294658568068,34.655628122883513,35.310035968995294,35.976370830538798,36.654836413577982,37.345639453270877,38.048989743100378,38.765100163749253,39.494186711584746,40.236468526713736,40.992167920572285]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.3535292553823308},-0.324330722145446,1.3635343449274142,2.7547496349165796,3.8887404298511794,4.8002570686993105,5.5198960299971871,6.0745651351262158,6.487898708936644,6.7806279362405935,10.06787629271231,9.3264905581094197,8.6396077482753828,8.0032268529018626,7.4136402090541562,6.8674120163293155,6.3613584241242176,5.8925290760698354,5.4581900050848011,5.0558077802869805,4.683034814219039,4.3376957455326135,4.0177748184772755,3.7214041862889928,3.4468530709003802,3.1925177163348373,2.9569120777248807,2.7386591921390324,2.5364831813353357,2.3492018402065442]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'410CAPEX'!L18","v":108.07854827411605},{"$f":"$H$71*(1+$C$71/100)^I5","v":118.88640310152766},130.77504341168043,143.85254775284849,158.23780252813336,174.06158278094668,191.46774105904137,210.61451516494554,231.67596668144009,254.84356334958412,280.32791968454256,308.36071165299688,339.19678281829653,373.11646110012617,410.42810721013888,451.47091793115277,496.61800972426806,546.27981069669488,600.90779176636443,660.99857094300103,727.09842803730112,799.80827084103134,879.78909792513457,967.76800771764806,1064.5448084894128,1170.9992893383542,1288.0992182721898,1416.9091400994089,1558.6000541093497,1714.4600595202849,1885.9060654723137,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":727.09842803730112}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-15.833367946320969},-2.1819349167982263,9.1731772364029069,18.532578029306027,26.161501044764261,32.293729186424514,37.135100262088713,40.866636638736729,43.647338235600962,45.616674097454407,67.731637249038585,62.743964757066898,58.122960688715779,53.841708247338644,49.875264130730137,46.200513991853555,42.796038475937713,39.641989060659498,36.719972982617556,34.01294658568068,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-15.833367946320969},{"$f":"SUM($I$72:J72)","v":-18.015302863119196},{"$f":"SUM($I$72:K72)","v":-8.8421256267162889},{"$f":"SUM($I$72:L72)","v":9.6904524025897381},{"$f":"SUM($I$72:M72)","v":35.851953447353999},{"$f":"SUM($I$72:N72)","v":68.145682633778506},{"$f":"SUM($I$72:O72)","v":105.28078289586722},{"$f":"SUM($I$72:P72)","v":146.14741953460396},{"$f":"SUM($I$72:Q72)","v":189.79475777020491},{"$f":"SUM($I$72:R72)","v":235.4114318676593},{"$f":"SUM($I$72:S72)","v":303.14306911669792},{"$f":"SUM($I$72:T72)","v":365.88703387376484},{"$f":"SUM($I$72:U72)","v":424.00999456248064},{"$f":"SUM($I$72:V72)","v":477.8517028098193},{"$f":"SUM($I$72:W72)","v":527.72696694054946},{"$f":"SUM($I$72:X72)","v":573.927480932403},{"$f":"SUM($I$72:Y72)","v":616.72351940834074},{"$f":"SUM($I$72:Z72)","v":656.36550846900025},{"$f":"SUM($I$72:AA72)","v":693.08548145161785},{"$f":"SUM($I$72:AB72)","v":727.0984280372985},{"$f":"SUM($I$72:AC72)","v":727.0984280372985},{"$f":"SUM($I$72:AD72)","v":727.0984280372985},{"$f":"SUM($I$72:AE72)","v":727.0984280372985},{"$f":"SUM($I$72:AF72)","v":727.0984280372985},{"$f":"SUM($I$72:AG72)","v":727.0984280372985},{"$f":"SUM($I$72:AH72)","v":727.0984280372985},{"$f":"SUM($I$72:AI72)","v":727.0984280372985},{"$f":"SUM($I$72:AJ72)","v":727.0984280372985},{"$f":"SUM($I$72:AK72)","v":727.0984280372985},{"$f":"SUM($I$72:AL72)","v":727.0984280372985},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":727.0984280372985}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.59785038403360702},{"$f":"K80*$L$96","v":0.78046911535141528},null,null,null,null,{"$f":"N94","v":0.2766612649497005}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ21","v":0},0,null,null,null,null,{"$f":"N82","v":0.78046911535141528}]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ19","v":0},0,{"$f":"K80+K81+K82","v":0.59785038403360702},{"$f":"L80+L81+L82","v":0.78046911535141528}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AN28","v":3.9317965920573156E-2},5.132798924107046E-2,{"$f":"K83","v":3.9317965920573156E-2},{"$f":"L83","v":5.132798924107046E-2},null,null,{"$f":"N83","v":5.132798924107046E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,null,{"$f":"N88","v":2.5486368974008994E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":4.133538489161058E-3},5.3961646827765646E-3,null,null,null,null,{"$f":"N89","v":0.14961564406992675}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":2.8275116012621811E-3},3.6912002350723721E-3,null,null,null,null,{"$f":"N90","v":1.6502370538775721E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":8.9509265445223167E-4},1.1685066880188092E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14","v":1.5800314946377052E-2},2.0626662050917812E-2,{"$f":"K87+K86+K88","v":1.9522919202091465E-2},{"$f":"L87+L86+L88","v":2.5486368974008994E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.11460770004251389},0.14961564406992675,{"$f":"K89","v":0.11460770004251389},{"$f":"L89","v":0.14961564406992675}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":1.2641049299727498E-2},1.6502370538775721E-2,{"$f":"K90","v":1.2641049299727498E-2},{"$f":"L90","v":1.6502370538775721E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":5.941328441941298E-2},7.7561601981566433E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":9.1507895155747809E-2},0.11945979778088067]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ55","v":5.7187469307281261E-2},7.4655891794043E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.6537879333500139E-3},3.4644111235621741E-3,{"$f":"K91+K92+K93+K94+K95","v":0.21192644301232574},{"$f":"L91+L92+L93+L94+L95","v":0.2766612649497005}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":1.1640061965336344E-3},1.5195622696482257E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E57","v":1.3054589178076745},"pro Liter BÄ",{"$f":"SUM(N80:N94)","v":1.3000627531248976}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":88902.612407526234},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":88902.612407526234},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":1.3054589178076745},{"$f":"N119","v":88902.612407526234}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.3054589178076745},{"$f":"N120","v":88902.612407526234},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.3054589178076745},{"$f":"N121","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.3054589178076745},{"$f":"N122","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.3054589178076745},{"$f":"O132*R122","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.3054589178076745},{"$f":"O133*R123","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.3054589178076745},{"$f":"O134*R124","v":88902.612407526234},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.3054589178076745},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N139","v":1918.116538093894},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L80:L82)","v":0.78046911535141528}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L83","v":5.132798924107046E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,5.3961646827765646E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,3.6912002350723721E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.1685066880188092E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,2.0626662050917812E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.14961564406992675]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,1.6502370538775721E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,7.7561601981566433E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.11945979778088067]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,7.4655891794043E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,3.4644111235621741E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,1.5195622696482257E-3]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G18+G20+G22+G24","v":2175096.099227346},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":52463317913.363586},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G55*G57*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":12.551032993627654},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":12.551032993627654},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":12.551032993627654},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"410STREAMS","index":155,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MethCO2",null,"OUT","Meth(aus.CO2)",1,{"$f":"Q5*(100+L6)/100","v":3.2822237600289852},null,null,"(mit 2,4% CO2 und 2 % H2, s. Datenbasis)"]
[null,null,null,"H2O(Abw)",{"$f":"$E$3/$F$3*F4","v":2.3142261956910128},7.5958082055785301]
[null,null,"IN","CO2",2.6817062587842062,8.8019599999999603,null,null,null,null,null,"Variation Methan-Ausbeute",null,null,"Ausgangswert:",null,3.2822237600289847]
[null,null,null,"H2",0.47324896184793103,1.5533089869863299,null,null,null,null,null,0,"%"]
[null,null,"THERMAL",null,0.67708668344426781,2.22235,40,77.312200000000004]
[null,null,null,null,1.7173631087084149,5.6367700000000003,77.312200000000004,252.85]
[null,null,null,null,1.0512567857255195,3.4504600000000001,24.849699999999999,241.85]
[null,null,null,null,0.6492579896445515,2.1310099999999998,24.849599999999999,239.85]
[null,null,null,null,-1.2187164229061201E-2,-4.0001000000000002E-2,309.577,252.85]
[null,null,null,null,-0.81950232423405722,-2.6897899999999999,252.85,153.84899999999999]
[null,null,null,null,-3.2967008927826558,-10.820510000000001,153.84899999999999,107.16200000000001]
[null,null,null,null,-1.543557164413208,-5.0662999999999982,107.16200000000001,24.85]
[null,null,null,null,-0.42445613153068423,-1.39316,239.85,141.66200000000001]
[null,null,null,null,-1.3894634654523754,-4.56053,141.66200000000001,80.793000000000006]
[null,null,null,null,-0.40309256672626004,-1.3230399999999998,80.793000000000006,24.85]
[null,null,null,null,-0.53616393295028097,-1.7598100000000001,290.85000000000002,115.285]
[null,null,null,null,-0.51410571715107523,-1.6874100000000001,115.285,53.511800000000001]
[null,null,null,null,-0.10502940238204705,-0.34472999999999976,53.511800000000001,24.85]
[null,null,null,null,-6.8475899399989482,-22.4753224,252.85,252.85]
[null,null,null,null,-2.6457785863823347,-8.6840373399999997,239.85,239.85]
[null,null,null,null,-0.5930501825332013,-1.9465234,290.85000000000002,290.85000000000002]
[null,null,"WORK",null,5.5985882875449436E-2,0.18375819500000001]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F25*($E$6)/$F$25","v":0.47324896184793103},1]
[null,null,null,"O2",{"$f":"F26*($E$6)/$F$25","v":3.7557093951413933},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F27*($E$6)/$F$25","v":4.2289583569893239},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F28*($E$6)/$F$25","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F29*($E$6)/$F$25","v":90.125532294320024},{"$f":"119.972/O29*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"410PINCH","index":156,"n_rows":20,"n_cols":44,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-15.035712903243436},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",14.363343250149851,null,"MIN-DT",{"$f":"MIN(AF3:AF9,AK3:AK17)","v":4.9999999999999147}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",0.6492579896445515,3.0197989847672449E-3,24.849599999999999,239.85,null,"HOT",0.10502940238204705,3.6644384645084069E-3,24.85,53.511800000000001,null,"COLDCURVE",24.849599999999999,0,null,"HOTCURVE",24.85,0,null,"COMPARISON",{"$f":"V3+AC1","v":14.363343250149851},{"$f":"U3","v":24.849599999999999},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))-AD3,AG3-AD3))","v":228.00039999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ17,3,TRUE),35)))","v":252.85},{"$f":"Z3","v":0},{"$f":"Y3","v":24.85},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-14.363343250149851,24.85,252.85]
["deltaT",null,{"$f":"'410STREAMS'!E7","v":0.67708668344426781},{"$f":"'410STREAMS'!F7","v":2.22235},{"$f":"'410STREAMS'!G7","v":40},{"$f":"'410STREAMS'!H7","v":77.312200000000004},null,null,1.0512567857255195,4.8444946192494646E-3,24.849699999999999,241.85,null,null,0.40309256672626004,7.2054156324519603E-3,24.85,80.793000000000006,null,null,24.849699999999999,3.0197989847602072E-7,null,null,24.85,0,null,null,{"$f":"V4+AC1","v":14.36334355212975},24.849699999999999,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))-AD4,AG4-AD4))","v":228.00029999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ17,3,TRUE),35)))","v":252.85},0,24.85,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",-0.67236965309358254,267.81500033801251,309.577]
[5,"K",{"$f":"'410STREAMS'!E8","v":1.7173631087084149},{"$f":"'410STREAMS'!F8","v":5.6367700000000003},{"$f":"'410STREAMS'!G8","v":77.312200000000004},{"$f":"'410STREAMS'!H8","v":252.85},null,null,0.67708668344426781,1.8146522677415636E-2,40,77.312200000000004,null,null,1.543557164413208,1.87525168190933E-2,24.85,107.16200000000001,null,null,40,0.11914670936883284,null,null,53.511800000000001,0.84903047072174698,null,null,{"$f":"V5+AC1","v":14.482489959518684},40,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))-AD5,AG5-AD5))","v":212.85},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ17,3,TRUE),35)))","v":252.85},0.84903047072174698,53.511800000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E9","v":1.0512567857255195},{"$f":"'410STREAMS'!F9","v":3.4504600000000001},{"$f":"'410STREAMS'!G9","v":24.849699999999999},{"$f":"'410STREAMS'!H9","v":241.85},null,null,1.7173631087084149,9.7834375770256606E-3,77.312200000000004,252.85,null,null,0.51410571715107523,8.3224718348907829E-3,53.511800000000001,115.285,null,null,77.312200000000004,1.0896674886248929,null,null,80.793000000000006,1.784241036140866,null,null,{"$f":"V6+AC1","v":15.453010738774744},77.312200000000004,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))-AD6,AG6-AD6))","v":175.5378},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ17,3,TRUE),35)))","v":252.85},1.784241036140866,80.793000000000006,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",0]
[null,null,{"$f":"'410STREAMS'!E10","v":0.6492579896445515},{"$f":"'410STREAMS'!F10","v":2.1310099999999998},{"$f":"'410STREAMS'!G10","v":24.849599999999999},{"$f":"'410STREAMS'!H10","v":239.85},null,null,null,null,null,null,null,null,1.3894634654523754,2.2827111755612469E-2,80.793000000000006,141.66200000000001,null,null,239.85,3.9580908897829215,null,null,107.16200000000001,3.1001095218415178,null,null,{"$f":"V7+AC1","v":18.321434139932773},239.85,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))-AD7,AG7-AD7))","v":13},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ17,3,TRUE),35)))","v":252.85},3.1001095218415178,107.16200000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",15.035712903243434,24.85,309.577]
[null,null,{"$f":"'410STREAMS'!E11","v":-1.2187164229061201E-2},{"$f":"'410STREAMS'!F11","v":-4.0001000000000002E-2},{"$f":"'410STREAMS'!G11","v":309.577},{"$f":"'410STREAMS'!H11","v":252.85},null,null,null,null,null,null,null,null,3.2967008927826558,7.0612823543655764E-2,107.16200000000001,153.84899999999999,null,null,241.85,3.9873467541754719,null,null,115.285,3.9267255549922906,null,null,{"$f":"V8+AC1","v":18.350690004325322},241.85,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))-AD8,AG8-AD8))","v":11},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ17,3,TRUE),35)))","v":252.85},3.9267255549922906,115.285,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E12","v":-0.81950232423405722},{"$f":"'410STREAMS'!F12","v":-2.6897899999999999},{"$f":"'410STREAMS'!G12","v":252.85},{"$f":"'410STREAMS'!H12","v":153.84899999999999},null,null,null,null,null,null,null,null,0.53616393295028097,3.0539340583275762E-3,115.285,290.85000000000002,null,null,252.85,4.0949645675227533,null,null,141.66200000000001,6.4719443470375966,null,null,{"$f":"V9+AC1","v":18.458307817672605},252.85,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))-AD9,AG9-AD9))","v":14.965000338012516},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ17,3,TRUE),35)))","v":267.81500033801251},6.4719443470375966,141.66200000000001,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E13","v":-3.2967008927826558},{"$f":"'410STREAMS'!F13","v":-10.820510000000001},{"$f":"'410STREAMS'!G13","v":153.84899999999999},{"$f":"'410STREAMS'!H13","v":107.16200000000001},null,null,null,null,null,null,null,null,0.42445613153068423,4.3228921205308623E-3,141.66200000000001,239.85,null,null,null,null,null,null,153.84899999999999,7.4224042082058759,null,null,null,null,null,null,null,7.4224042082058759,153.84899999999999,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E14","v":-1.543557164413208},{"$f":"'410STREAMS'!F14","v":-5.0662999999999982},{"$f":"'410STREAMS'!G14","v":107.16200000000001},{"$f":"'410STREAMS'!H14","v":24.85},null,null,null,null,null,null,null,null,0.81950232423405722,8.2777176415799562E-3,153.84899999999999,252.85,null,null,null,null,null,null,239.85,8.7687106313073979,null,null,null,null,null,null,null,8.7687106313073979,239.85,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E15","v":-0.42445613153068423},{"$f":"'410STREAMS'!F15","v":-1.39316},{"$f":"'410STREAMS'!G15","v":239.85},{"$f":"'410STREAMS'!H15","v":141.66200000000001},null,null,null,null,null,null,null,null,2.6457785863823347,-1,239.85,239.85,null,null,null,null,null,null,239.85,11.414489217689733,"*",null,null,null,null,null,null,11.414489217689733,239.85,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E16","v":-1.3894634654523754},{"$f":"'410STREAMS'!F16","v":-4.56053},{"$f":"'410STREAMS'!G16","v":141.66200000000001},{"$f":"'410STREAMS'!H16","v":80.793000000000006},null,null,null,null,null,null,null,null,6.8475899399989482,-1,252.85,252.85,null,null,null,null,null,null,252.85,11.56180068978853,null,null,null,null,null,null,null,11.56180068978853,252.85,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'410STREAMS'!E17","v":-0.40309256672626004},{"$f":"'410STREAMS'!F17","v":-1.3230399999999998},{"$f":"'410STREAMS'!G17","v":80.793000000000006},{"$f":"'410STREAMS'!H17","v":24.85},null,null,null,null,null,null,null,null,1.2187164229061201E-2,2.1483886384016782E-4,252.85,309.577,null,null,null,null,null,null,252.85,18.409390629787477,"*",null,null,null,null,null,null,18.409390629787477,252.85,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30)),AI14-AL14))","v":4.9999999999999147},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30)))","v":247.85000000000008}]
[null,null,{"$f":"'410STREAMS'!E18","v":-0.53616393295028097},{"$f":"'410STREAMS'!F18","v":-1.7598100000000001},{"$f":"'410STREAMS'!G18","v":290.85000000000002},{"$f":"'410STREAMS'!H18","v":115.285},null,null,null,null,null,null,null,null,0.5930501825332013,-1,290.85000000000002,290.85000000000002,null,null,null,null,null,null,290.85000000000002,18.533604000829854,null,null,null,null,null,null,null,18.533604000829854,290.85000000000002,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30)))","v":253.88144015688601}]
[null,null,{"$f":"'410STREAMS'!E19","v":-0.51410571715107523},{"$f":"'410STREAMS'!F19","v":-1.6874100000000001},{"$f":"'410STREAMS'!G19","v":115.285},{"$f":"'410STREAMS'!H19","v":53.511800000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290.85000000000002,19.126654183363055,"*",null,null,null,null,null,null,19.126654183363055,290.85000000000002,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30)))","v":262.00530178790456}]
[null,null,{"$f":"'410STREAMS'!E20","v":-0.10502940238204705},{"$f":"'410STREAMS'!F20","v":-0.34472999999999976},{"$f":"'410STREAMS'!G20","v":53.511800000000001},{"$f":"'410STREAMS'!H20","v":24.85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309.577,19.130677470766187,null,null,null,null,null,null,null,19.130677470766187,309.577,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30)))","v":262.06041454417289}]
[null,null,{"$f":"'410STREAMS'!E21","v":-6.8475899399989482},{"$f":"'410STREAMS'!F21","v":-22.4753224},{"$f":"'410STREAMS'!G21","v":252.85},{"$f":"'410STREAMS'!H21","v":252.85}]
[null,null,{"$f":"'410STREAMS'!E22","v":-2.6457785863823347},{"$f":"'410STREAMS'!F22","v":-8.6840373399999997},{"$f":"'410STREAMS'!G22","v":239.85},{"$f":"'410STREAMS'!H22","v":239.85}]
[null,null,{"$f":"'410STREAMS'!E23","v":-0.5930501825332013},{"$f":"'410STREAMS'!F23","v":-1.9465234},{"$f":"'410STREAMS'!G23","v":290.85000000000002},{"$f":"'410STREAMS'!H23","v":290.85000000000002}]

{"sheet":"410EC","index":157,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'410OPEX'!D1*1000 /8000/3600","v":6.4939791531613054},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.44877891937821301,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-1.3199379981712169,3.8956503418247659E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'410OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.62266967043478827,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.1620474667874592E-5,1.513661168986663E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.6712620888949856,0,0,3.4722222222222222E-5,0,0,0,5.8029933642187003E-5,0]
["Wärme",{"$f":"C6","v":100},250,8.7867948037358072,0,0.95,0,0,0,8.3474550635490168,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,3.5062074207996403,0.6,0,0,0,2.103724452479784,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":2.103724452479784},{"$f":"SUM(J4:J9)","v":7.0275170653777996},{"$f":"SUM(K4:K9)","v":4.692154424925382E-4},{"$f":"SUM(L4:L9)","v":1.513661168986663E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"420CAPEX","index":158,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'420OPEX'!D1","v":84743.197085684878},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu Syngas > Wassergas-Shift > Methanisierung > Methan"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'420STREAMS'!E33*8000/$G$2","v":9.9557898704381209},{"$f":"J9*$D$1","v":843685.46313420276},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":302.91042870519306},{"$f":"(K9/C9)^H9*E9*G9","v":189.31901794074565},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'420STREAMS'!E19*8000/$G$2+'420STREAMS'!E20*8000/$G$2+'420STREAMS'!E21*8000/$G$2","v":4.0074222183638},{"$f":"J10*$D$1","v":339601.77085635602},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":2.7887416540099057},{"$f":"(K10/C10)^H10*E10*G10","v":0.58098784458539698},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MethCO",null,38466.798632355589,"Meth",18,2016,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.1133468709617869},0.79600000000000004,0.9,{"$f":"'420STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":84743.197085684878},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":60.126503017094912},{"$f":"(K11/C11)^H11*E11*G11","v":37.579064385684319},"TIC","I. Hannula, Hydrogen enhancement potential of synthetic biofuels manufacture in the European context: A techno-economic assessment, Energy. 104 (2016) 199–212. https://doi.org/10.1016/j.energy.2016.03.119."]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":25.724395703725264},{"$f":"'420EC'!O3","v":25.724395703725264},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":24.129949953755176},{"$f":"(K13/C13)^H13*E13*G13","v":15.081218721096985},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":14.512764021861537},{"$f":"'420EC'!O4","v":14.512764021861537},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":33.675969555205072},{"$f":"(K14/C14)^H14*E14*G14","v":21.047480972003168},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":423.63159288525816},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"420OPEX","index":159,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":84743.197085684878},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.84743197085684874]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'420STREAMS'!E33*'420OPEX'!D1","v":843685.46313420276},"t/a",{"$f":"G7*F7/1000000","v":36.027667251800082},{"$f":"I7*(1+$C7/100)","v":36.748220596836084},37.483185008772807,38.232848708948261,38.99750568312723,39.777455796789774,40.573004912725573,41.384465010980087,42.21215431119969,43.056397397423687,43.917525345372162,44.795875852279607,45.691793369325204,46.605629236711707,47.537741821445941,48.488496657874862,49.458266591032363,50.447431922853013,51.456380561310077,52.485508172536278,53.535218335987004,54.605922702706742,55.69804115676088,56.812001979896095,57.948242019494018,59.107206859883902,60.289350997081584,61.495138017023216,62.725040777363681,63.979541592910955,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.25817123318884816},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2360.5113909352231},{"$f":"AP7/$AP$58","v":0.2581712331888481}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'420STREAMS'!E32","v":1138.9799311508984},"t/a",{"$f":"G8*E8/1000000","v":0.1992759287541612},{"$f":"I8*(1+$C8/100)","v":0.20326144732924442},0.20732667627582932,0.2114732098013459,0.21570267399737283,0.22001672747732029,0.2244170620268667,0.22890540326740405,0.23348351133275214,0.23815318155940718,0.24291624519059532,0.24777457009440723,0.2527300614962954,0.2577846627262213,0.26294035598074572,0.26819916310036063,0.27356314636236784,0.2790344092896152,0.28461509747540753,0.29030739942491568,0.296113547413414,0.30203581836168231,0.30807653472891594,0.31423806542349425,0.32052282673196414,0.32693328326660342,0.33347194893193549,0.34014138791057419,0.34694421566878569,0.35388309998216139,null,{"$f":"SUM(I8:AL8)/$AN$58","v":1.4279945440748548E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$68:AL$68)","v":13.056440664775231},{"$f":"AP8/$AP$58","v":1.4279945440748545E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'420CAPEX'!K9","v":13244.36931318891},"€/a",{"$f":"G9/1000000","v":1.3244369313188911E-2},{"$f":"I9*(1+$C9/100)","v":1.3509256699452689E-2},1.3779441833441743E-2,1.4055030670110578E-2,1.433613128351279E-2,1.4622853909183046E-2,1.4915310987366707E-2,1.5213617207114042E-2,1.5517889551256324E-2,1.582824734228145E-2,1.6144812289127078E-2,1.6467708534909621E-2,1.6797062705607813E-2,1.7133003959719971E-2,1.747566403891437E-2,1.7825177319692659E-2,1.8181680866086514E-2,1.8545314483408244E-2,1.8916220773076409E-2,1.9294545188537938E-2,1.9680436092308698E-2,2.0074044814154871E-2,2.047552571043797E-2,2.0885036224646731E-2,2.1302736949139665E-2,2.1728791688122459E-2,2.216336752188491E-2,2.2606634872322607E-2,2.3058767569769059E-2,2.3519942921164442E-2,null,{"$f":"SUM(I9:AL9)/$AN$58","v":9.4908036495859347E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$68:AL$68)","v":0.86776322238774128},{"$f":"AP9/$AP$58","v":9.490803649585932E-5}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('420CAPEX'!K10/'420CAPEX'!C10)^'420CAPEX'!I10*'420CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
["MethCO","Katalysator",2,null,0.41808910289554913,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'420CAPEX'!K11","v":35430.207246054706},"€/a",{"$f":"G13/1000000","v":3.5430207246054703E-2},{"$f":"I13*(1+$C13/100)","v":3.61388113909758E-2},3.6861587618795315E-2,3.7598819371171224E-2,3.8350795758594652E-2,3.9117811673766545E-2,3.9900167907241879E-2,4.0698171265386718E-2,4.1512134690694452E-2,4.2342377384508342E-2,4.3189224932198511E-2,4.4053009430842484E-2,4.4934069619459331E-2,4.583275101184852E-2,4.6749406032085494E-2,4.7684394152727204E-2,4.8638082035781752E-2,4.9610843676497388E-2,5.0603060550027334E-2,5.161512176102788E-2,5.2647424196248439E-2,5.3700372680173407E-2,5.4774380133776876E-2,5.5869867736452417E-2,5.6987265091181467E-2,5.81270103930051E-2,5.9289550600865201E-2,6.0475341612882504E-2,6.1684848445140154E-2,6.2918545414042959E-2,null,{"$f":"SUM(I13:AL13)/$AN$58","v":2.5388988504087466E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":2.321366165702254},{"$f":"AP13/$AP$58","v":2.5388988504087461E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5457.1663903709423},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":0},{"$f":"AP15/$AP$58","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('420STREAMS'!E39+'420STREAMS'!E14-'420EC'!I10)/3600>0,D1*1000*('420STREAMS'!E39+'420STREAMS'!E14-'420EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('420PINCH'!AP4)/3600>0, D1*1000*('420PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('420EC'!J10)/3600<0, D1*1000*(-'420EC'!J10)/3600,0)","v":17134.866298463137},"MWh/a",{"$f":"G21*E21/1000000","v":0.85674331492315692},{"$f":"I21*(1+$C21/100)","v":0.87387818122162009},0.89135574484605251,0.90918285974297353,0.92736651693783301,0.94591384727658967,0.9648321242221215,0.98412876670656391,1.0038113420406951,1.023887568881509,1.0443653202591392,1.0652526266643221,1.0865576791976086,1.1082888327815608,1.1304546094371919,1.1530637016259357,1.1761249756584544,1.1996474751716235,1.2236404246750561,1.2481132331685572,1.2730754978319283,1.298537007788567,1.3245077479443383,1.3509979029032251,1.3780178609612896,1.4055782181805154,1.4336897825441257,1.4623635781950082,1.4916108497589085,1.5214430667540866,null,{"$f":"SUM(I21:AL21)/$AN$58","v":6.1393505328592073E-3},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":56.133313873733258},{"$f":"AP21/$AP$58","v":6.1393505328592073E-3}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'420EC'!K10","v":8.4871457308187165E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":7.1922786336169942E-2},{"$f":"I22*(1+$C22/100)","v":7.3361242062893336E-2},7.4828466904151208E-2,7.6325036242234232E-2,7.7851536967078916E-2,7.9408567706420491E-2,8.0996739060548897E-2,8.2616673841759872E-2,8.4269007318595074E-2,8.5954387464966975E-2,8.7673475214266314E-2,8.9426944718551643E-2,9.1215483612922671E-2,9.3039793285181124E-2,9.4900589150884743E-2,9.679860093390244E-2,9.8734572952580493E-2,0.10070926441163211,0.10272344969986476,0.10477791869386205,0.10687347706773929,0.10901094660909408,0.11119116554127596,0.11341498885210148,0.11568328862914351,0.11799695440172639,0.12035689348976092,0.12276403135955614,0.12521931198674727,0.12772369822648222,null,{"$f":"SUM(I22:AL22)/$AN$58","v":5.1539263735870307E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":4.712338304552504},{"$f":"AP22/$AP$58","v":5.1539263735870318E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'420EC'!L10*D1*1000","v":12481557.601135924},"m³/a",{"$f":"E23*G23/1000000","v":1.1233401841022332},{"$f":"I23*(1+$C23/100)","v":1.145806987784278},1.1687231275399637,1.1920975900907629,1.2159395418925782,1.2402583327304297,1.2650634993850383,1.2903647693727391,1.316172064760194,1.3424955060553978,1.3693454161765057,1.3967323245000358,1.4246669709900366,1.4531603104098374,1.4822235166180342,1.5118679869503948,1.5421053466894028,1.5729474536231909,1.6044064026956548,1.636494530749568,1.6692244213645593,1.7026089097918504,1.7366610879876874,1.7713943097474412,1.80682219594239,1.8429586398612379,1.8798178126584626,1.917414168911632,1.9557624522898647,1.994877701335662,null,{"$f":"SUM(I23:AL23)/$AN$58","v":8.0497612735604199E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":73.6005826282329},{"$f":"AP23/$AP$58","v":8.0497612735604181E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit"]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('420CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('420CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":75921.260224872429},"h/a",{"$f":"G27*$E$31/1000000","v":3.0520346610398716},{"$f":"I27*(1+$C27/100)","v":3.1435957008710678},3.2379035718972,3.3350406790541163,3.43509189942574,3.5381446564085124,3.6442889961007681,3.753617665983791,3.8662261959633049,3.9822129818422041,4.10167937129747,4.224729752436394,4.3514716450094859,4.4820157943597705,4.6164762681905636,4.7549705562362803,4.8976196729233692,5.0445482631110705,5.1958847110044024,5.3517612523345344,5.5123140899045708,5.6776835126017078,5.8480140179797591,6.0234544385191517,6.2041580716747262,6.3902828138249683,6.5819912982397177,6.7794510371869094,6.9828345683025166,7.1923196053515923,null,{"$f":"SUM(I27:AL27)/$AN$58","v":2.5648343063012915E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":214.57498482258796},{"$f":"AP27/$AP$58","v":2.3468257198783454E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('420CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('420CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":20266.149466202423},"h/a",{"$f":"G28*$E$31/1000000","v":0.81469920854133748},{"$f":"I28*(1+$C28/100)","v":0.83914018479757768},0.86431439034150503,0.89024382205175023,0.91695113671330275,0.94445967081470183,0.97279346093914287,1.0019772647673171,1.0320365827103366,1.0629976801916468,1.0948876105973961,1.127734238915318,1.1615662660827775,1.1964132540652608,1.2323056516872186,1.2692748212378353,1.3073530658749704,1.3465736578512195,1.3869708675867563,1.4285799936143591,1.4714373934227898,1.5155805152254735,1.5610479306822378,1.6078793686027049,1.6561157496607861,1.7057992221506098,1.756973198815128,1.8096823947795819,1.8639728666229693,1.9198920526216585,null,{"$f":"SUM(I28:AL28)/$AN$58","v":6.8464768964038763E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":57.277878439352406},{"$f":"AP28/$AP$58","v":6.2645325787942111E-3}]
[null,"Meth",3,"Kurve C",3,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('420CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('420CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":21662.228322958854},"h/a",{"$f":"G29*$E$31/1000000","v":0.87082157858294595},{"$f":"I29*(1+$C29/100)","v":0.89694622594043438},0.92385461271864744,0.95157025110020688,0.98011735863321314,1.0095208793922095,1.0398065057739758,1.0710007009471951,1.103130721975611,1.1362246436348793,1.1703113829439258,1.2054207244322437,1.241583346165211,1.2788308465501674,1.3171957719466725,1.3567116451050727,1.397412994458225,1.4393353842919718,1.482515445820731,1.5269909091953531,1.5728006364712137,1.6199846555653501,1.6685841952323106,1.7186417210892799,1.7702009727219583,1.8233070019036171,1.8780062119607257,1.9343463983195475,1.9923767902691338,2.0521480939772081,null,{"$f":"SUM(I29:AL29)/$AN$58","v":7.3181117106186338E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$68:AL$68)","v":61.223592704531448},{"$f":"AP29/$AP$58","v":6.6960788621817742E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":0.94751108963283104},{"$f":"I31*(1+$C31/100)","v":0.97593642232181599},1.0052145149914704,1.0353709504412145,1.066432078954451,1.0984250413230845,1.131377792562777,1.1653191263396603,1.2002787001298501,1.2362870611337455,1.2733756729677579,1.3115769431567907,1.3509242514514945,1.3914519789950395,1.4331955383648907,1.4761914045158375,1.5204771466513127,1.5660914610508521,1.6130742048823776,1.6614664310288489,1.7113104239597146,1.7626497366785061,1.8155292287788614,1.8699951056422273,1.9260949588114942,1.983877807575839,2.0433941418031143,2.104695966057208,2.1678368450389245,2.2328719503900922,null,{"$f":"SUM(I31:AL31)/$AN$58","v":7.9625863340070831E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":66.615291193294354},{"$f":"AP31/$AP$58","v":7.2857737279518869E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'420STREAMS'!E4+D1*'420STREAMS'!E17+D1*'420STREAMS'!E30","v":230254.04279814081},"t/a",{"$f":"G33*E33/1000000","v":0.57563510699535203},{"$f":"I33*(1+$C33/100)","v":0.5871478091352591},0.59889076531796426,0.61086858062432359,0.62308595223681007,0.63554767128154632,0.64825862470717721,0.66122379720132074,0.67444827314534717,0.68793723860825418,0.70169598338041927,0.71572990304802764,0.73004450110898822,0.74464539113116801,0.75953829895379144,0.77472906493286731,0.79022364623152463,0.80602811915615513,0.82214868153927823,0.83859165517006384,0.85536348827346509,0.87247075803893437,0.88992017319971306,0.90771857666370737,0.92587294819698152,0.94439040716092115,0.9632782153041396,0.98254377961022243,1.002194655202427,1.0222385483064755,null,{"$f":"SUM(I33:AL33)/$AN$58","v":4.1249527592536342E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":37.715270810847564},{"$f":"AP33/$AP$58","v":4.1249527592536342E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'420CAPEX'!$L$18","v":29.654211501968074},{"$f":"I35*(1+$C35/100)","v":30.247295732007437},30.852241646647588,31.469286479580539,32.09867220917215,32.740645653355593,33.395458566422704,34.063367737751157,34.744635092506179,35.439527794356302,36.148318350243429,36.871284717248301,37.608710411593265,38.360884619825129,39.128102312221628,39.910664358466065,40.70887764563539,41.5230551985481,42.353516302519061,43.200586628569447,44.064598361140838,44.945890328363653,45.844808134930929,46.761704297629549,47.696938383582143,48.650877151253788,49.623894694278867,50.616372588164445,51.628700039927736,52.66127404072629,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.21249958536584143},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":1942.926350195502},{"$f":"AP35/$AP$58","v":0.2124995853658414}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":4.4481317252952106},{"$f":"I37*(1+$C37/100)","v":4.5370943598011149},4.6278362469971368,4.7203929719370796,4.8148008313758215,4.9110968480033383,5.0093187849634049,5.1095051606626729,5.2116952638759262,5.3159291691534447,5.4222477525365136,5.5306927075872441,5.6413065617389888,5.7541326929737684,5.8692153468332435,5.9865996537699084,6.106331646845307,6.2284582797822132,6.3530274453778572,6.4800879942854142,6.6096897541711224,6.7418835492545446,6.8767212202396353,7.014255644644428,7.1545407575373163,7.2976315726880632,7.4435842041418248,7.5924558882246611,7.7443050059891547,7.8991911061089377,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.1874937804876199E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":291.43895252932526},{"$f":"AP37/$AP$58","v":3.1874937804876206E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'420CAPEX'!$L$18","v":4.2363159288525818},{"$f":"I39*(1+$C39/100)","v":4.3210422474296335},4.4074630923782259,4.4956123542257904,4.5855246013103059,4.6772350933365123,4.7707797952032429,4.8661953911073077,4.9635192989294543,5.0627896849080436,5.1640454786062042,5.2673263881783283,5.3726729159418953,5.4801263742607329,5.5897289017459473,5.7015234797808665,5.8155539493764836,5.9318650283640135,6.0505023289312936,6.1715123755099199,6.2949426230201189,6.420841475480521,6.5492583049901318,6.680243471089935,6.8138483405117336,6.9501253073219686,7.0891278134684077,7.2309103697377761,7.3755285771325321,7.5230391486751831,null,{"$f":"SUM(I39:AL39)/$AN$58","v":3.0357083623691623E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":277.56090717078598},{"$f":"AP39/$AP$58","v":3.0357083623691626E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100))","v":25.417895573115487},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":22.876106015803941},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":20.334316458492392},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":17.792526901180842},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":15.250737343869293},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":12.708947786557744},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":10.167158229246196},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":7.6253686719346465},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":5.0835791146230953},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":2.541789557311549},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('420CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'420CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.4693891828485023E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":659.27474994377553},{"$f":"AP42/$AP$58","v":7.2105466576807872E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('420CAPEX'!$L$18*(1-$E$41/100))","v":25.417895573115487},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":25.417895573115494},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'420CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'420CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'420CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.4897985142700041E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1050.714161857205},{"$f":"AP43/$AP$58","v":0.11491754368878009}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'420CAPEX'!L18*$E$45/100","v":12.708947786557744},{"$f":"I45*(1+$C45/100)","v":12.963126742288898},13.222389277134676,13.48683706267737,13.756573803930918,14.031705280009536,14.312339385609727,14.598586173321921,14.89055789678836,15.188369054724127,15.49213643581861,15.801979164534982,16.118018747825683,16.440379122782197,16.769186705237843,17.104570439342599,17.446661848129452,17.795595085092042,18.151506986793883,18.51453712652976,18.884827869060356,19.262524426441562,19.647774914970395,20.040730413269802,20.441545021535198,20.850375921965902,21.267383440405222,21.692731109213327,22.126585731397594,22.569117446025547,null,{"$f":"SUM(I45:AL45)/$AN$58","v":9.1071250871074899E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":832.68272151235772},{"$f":"AP45/$AP$58","v":9.1071250871074858E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":146.47172377617198},145.89950353683722,145.36838020382334,144.87922688085555,144.4329356687017,144.03041809116175,143.67260553095937,143.36044967577357,143.09492297465681,142.87701910509145,117.28985787782572,119.71205757576033,122.18499334386492,124.7097486658293,127.28743075788559,129.91917110534521,132.60612601172306,135.34947716075663,138.15043219163479,141.01022528776045,143.93011777937738,146.91139876040251,149.95538571981129,153.06342518793426,156.23689339803144,159.47719696352081,162.78577357124576,166.16409269117889,169.61365630296592,173.13599963972757,null,{"$f":"SUM(I47:AL47)","v":4313.5806454366148},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8003.2080569741747},{"$f":"AP47/$AP$58","v":0.87531799315627523}]
[]
[]
["Einzahlungen"]
["Verkauf","MeOH",2,null,1534.0549755781149,"€/t",{"$f":"D1","v":84743.197085684878},"t/a",{"$f":"E51*G51/1000000","v":130.00072313569169},{"$f":"I51*(1+$C51/100)","v":132.60073759840552},135.25275235037364,137.95780739738112,140.71696354532875,143.53130281623532,146.40192887256003,149.32996745001122,152.31656679901144,155.36289813499167,158.4701560976915,161.63955921964532,164.87235040403823,168.16979741211901,171.53319336036139,174.96385722756864,178.46313437212001,182.03239705956241,185.67304500075366,189.38650590076873,193.17423601878411,197.03772073915979,200.97847515394298,204.99804465702184,209.09800555016227,213.27996566116551,217.54556497438881,221.8964762738766,226.33440579935413,230.86109391534123,null,{"$f":"SUM(I51:AL51)/$AN$58*($AN$58-$AN$47)/$AN$58","v":0.22176335915642725},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":8517.5702786109214},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.1161505466956832}]
[null,null,null,null,{"$f":"E51/1000","v":1.5340549755781148},"€/l"]
[null,null,null,null,{"$f":"E52/G53*32","v":0.99522084697180235},"€/l BÄ",49.325493299167732,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('420STREAMS'!E39+'420STREAMS'!E14-'420EC'!I10)/3600<0,-D1*1000*('420STREAMS'!E39+'420STREAMS'!E14-'420EC'!I10)/3600,0)","v":190975.59507052306},"MWh/a",{"$f":"G55*E55/1000000","v":9.5487797535261532},{"$f":"I55*(1+$C55/100)","v":9.7397553485966757},9.9345504555686102,10.133241464679983,10.335906293973583,10.542624419853055,10.753476908250116,10.968546446415118,11.187917375343421,11.411675722850289,11.639909237307295,11.872707422053441,12.11016157049451,12.3523648019044,12.599412097942489,12.851400339901339,13.108428346699366,13.370596913633353,13.638008851906021,13.910769028944141,14.188984409523025,14.472764097713485,14.762219379667755,15.05746376726111,15.358613042606333,15.66578530345846,15.979101009527628,16.29868302971818,16.624656690312545,16.957149824118797,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":1.6288905345369292E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":625.63038623056934},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":8.5314601480415298E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('420EC'!J10>0,'420EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G56*E56/1000000","v":0},{"$f":"I56*(1+$C56/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":0},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":0}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":139.54950288921785},142.34049294700219,145.18730280594224,148.09104886206109,151.05286983930233,154.07392723608837,157.15540578081016,160.29851389642636,163.50448417435487,166.77457385784194,170.11006533499881,173.51226664169877,176.98251197453274,180.52216221402341,184.13260545830389,187.81525756746998,191.57156271881937,195.40299397319578,199.31105385265968,203.29727492971287,207.36322042830713,211.51048483687327,215.74069453361074,220.05550842428295,224.45661859276859,228.94575096462395,233.52466598391644,238.19515930359478,242.95906248966668,247.81824373946003,null,{"$f":"SUM(I58:AL58)","v":5661.2552862515668},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":9143.2006648414899},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12468200684372474}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-6.9222208869541362},-3.5590105898350259,-0.18107739788109711,3.2118219812055315,6.6199341706006294,10.043509144926617,13.482800249850783,16.938064220652791,20.409561199698061,23.897554752750494,52.820207457173083,53.800209065938446,54.797518630667824,55.812413548194115,56.845174700418298,57.896086462124771,58.965436707096302,60.053516812439142,61.160621661024891,62.287049641952422,63.433102648929747,64.599086076470769,65.785308813799446,66.992083236348691,68.219725194737151,69.468554001103143,70.73889241267068,72.031066612415884,73.345406186700757,74.682244099732458]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-6.2929280790492141},-2.9413310659793601,-0.13604612913681222,2.1937176294006768,4.1104582837738519,5.6692990785677786,6.9188084046939267,7.9017319654009492,8.6556462968194179,9.2135418686977602,18.513160483080707,17.142404607668105,15.872889245261989,14.697152865495594,13.608282868281254,12.599875262383932,11.665997301867336,10.80115286367792,10.000250365497431,9.2585730376997351,8.5717513768771134,7.9357376210335087,7.3467820982507961,6.8014113114857402,6.2964076322132705,5.8287904849537195,5.3957989133614728,4.9948754265601156,4.6236510318309909,4.279931366640354]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'420CAPEX'!L18","v":169.45263715410329},{"$f":"$H$65*(1+$C$65/100)^I5","v":186.39790086951362},205.03769095646501,225.54146005211155,248.0956060573227,272.90516666305496,300.19568332936052,330.21525166229662,363.23677682852622,399.56045451137891,439.51649996251683,483.46814995876861,531.81496495464546,584.99646145011002,643.49610759512109,707.84571835463316,778.63029019009662,856.49331920910629,942.14265113001693,1036.356916243019,1139.9926078673207,1253.991868654053,1379.3910555194584,1517.3301610714043,1669.0631771785445,1835.9694948963993,2019.5664443860394,2221.5230888246438,2443.675397707108,2688.0429374778187,2956.8472312256013,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1139.9926078673207}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-42.335673332913295},-19.787804597325984,-0.91525032687384955,14.758235240627748,27.653107895793624,38.140209263776455,46.546283191971995,53.158901396819431,58.230860023233042,61.984102454773556,124.54728621178234,115.32552612940627,106.78486159315104,98.875095157852357,91.549722306770704,84.765660189196893,78.482996257145203,72.664755343051368,67.276683827127385,62.287049641952422,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-42.335673332913295},{"$f":"SUM($I$66:J66)","v":-62.123477930239275},{"$f":"SUM($I$66:K66)","v":-63.038728257113128},{"$f":"SUM($I$66:L66)","v":-48.28049301648538},{"$f":"SUM($I$66:M66)","v":-20.627385120691756},{"$f":"SUM($I$66:N66)","v":17.5128241430847},{"$f":"SUM($I$66:O66)","v":64.059107335056694},{"$f":"SUM($I$66:P66)","v":117.21800873187613},{"$f":"SUM($I$66:Q66)","v":175.44886875510917},{"$f":"SUM($I$66:R66)","v":237.43297120988274},{"$f":"SUM($I$66:S66)","v":361.9802574216651},{"$f":"SUM($I$66:T66)","v":477.30578355107139},{"$f":"SUM($I$66:U66)","v":584.09064514422244},{"$f":"SUM($I$66:V66)","v":682.96574030207478},{"$f":"SUM($I$66:W66)","v":774.5154626088455},{"$f":"SUM($I$66:X66)","v":859.28112279804236},{"$f":"SUM($I$66:Y66)","v":937.76411905518762},{"$f":"SUM($I$66:Z66)","v":1010.428874398239},{"$f":"SUM($I$66:AA66)","v":1077.7055582253665},{"$f":"SUM($I$66:AB66)","v":1139.9926078673188},{"$f":"SUM($I$66:AC66)","v":1139.9926078673188},{"$f":"SUM($I$66:AD66)","v":1139.9926078673188},{"$f":"SUM($I$66:AE66)","v":1139.9926078673188},{"$f":"SUM($I$66:AF66)","v":1139.9926078673188},{"$f":"SUM($I$66:AG66)","v":1139.9926078673188},{"$f":"SUM($I$66:AH66)","v":1139.9926078673188},{"$f":"SUM($I$66:AI66)","v":1139.9926078673188},{"$f":"SUM($I$66:AJ66)","v":1139.9926078673188},{"$f":"SUM($I$66:AK66)","v":1139.9926078673188},{"$f":"SUM($I$66:AL66)","v":1139.9926078673188},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1139.9926078673188}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N86","v":0.4310633410351471}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.2581712331888481},{"$f":"K76*$L$88","v":0.25693739335796012},{"$f":"K76","v":0.2581712331888481},{"$f":"L76","v":0.25693739335796012},null,{"$f":"N76","v":0.25693739335796012}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":4.1249527592536342E-3},4.1052389787830752E-3,null,null,null,{"$f":"N80","v":5.2230371847482276E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":1.4704504443778329E-2},1.4634229366837699E-2,null,null,null,{"$f":"N81","v":0.2114840173289495}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8+AQ9","v":3.3651730270487797E-2},3.3490903501861506E-2,{"$f":"K79+K78+K80","v":5.2481187473519764E-2},{"$f":"L79+L78+L80","v":5.2230371847482276E-2},null,{"$f":"N82","v":4.3505723402263101E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35","v":0.2124995853658414},0.2114840173289495,{"$f":"K81","v":0.2124995853658414},{"$f":"L81","v":0.2114840173289495}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.3714642367711325E-2},4.3505723402263101E-2,{"$f":"K82","v":4.3714642367711325E-2},{"$f":"L82","v":4.3505723402263101E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12142833449476648},0.12084800990225682]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18702301026558796},0.18612919867973454]
[null,null,null,null,null,null,null,null,"Rendite - Meth",null,{"$f":"AQ51","v":0.1161505466956832},0.11559544545871571]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":0},{"$f":"K86*L88","v":0},{"$f":"K83+K84+K85+K86","v":0.42460189145603761},{"$f":"L83+L84+L85+L86+L87","v":0.4310633410351471}]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":8.5314601480415298E-3},{"$f":"K87*L88","v":8.4906869944400692E-3}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":0.99522084697180235},"pro Liter",{"$f":"SUM(N74:N86)","v":0.99522084697180213}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":84743.197085684878},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":0.99522084697180235},{"$f":"N119","v":84743.197085684878}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.99522084697180235},{"$f":"N120","v":84743.197085684878},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.99522084697180235},{"$f":"N121","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.99522084697180235},{"$f":"N122","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.99522084697180235},{"$f":"O132*R122","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.99522084697180235},{"$f":"O133*R123","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.99522084697180235},{"$f":"O134*R124","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.99522084697180224},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":1534.0549755781146},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.25693739335796012}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":4.1052389787830752E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.4634229366837699E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.3490903501861506E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.2114840173289495]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.3505723402263101E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.12084800990225682]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.18612919867973454]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.11559544545871571]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L87","v":8.4906869944400692E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G21+G19+G17","v":17134.866298463137},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":413292975.11893088},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":7.5733988219266662E-2}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2001537.0695444492},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5043873415.2520113},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.92426601178073331}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G53*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.3055421986533355},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.3055421986533355},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":9.8873917492567215E-2},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.2066682811607683},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"420STREAMS","index":160,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MethCO",null,"OUT","Meth",1,{"$f":"Q5*(100+L6)/100","v":16.25563364524513}]
[null,null,null,"H2O",{"$f":"F4*$E$3/$F$3","v":1.0549856262797435},17.149459841803001]
[null,null,"IN","CO",1.723119541894524,28.010400000000001,null,null,null,null,null,"Variation Methan-Ausbeute",null,null,"Ausgangswert:",null,16.25563364524513]
[null,null,null,"H2",0.37203348279006959,6.0476399999999799,null,null,null,null,null,0,"%"]
[null,null,"THERMAL",null,-8.1436382542197574,-132.38,700.75,300]
[null,null,null,null,-2.6053921320002376,-42.3523,699.96400000000006,300]
[null,null,null,null,-1.5703048282874286,-25.526299999999999,558.53499999999997,300]
[null,null,null,null,-0.94674254697549975,-15.389900000000001,419.87799999999999,250]
[null,null,null,null,-1.0630837515863201,-17.281099999999999,297.80799999999999,80.7303]
[null,null,null,null,-2.1078415488295974,-34.264300000000006,80.7303,57.242400000000004]
[null,null,null,null,-0.70465416790138713,-11.454599999999999,57.242400000000004,25]
[null,null,"WORK",null,1.7536542667063858E-2,0.285067613]
["WGS(Meth)",null,"OUT","CO",{"$f":"F15*$E$5/$F$15","v":1.723119541894524},14.423036509746799]
[null,null,null,"H2",0.37206049890311976,3.1142599390488401]
[null,null,null,"H2O",1.7817380776092566E-2,0.149136915456893]
[null,null,null,"CO2",1.8944247967900207,15.856913780358401]
[null,null,"IN","CO",2.9288418202963014,24.5153]
[null,null,null,"H2",0.28528589280735484,2.3879299999999999]
[null,null,null,"H2O",0.793294505260144,6.6401171446112901]
[null,null,"THERMAL",null,0.24053551960073843,2.0133557171999898,230,230]
[null,null,null,null,0.76306655804393597,6.3871000000000002,30,224.04300000000001]
[null,null,null,null,1.4577485130873944,12.201799999999999,224.04300000000001,224.04300000000001]
[null,null,null,null,9.2469746195615009E-3,7.7400000000000801E-2,224.04300000000001,230]
[null,null,null,null,0.24053603126666862,2.01336,266.892,300]
[null,null,"WORK",null,0.27020297707570434,2.2616813915999998]
["BtSYN",null,"OUT","H2",{"$f":"F28*($E$20)/$F$28","v":0.28528589280735484},2.3879299999999999]
[null,null,null,"CO",2.9288418202963009,24.5153]
[null,null,null,"H2O",1.6442769558977464,13.7631]
[null,null,"IN","H2O",1.991086292113829,16.666]
[null,null,null,"OLIVIN",1.3440370086571809E-2,0.1125]
[null,null,null,"BIOMW",9.9557898704381209,83.332999999999998]
[null,null,"THERMAL",null,-1.1377176507618414,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-6.5249276475866171,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-6.3855305804263383,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-5.4333072405328968,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-5.0706107895247046,-42.44256,899.4,230]
[null,null,"WORK",null,5.5441849175990789,46.40652]

{"sheet":"420PINCH","index":161,"n_rows":20,"n_cols":44,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-38.982617542014331},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",16.823929397467026,null,"MIN-DT",{"$f":"MIN(AF3:AF9,AK3:AK19)","v":5.0000000000000568}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.76306655804393597,3.9324611454365057E-3,30,224.04300000000001,null,"HOT",0.70465416790138713,2.1854891940469291E-2,25,57.242400000000004,null,"COOL-CURVE",30,0,null,null,25,0,null,null,{"$f":"V3+AC1","v":16.823929397467026},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),35))-AD3,AG3-AD3))","v":77.447486989871152},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ19,3,TRUE),35)))","v":107.44748698987115},{"$f":"Z3","v":0},{"$f":"Y3","v":25},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-16.823929397467026,25,107.44748698987115]
["deltaT",null,{"$f":"'420STREAMS'!E7","v":-8.1436382542197574},{"$f":"'420STREAMS'!F7","v":-132.38},{"$f":"'420STREAMS'!G7","v":700.75},{"$f":"'420STREAMS'!H7","v":300},null,null,1.4577485130873944,-1,224.04300000000001,224.04300000000001,null,null,6.3855305804263383,0.27172933073015448,40,63.499600000000001,null,null,224.04300000000001,0.76306655804393597,null,null,40,0.32782337910703935,null,null,{"$f":"V4+AC1","v":17.586995955510961},224.04300000000001,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),35))-AD4,AG4-AD4))","v":5.0000000000000568},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ19,3,TRUE),35)))","v":229.04300000000006},0.32782337910703935,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-22.158688144547302,305.04050877804445,944.96400000000006]
[5,"k",{"$f":"'420STREAMS'!E8","v":-2.6053921320002376},{"$f":"'420STREAMS'!F8","v":-42.3523},{"$f":"'420STREAMS'!G8","v":699.96400000000006},{"$f":"'420STREAMS'!H8","v":300},null,null,9.2469746195615009E-3,1.5522871612492044E-3,224.04300000000001,230,null,null,2.1078415488295974,8.9741592429702005E-2,57.242400000000004,80.7303,null,null,224.04300000000001,2.2208150711313301,"*",null,57.242400000000004,5.389919980083004,null,null,{"$f":"V5+AC1","v":19.044744468598356},224.04300000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),35))-AD5,AG5-AD5))","v":66.96491359080062},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ19,3,TRUE),35)))","v":291.00791359080063},5.389919980083004,57.242400000000004,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'420STREAMS'!E9","v":-1.5703048282874286},{"$f":"'420STREAMS'!F9","v":-25.526299999999999},{"$f":"'420STREAMS'!G9","v":558.53499999999997},{"$f":"'420STREAMS'!H9","v":300},null,null,0.24053551960073843,-1,230,230,null,null,6.5249276475866171,0.65870434674850031,63.499600000000001,73.405299999999997,null,null,230,2.2300620457508917,null,null,63.499600000000001,7.6517158404788574,null,null,{"$f":"V6+AC1","v":19.053991443217917},230,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),35))-AD6,AG6-AD6))","v":61.36849538884502},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ19,3,TRUE),35)))","v":291.36849538884502},7.6517158404788574,63.499600000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",0]
[null,null,{"$f":"'420STREAMS'!E10","v":-0.94674254697549975},{"$f":"'420STREAMS'!F10","v":-15.389900000000001},{"$f":"'420STREAMS'!G10","v":419.87799999999999},{"$f":"'420STREAMS'!H10","v":250},null,null,0.24053603126666862,7.2651936470541434E-3,266.892,300,null,null,1.1377176507618414,2.8498013680483564E-2,73.405299999999997,113.328,null,null,230,2.4705975653516301,"*",null,73.405299999999997,15.065596780196373,null,null,{"$f":"V7+AC1","v":19.294526962818658},230,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),35))-AD7,AG7-AD7))","v":70.557602008151036},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ19,3,TRUE),35)))","v":300.55760200815104},15.065596780196373,73.405299999999997,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",38.982617542014324,25,944.96400000000006]
[null,null,{"$f":"'420STREAMS'!E11","v":-1.0630837515863201},{"$f":"'420STREAMS'!F11","v":-17.281099999999999},{"$f":"'420STREAMS'!G11","v":297.80799999999999},{"$f":"'420STREAMS'!H11","v":80.7303},null,null,null,null,null,null,null,null,1.0630837515863201,4.8972499321041276E-3,80.7303,297.80799999999999,null,null,266.892,2.4705975653516301,null,null,80.7303,15.931701894953482,null,null,{"$f":"V8+AC1","v":19.294526962818658},266.892,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),35))-AD8,AG8-AD8))","v":33.665602008151041},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ19,3,TRUE),35)))","v":300.55760200815104},15.931701894953482,80.7303,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE9,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'420STREAMS'!E12","v":-2.1078415488295974},{"$f":"'420STREAMS'!F12","v":-34.264300000000006},{"$f":"'420STREAMS'!G12","v":80.7303},{"$f":"'420STREAMS'!H12","v":57.242400000000004},null,null,null,null,null,null,null,null,5.0706107895247046,7.5748592613156633E-3,230,899.4,null,null,300,2.7111335966182986,null,null,113.328,17.020310679617531,null,null,{"$f":"V9+AC1","v":19.535062994085326},300,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE),35))-AD9,AG9-AD9))","v":5.0405087780444546},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ19,3,TRUE),35)))","v":305.04050877804445},17.020310679617531,113.328,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30)),AI9-AL9))","v":33.389481884341365},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE9,3,TRUE),30)))","v":79.938518115658638}]
[null,null,{"$f":"'420STREAMS'!E13","v":-0.70465416790138713},{"$f":"'420STREAMS'!F13","v":-11.454599999999999},{"$f":"'420STREAMS'!G13","v":57.242400000000004},{"$f":"'420STREAMS'!H13","v":25},null,null,null,null,null,null,null,null,5.4333072405328968,7.599413733464757E-3,230,944.96400000000006,null,null,null,null,null,null,230,17.591682623695984,null,null,null,null,null,null,null,17.591682623695984,230,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30)),AI10-AL10))","v":5.9569999999999936},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE9,3,TRUE),30)))","v":224.04300000000001}]
[null,null,{"$f":"'420STREAMS'!E22","v":0.24053551960073843},{"$f":"'420STREAMS'!F22","v":2.0133557171999898},{"$f":"'420STREAMS'!G22","v":230},{"$f":"'420STREAMS'!H22","v":230},null,null,null,null,null,null,null,null,0.94674254697549975,5.573073305404466E-3,250,419.87799999999999,null,null,null,null,null,null,250,17.993113082233677,null,null,null,null,null,null,null,17.993113082233677,250,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30)),AI11-AL11))","v":25.956999999999994},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE9,3,TRUE),30)))","v":224.04300000000001}]
[null,null,{"$f":"'420STREAMS'!E23","v":0.76306655804393597},{"$f":"'420STREAMS'!F23","v":6.3871000000000002},{"$f":"'420STREAMS'!G23","v":30},{"$f":"'420STREAMS'!H23","v":224.04300000000001},null,null,null,null,null,null,null,null,1.5703048282874286,6.0738578075983088E-3,300,558.53499999999997,null,null,null,null,null,null,297.80799999999999,19.219129938906949,null,null,null,null,null,null,null,19.219129938906949,297.80799999999999,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30)),AI12-AL12))","v":67.807999999999993},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE9,3,TRUE),30)))","v":230}]
[null,null,{"$f":"'420STREAMS'!E24","v":1.4577485130873944},{"$f":"'420STREAMS'!F24","v":12.201799999999999},{"$f":"'420STREAMS'!G24","v":224.04300000000001},{"$f":"'420STREAMS'!H24","v":224.04300000000001},null,null,null,null,null,null,null,null,2.6053921320002376,6.514066595994232E-3,300,699.96400000000006,null,null,null,null,null,null,300,19.264608121996954,null,null,null,null,null,null,null,19.264608121996954,300,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30)),AI13-AL13))","v":70},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE9,3,TRUE),30)))","v":230}]
[null,null,{"$f":"'420STREAMS'!E25","v":9.2469746195615009E-3},{"$f":"'420STREAMS'!F25","v":7.7400000000000801E-2},{"$f":"'420STREAMS'!G25","v":224.04300000000001},{"$f":"'420STREAMS'!H25","v":230},null,null,null,null,null,null,null,null,8.1436382542197574,2.0320993772226469E-2,300,700.75,null,null,null,null,null,null,419.87799999999999,25.696813794851348,null,null,null,null,null,null,null,25.696813794851348,419.87799999999999,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE9,3,TRUE),30)))","v":394.62601890710505}]
[null,null,{"$f":"'420STREAMS'!E26","v":0.24053603126666862},{"$f":"'420STREAMS'!F26","v":2.01336},{"$f":"'420STREAMS'!G26","v":266.892},{"$f":"'420STREAMS'!H26","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558.53499999999997,32.363884832993151,null,null,null,null,null,null,null,32.363884832993151,558.53499999999997,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE9,3,TRUE),30)))","v":497.01224167219789}]
[null,null,{"$f":"'420STREAMS'!E34","v":-1.1377176507618414},{"$f":"'420STREAMS'!F34","v":-9.5230440000000005},{"$f":"'420STREAMS'!G34","v":113.328},{"$f":"'420STREAMS'!H34","v":73.405299999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699.96400000000006,38.305222841189043,null,null,null,null,null,null,null,38.305222841189043,699.96400000000006,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE9,3,TRUE),30)))","v":588.25338089956711}]
[null,null,{"$f":"'420STREAMS'!E35","v":-6.5249276475866171},{"$f":"'420STREAMS'!F35","v":-54.615635999999995},{"$f":"'420STREAMS'!G35","v":73.405299999999997},{"$f":"'420STREAMS'!H35","v":63.499600000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700.75,38.333122120867905,null,null,null,null,null,null,null,38.333122120867905,700.75,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE9,3,TRUE),30)))","v":588.68183019129413}]
[null,null,{"$f":"'420STREAMS'!E36","v":-6.3855305804263383},{"$f":"'420STREAMS'!F36","v":-53.448840000000018},{"$f":"'420STREAMS'!G36","v":63.499600000000001},{"$f":"'420STREAMS'!H36","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,41.347491451281037,null,null,null,null,null,null,null,41.347491451281037,899.4,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE9,3,TRUE),30)))","v":634.97350580031252}]
[null,null,{"$f":"'420STREAMS'!E37","v":-5.4333072405328968},{"$f":"'420STREAMS'!F37","v":-45.478439999999999},{"$f":"'420STREAMS'!G37","v":944.96400000000006},{"$f":"'420STREAMS'!H37","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,41.693751138632628,null,null,null,null,null,null,null,41.693751138632628,944.96400000000006,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC9),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE9,3,TRUE),30)))","v":640.29101648542928}]
[null,null,{"$f":"'420STREAMS'!E38","v":-5.0706107895247046},{"$f":"'420STREAMS'!F38","v":-42.44256},{"$f":"'420STREAMS'!G38","v":899.4},{"$f":"'420STREAMS'!H38","v":230}]

{"sheet":"420EC","index":162,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'420OPEX'!D1*1000 /8000/3600","v":25.724395703725264},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.32782337910703935,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.96418640913835252,2.8456890547486058E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'420OPEX'!D1*1000 /8000/3600","v":14.512764021861537},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,6.0588888186815835,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.1037808398199944E-4,0.14728683871244166]
["Luftkühlung",{"$f":"C5","v":60},100,10.188506408400338,0,0,3.4722222222222222E-5,0,0,0,3.5376758362501171E-4,0]
["Wärme",{"$f":"C6","v":100},250,0.24871079127806386,0,0.95,0,0,0,0.23627525171416067,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,14.570738846804668,0.6,0,0,0,8.7424433080827999,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,7.5879492977426333,0.65,0,0,0,4.9321670435327114,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":13.674610351615511},{"$f":"SUM(J4:J9)","v":-0.72791115742419188},{"$f":"SUM(K4:K9)","v":8.4871457308187165E-4},{"$f":"SUM(L4:L9)","v":0.14728683871244166}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"425CAPEX","index":163,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'425OPEX'!D1","v":84743.197085684878},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtG: Biomasse > Flugstromvergasung zu Syngas > Wassergas-Shift > Methanisierung > Methan"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'425STREAMS'!E30*8000/$G$2","v":10.413482120615537},{"$f":"J9*$D$1","v":882471.76769557816},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":371.91687206956203},{"$f":"(K9/C9)^H9*E9*G9","v":232.44804504347627},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('425STREAMS'!E19*8000/$G$2+'425STREAMS'!E20*8000/$G$2+'425STREAMS'!E21*8000/$G$2)*'425STREAMS'!A17","v":6.4676928087295025},{"$f":"J10*$D$1","v":548092.96637983096},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":3.8431802414226581},{"$f":"(K10/C10)^H10*E10*G10","v":0.80066255029638711},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MethCO",null,38466.798632355589,"Meth",18,2016,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.1133468709617869},0.79600000000000004,0.9,{"$f":"'425STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":84743.197085684878},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":60.126503017094912},{"$f":"(K11/C11)^H11*E11*G11","v":37.579064385684319},"TIC","I. Hannula, Hydrogen enhancement potential of synthetic biofuels manufacture in the European context: A techno-economic assessment, Energy. 104 (2016) 199–212. https://doi.org/10.1016/j.energy.2016.03.119."]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":37.575583028302816},{"$f":"'425EC'!O3","v":37.575583028302816},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":31.459281799646075},{"$f":"(K13/C13)^H13*E13*G13","v":19.662051124778795},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":5.1611931407820499},{"$f":"'425EC'!O4","v":5.1611931407820499},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":16.331275028492612},{"$f":"(K14/C14)^H14*E14*G14","v":10.207046892807883},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":483.6771121562183},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"425OPEX","index":164,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":84743.197085684878},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",0.84743197085684874]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'425STREAMS'!E30*'425OPEX'!D1","v":882471.76769557816},"t/a",{"$f":"G7*F7/1000000","v":37.68394810020191},{"$f":"I7*(1+$C7/100)","v":38.437627062205948},39.206379603450067,39.990507195519072,40.790317339429457,41.606123686218048,42.438246159942409,43.287011083141259,44.152751304804084,45.035806330900165,45.936522457518166,46.855252906668532,47.792357964801901,48.748205124097943,49.723169226579905,50.717632611111505,51.731985263333733,52.766624968600411,53.821957467972418,54.898396617331869,55.996364549678511,57.116291840672083,58.258617677485525,59.423790031035239,60.612265831655947,61.824511148289069,63.061001371254854,64.322221398679957,65.608665826653564,66.92083914318664,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.2468418331093464},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2469.0299298102327},{"$f":"AP7/$AP$58","v":0.24684183310934638}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('425CAPEX'!K10/'425CAPEX'!C10)^'425CAPEX'!I10*'425CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
["MethCO","Katalysator",2,null,0.41808910289554913,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'425CAPEX'!K11","v":35430.207246054706},"€/a",{"$f":"G13/1000000","v":3.5430207246054703E-2},{"$f":"I13*(1+$C13/100)","v":3.61388113909758E-2},3.6861587618795315E-2,3.7598819371171224E-2,3.8350795758594652E-2,3.9117811673766545E-2,3.9900167907241879E-2,4.0698171265386718E-2,4.1512134690694452E-2,4.2342377384508342E-2,4.3189224932198511E-2,4.4053009430842484E-2,4.4934069619459331E-2,4.583275101184852E-2,4.6749406032085494E-2,4.7684394152727204E-2,4.8638082035781752E-2,4.9610843676497388E-2,5.0603060550027334E-2,5.161512176102788E-2,5.2647424196248439E-2,5.3700372680173407E-2,5.4774380133776876E-2,5.5869867736452417E-2,5.6987265091181467E-2,5.81270103930051E-2,5.9289550600865201E-2,6.0475341612882504E-2,6.1684848445140154E-2,6.2918545414042959E-2,null,{"$f":"SUM(I13:AL13)/$AN$58","v":2.3207911444961718E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":2.321366165702254},{"$f":"AP13/$AP$58","v":2.320791144496171E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5275.7527340282668},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":0},{"$f":"AP15/$AP$58","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('425STREAMS'!E33+'425STREAMS'!E14-'425EC'!I10)/3600>0,D1*1000*('425STREAMS'!E33+'425STREAMS'!E14-'425EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('425PINCH'!AP4)/3600>0, D1*1000*('425PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('425EC'!J10)/3600<0, D1*1000*(-'425EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'425EC'!K10","v":3.7411893584432629E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":3.1704034713742439E-2},{"$f":"I22*(1+$C22/100)","v":3.2338115408017287E-2},3.2984877716177634E-2,3.3644575270501187E-2,3.4317466775911208E-2,3.5003816111429435E-2,3.5703892433658027E-2,3.6417970282331187E-2,3.7146329687977812E-2,3.7889256281737373E-2,3.8647041407372122E-2,3.9419982235519568E-2,4.020838188022996E-2,4.1012549517834562E-2,4.1832800508191256E-2,4.2669456518355083E-2,4.3522845648722185E-2,4.4393302561696629E-2,4.5281168612930564E-2,4.6186791985189178E-2,4.7110527824892966E-2,4.8052738381390826E-2,4.9013793149018645E-2,4.9994069011999015E-2,5.0993950392238994E-2,5.2013829400083776E-2,5.3054105988085451E-2,5.4115188107847163E-2,5.5197491870004105E-2,5.6301441707404185E-2,null,{"$f":"SUM(I22:AL22)/$AN$58","v":2.0767150047265362E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":2.077229551315332},{"$f":"AP22/$AP$58","v":2.0767150047265362E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'425EC'!L10*D1*1000","v":1286087.9534042077},"m³/a",{"$f":"E23*G23/1000000","v":0.11574791580637869},{"$f":"I23*(1+$C23/100)","v":0.11806287412250627},0.12042413160495639,0.12283261423705552,0.12528926652179664,0.12779505185223258,0.13035095288927723,0.13295797194706277,0.13561713138600404,0.13832947401372411,0.14109606349399859,0.14391798476387857,0.14679634445915615,0.14973227134833927,0.15272691677530606,0.15578145511081218,0.15889708421302842,0.162075025897289,0.16531652641523478,0.16862285694353948,0.17199531408241028,0.17543522036405848,0.17894392477133966,0.18252280326676645,0.1861732593321018,0.18989672451874384,0.19369465900911872,0.19756855218930111,0.20151992323308715,0.20555032169774889,null,{"$f":"SUM(I23:AL23)/$AN$58","v":7.5818562429449162E-4},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":7.5837347954943359},{"$f":"AP23/$AP$58","v":7.5818562429449152E-4}]
[]
[null,null,null,null,"Units:"]
["Arbeit"]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('425CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('425CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":76758.822227071825},"h/a",{"$f":"G27*$E$31/1000000","v":3.0857046535282877},{"$f":"I27*(1+$C27/100)","v":3.1782757931341363},3.2736240669281607,3.3718327889360054,3.4729877726040854,3.5771774057822081,3.6844927279556745,3.7950275097943447,3.9088783350881751,4.02614468514082,4.1469290256950444,4.271336896465896,4.3994770033598734,4.53146131346067,4.6674051528644904,4.8074273074504257,4.9516501266739388,5.1001996304741573,5.2532056193883818,5.4108017879700334,5.5731258416091345,5.7403196168574091,5.9125292053631311,6.0899050815240248,6.2726022339697458,6.460780300988838,6.6546037100185034,6.854241821319059,7.0598690759586313,7.2716651482373909,null,{"$f":"SUM(I27:AL27)/$AN$58","v":2.3703630451905523E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":216.94217226623152},{"$f":"AP27/$AP$58","v":2.1688843393257703E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('425CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('425CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":22778.010809519277},"h/a",{"$f":"G28*$E$31/1000000","v":0.91567603454267499},{"$f":"I28*(1+$C28/100)","v":0.94314631557895523},0.97144070504632396,1.0005839261977136,1.0306014439836451,1.0615194873031544,1.093365071922249,1.1261660240799165,1.1599510048023141,1.1947495349463835,1.2305920209947749,1.2675097816246181,1.3055350750733568,1.3447011273255576,1.3850421611453243,1.426593425979684,1.4693912287590745,1.5134729656218466,1.558877154590502,1.6056434692282171,1.6538127733050636,1.7034271565042156,1.7545299711993421,1.8071658703353224,1.861380846445382,1.9172222718387435,1.9747389399939059,2.0339811081937231,2.0950005414395347,2.1578505576827207,null,{"$f":"SUM(I28:AL28)/$AN$58","v":7.0339999363347562E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":64.377110038277891},{"$f":"AP28/$AP$58","v":6.4361163306562198E-3}]
[null,"Meth",3,"Kurve C",3,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('425CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('425CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":21662.228322958854},"h/a",{"$f":"G29*$E$31/1000000","v":0.87082157858294595},{"$f":"I29*(1+$C29/100)","v":0.89694622594043438},0.92385461271864744,0.95157025110020688,0.98011735863321314,1.0095208793922095,1.0398065057739758,1.0710007009471951,1.103130721975611,1.1362246436348793,1.1703113829439258,1.2054207244322437,1.241583346165211,1.2788308465501674,1.3171957719466725,1.3567116451050727,1.397412994458225,1.4393353842919718,1.482515445820731,1.5269909091953531,1.5728006364712137,1.6199846555653501,1.6685841952323106,1.7186417210892799,1.7702009727219583,1.8233070019036171,1.8780062119607257,1.9343463983195475,1.9923767902691338,2.0521480939772081,null,{"$f":"SUM(I29:AL29)/$AN$58","v":6.6894389470077429E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$68:AL$68)","v":61.223592704531448},{"$f":"AP29/$AP$58","v":6.120842712460794E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":0.97444045333078189},{"$f":"I31*(1+$C31/100)","v":1.0036736669307054},1.0337838769386265,1.0647973932467854,1.0967413150441889,1.1296435544955146,1.1635328611303801,1.1984388469642915,1.2343920123732202,1.2714237727444169,1.3095664859267495,1.348853480504552,1.3893190849196886,1.4309986574672793,1.4739286171912978,1.5181464757070366,1.5636908699782477,1.6106015960775952,1.6589196439599232,1.7086872332787209,1.7599478502770824,1.8127462857853949,1.8671286743589568,1.9231425345897255,1.9808368106274172,2.0402619149462398,2.1014697723946272,2.164513865566466,2.2294492815334599,2.2963327599794638,null,{"$f":"SUM(I31:AL31)/$AN$58","v":7.4854138670496064E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":68.508575001808197},{"$f":"AP31/$AP$58","v":6.8491604872749452E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'425STREAMS'!E4+D1*'425STREAMS'!E17","v":230787.28330888116},"t/a",{"$f":"G33*E33/1000000","v":0.57696820827220285},{"$f":"I33*(1+$C33/100)","v":0.58850757243764695},0.60027772388639988,0.61228327836412788,0.62452894393141045,0.63701952281003871,0.6497599132662395,0.6627551115315643,0.67601021376219561,0.68953041803743953,0.70332102639818839,0.71738744692615219,0.73173519586467528,0.74636989978196877,0.76129729777760813,0.77652324373316028,0.79205370860782354,0.80789478277998006,0.82405267843557972,0.84053373200429138,0.85734440664437717,0.87449129477726473,0.89198112067280999,0.90982074308626626,0.92801715794799156,0.94657750110695138,0.96550905112909047,0.98481923215167233,1.0045156167947058,1.0246059291306,null,{"$f":"SUM(I33:AL33)/$AN$58","v":3.7793250801914421E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":37.802614815866924},{"$f":"AP33/$AP$58","v":3.7793250801914421E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'425CAPEX'!$L$18","v":33.857397850935286},{"$f":"I35*(1+$C35/100)","v":34.53454580795399},35.225236724113067,35.929741458595331,36.648336287767236,37.381303013522583,38.128929073793039,38.891507655268903,39.66933780837428,40.462724564541766,41.271979055832603,42.097418636949257,42.93936700968824,43.798154349882005,44.674117436879648,45.56759978561724,46.478951781329584,47.40853081695618,48.356701433295306,49.323835461961217,50.310312171200444,51.316518414624454,52.342848782916946,53.389705758575282,54.457499873746791,55.546649871221724,56.657582868646159,57.790734526019087,58.946549216539466,60.125480200870257,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.22177671319403316},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":2218.3166269407948},{"$f":"AP35/$AP$58","v":0.22177671319403316}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":5.0786096776402925},{"$f":"I37*(1+$C37/100)","v":5.1801818711930983},5.2837855086169601,5.3894612187892994,5.4972504431650853,5.6071954520283871,5.7193393610689549,5.8337261482903342,5.9504006712561406,6.0694086846812638,6.1907968583748891,6.314612795542387,6.4409050514532344,6.5697231524822994,6.7011176155319454,6.8351399678425846,6.9718427671994361,7.1112796225434245,7.2535052149942931,7.3985753192941788,7.5465468256800623,7.6974777621936639,7.8514273174375369,8.0084558637862884,8.1686249810620151,8.3319974806832562,8.4986374302969221,8.6686101789028616,8.8419823824809196,9.0188220301305382,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.3266506979104958E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":332.74749404111913},{"$f":"AP37/$AP$58","v":3.3266506979104965E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'425CAPEX'!$L$18","v":4.8367711215621831},{"$f":"I39*(1+$C39/100)","v":4.9335065439934267},5.0321766748732957,5.1328202083707613,5.2354766125381769,5.3401861447889409,5.4469898676847199,5.5559296650384145,5.6670482583391832,5.7803892235059671,5.8959970079760868,6.0139169481356083,6.1341952870983203,6.2568791928402865,6.3820167766970926,6.5096571122310349,6.6398502544756557,6.7726472595651686,6.9081002047564724,7.0462622088516023,7.1871874530286348,7.3309312020892072,7.4775498261309918,7.6271008226536114,7.7796428391066836,7.9352356958888173,8.0939404098065939,8.2558192180027259,8.4209356023627802,8.5893543144100359,null,{"$f":"SUM(I39:AL39)/$AN$58","v":3.1682387599147599E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":316.9023752772564},{"$f":"AP39/$AP$58","v":3.1682387599147599E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100))","v":29.020626729373095},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":26.118564056435787},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":23.216501383498475},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":20.314438710561166},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":17.412376037623854},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":14.510313364686548},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":11.608250691749241},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":8.7061880188119272},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":5.804125345874616},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":2.902062672937308},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('425CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'425CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.5771956948819227E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":752.72031766688053},{"$f":"AP42/$AP$58","v":7.5253386274593659E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('425CAPEX'!$L$18*(1-$E$41/100))","v":29.020626729373095},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":29.020626729373099},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'425CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'425CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'425CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.6858103543307689E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1199.6423308456681},{"$f":"AP43/$AP$58","v":0.11993451697212651}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'425CAPEX'!L18*$E$45/100","v":14.510313364686549},{"$f":"I45*(1+$C45/100)","v":14.800519631980281},15.096530024619886,15.398460625112284,15.706429837614529,16.020558434366819,16.340969603054155,16.667788995115238,17.001144775017544,17.341167670517894,17.687991023928252,18.041750844406817,18.402585861294952,18.770637578520851,19.146050330091271,19.528971336693097,19.919550763426958,20.317941778695499,20.72430061426941,21.138786626554797,21.561562359085894,21.992793606267611,22.432649478392964,22.881302467960822,23.338928517320038,23.805707087666441,24.281821229419769,24.767457654008165,25.262806807088328,25.768062943230095,null,{"$f":"SUM(I45:AL45)/$AN$58","v":9.5047162797442741E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":950.70712583176874},{"$f":"AP45/$AP$58","v":9.5047162797442741E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":160.61478665979547},159.82266107807902,159.07448823100293,158.37119979304455,157.7137476507643,157.10310435440499,156.54026357994434,156.0262406018513,155.56207277680514,155.14882003864139,125.76693867542225,128.36085143808629,131.0089996756783,133.71253881428706,136.47264951002083,139.29053821725273,142.1674377701402,145.10460797774169,148.10333623306121,151.16493813636006,154.29075813308395,157.48217016676227,160.74057834724465,164.06741763465106,167.46415453941947,170.93228783884555,174.47334931051921,178.08890448307329,181.78055340466878,185.54993142965412,null,{"$f":"SUM(I47:AL47)","v":4652.0003265003061},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8700.9025957529484},{"$f":"AP47/$AP$58","v":0.86987473116885294}]
[]
[]
["Einzahlungen"]
["Verkauf","Methan",2,null,1646.8198389230474,"€/t",{"$f":"D1","v":84743.197085684878},"t/a",{"$f":"E51*G51/1000000","v":139.55677817447165},{"$f":"I51*(1+$C51/100)","v":142.34791373796108},145.19487201272031,148.09876945297472,151.06074484203421,154.0819597388749,157.16359893365239,160.30687091232545,163.51300833057195,166.7832684971834,170.11893386712708,173.52131254446962,176.99173879535903,180.53157357126622,184.14220504269156,187.82504914354539,191.58155012641629,195.41318112894461,199.3214447515235,203.30787364655399,207.37403111948507,211.52151174187478,215.75194197671229,220.06698081624654,224.46832043257149,228.95768684122291,233.53684057804736,238.2075773896083,242.97172893740048,247.83116351614851,null,{"$f":"SUM(I51:AL51)/$AN$58*($AN$58-$AN$47)/$AN$58","v":0.22749829959025342},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":9143.6773372164698},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11895287426971386}]
[null,null,null,null,{"$f":"E51/1000","v":1.6468198389230475},"€/l"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.0683772491825581},"€/l BÄ",49.325493299167732,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('425STREAMS'!E33+'425STREAMS'!E14-'425EC'!I10)/3600<0,-D1*1000*('425STREAMS'!E33+'425STREAMS'!E14-'425EC'!I10)/3600,0)","v":246666.42043549605},"MWh/a",{"$f":"G55*E55/1000000","v":12.333321021774802},{"$f":"I55*(1+$C55/100)","v":12.579987442210298},12.831587191054505,13.088218934875595,13.349983313573107,13.61698297984457,13.889322639441462,14.167109092230291,14.450451274074897,14.739460299556395,15.034249505547523,15.334934495658473,15.641633185571642,15.954465849283075,16.273555166268736,16.599026269594109,16.93100679498599,17.26962693088571,17.615019469503427,17.967319858893497,18.326666256071366,18.693199581192793,19.06706357281665,19.448404844272982,19.837372941158442,20.234120399981609,20.638802807981243,21.051578864140868,21.472610441423686,21.902062650252162,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":2.0105147148400889E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":808.07187866168806},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":1.0512452379755231E-2}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('425EC'!J10>0,'425EC'!J10,0)*D1*1000/3600","v":38712.559583715214},"MWh/a",{"$f":"G56*E56/1000000","v":0.77425119167430434},{"$f":"I56*(1+$C56/100)","v":0.7897362155077905},0.80553093981794632,0.82164155861430521,0.83807438978659132,0.85483587758232316,0.87193259513396959,0.88937124703664905,0.90715867197738209,0.92530184541692972,0.94380788232526835,0.96268403997177376,0.98193772077120922,1.0015764751866334,1.0216080046903662,1.0420401647841735,1.062880968079857,1.0841385874414542,1.1058213591902832,1.1279377863740889,1.1504965421015707,1.1735064729436022,1.1969766024024744,1.2209161344505239,1.2453344571395344,1.2702411462823251,1.2956459692079716,1.321558888592131,1.3479900663639737,1.3749498676912533,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":1.2621445684381108E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":50.728478883157514},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":6.5994218167797242E-4}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":152.66435038792073},155.71763739567916,158.83199014359275,162.00862994646462,165.24880254539391,168.55377859630181,171.92485416822782,175.36335125159241,178.87061827662424,182.44803064215671,186.09699125499989,189.81893108009987,193.61530970170188,197.48761589573593,201.43736821365067,205.46611557792366,209.57543788948215,213.76694664727179,218.04228558021723,222.40313129182155,226.85119391765801,231.38821779601119,236.01598215193141,240.73630179497005,245.55102783086946,250.46204838748685,255.47128935523659,260.58071514234126,265.79232944518816,271.10817603409191,null,{"$f":"SUM(I58:AL58)","v":6193.2994583426434},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":10002.477694761317},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.13012526883114708}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-7.9504362718747359},-4.1050236823998603,-0.24249808741018342,3.6374301534200697,7.5350548946296101,11.45067424189682,15.384590588283487,19.337110649741106,23.308545499819104,27.29921060351532,60.330052579577639,61.458079642013587,62.606310026023579,63.77507708144887,64.964718703629842,66.175577360670928,67.408000119341949,68.662338669530101,69.938949347156012,71.238193155461488,72.560435784574054,73.906047629248917,75.275403804686761,76.668884160318981,78.08687329144999,79.529760548641292,80.997940044717382,82.491810659267969,84.011776040519379,85.558244604437789]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-7.2276693380679413},-3.3925815557023635,-0.1821924022615953,2.4844137377365403,4.6786762544967786,6.4636070910890542,7.8947275560333914,9.0209048300364536,9.8850986341999771,10.525027454908841,21.145315384533593,19.582438171243005,18.134817961290899,16.793971041324848,15.552037147153168,14.401733711416933,13.33631346483147,12.349525145438291,11.435577088273877,10.589103484512503,9.8051331145745237,9.0790603739972777,8.406618424125508,7.7838543119681711,7.2071059149602998,6.6729805769270332,6.1783353113332042,5.7202584569725827,5.2960526796582803,4.903219221267789]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'425CAPEX'!L18","v":193.47084486248733},{"$f":"$H$65*(1+$C$65/100)^I5","v":212.81792934873607},234.09972228360971,257.50969451197074,283.26066396316776,311.58673035948459,342.74540339543307,377.01994373497644,414.72193810847403,456.19413191932148,501.81354511125369,551.99489962237908,607.19438958461706,667.91382854307869,734.70521139738673,808.17573253712544,888.99330579083801,977.89263636992177,1075.681900006914,1183.2500900076059,1301.5750990083664,1431.732608909203,1574.9058698001236,1732.3964567801361,1905.6361024581495,2096.1997127039649,2305.8196839743614,2536.4016523717978,2790.0418176089775,3069.0459993698755,3375.9505993068638,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1301.5750990083664}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-48.624145105594337},-22.823592244070646,-1.2256993769823934,16.713893294726422,31.475794265038012,43.483916377762263,53.111779233154138,60.688136786941392,66.502000560658999,70.807121669549886,142.25510817792377,131.74085180470919,122.00198691561367,112.98143932948869,104.62632911938293,96.88766281375834,89.720048158844165,83.081429790131438,76.932844281871624,71.238193155461488,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-48.624145105594337},{"$f":"SUM($I$66:J66)","v":-71.447737349664976},{"$f":"SUM($I$66:K66)","v":-72.673436726647367},{"$f":"SUM($I$66:L66)","v":-55.959543431920949},{"$f":"SUM($I$66:M66)","v":-24.483749166882937},{"$f":"SUM($I$66:N66)","v":19.000167210879326},{"$f":"SUM($I$66:O66)","v":72.111946444033464},{"$f":"SUM($I$66:P66)","v":132.80008323097485},{"$f":"SUM($I$66:Q66)","v":199.30208379163383},{"$f":"SUM($I$66:R66)","v":270.10920546118371},{"$f":"SUM($I$66:S66)","v":412.36431363910748},{"$f":"SUM($I$66:T66)","v":544.10516544381665},{"$f":"SUM($I$66:U66)","v":666.1071523594303},{"$f":"SUM($I$66:V66)","v":779.088591688919},{"$f":"SUM($I$66:W66)","v":883.71492080830194},{"$f":"SUM($I$66:X66)","v":980.60258362206025},{"$f":"SUM($I$66:Y66)","v":1070.3226317809044},{"$f":"SUM($I$66:Z66)","v":1153.404061571036},{"$f":"SUM($I$66:AA66)","v":1230.3369058529076},{"$f":"SUM($I$66:AB66)","v":1301.5750990083691},{"$f":"SUM($I$66:AC66)","v":1301.5750990083691},{"$f":"SUM($I$66:AD66)","v":1301.5750990083691},{"$f":"SUM($I$66:AE66)","v":1301.5750990083691},{"$f":"SUM($I$66:AF66)","v":1301.5750990083691},{"$f":"SUM($I$66:AG66)","v":1301.5750990083691},{"$f":"SUM($I$66:AH66)","v":1301.5750990083691},{"$f":"SUM($I$66:AI66)","v":1301.5750990083691},{"$f":"SUM($I$66:AJ66)","v":1301.5750990083691},{"$f":"SUM($I$66:AK66)","v":1301.5750990083691},{"$f":"SUM($I$66:AL66)","v":1301.5750990083691},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1301.5750990083691}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N86","v":0.48295216035025545}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.24684183310934638},{"$f":"K76*$L$88","v":0.26372019864054358},{"$f":"K76","v":0.24684183310934638},{"$f":"L76","v":0.26372019864054358},null,{"$f":"N76","v":0.26372019864054358}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":3.7793250801914421E-3},4.0377449329415836E-3,null,null,null,{"$f":"N80","v":4.0858771973140626E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":9.6585712476714516E-4},1.0318997780620974E-3,null,null,null,{"$f":"N81","v":0.23694119477499029}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8+AQ9","v":3.3498586093554585E-2},3.5789127262136941E-2,{"$f":"K79+K78+K80","v":3.824376829851317E-2},{"$f":"L79+L78+L80","v":4.0858771973140626E-2},null,{"$f":"N82","v":4.3904923443628043E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35","v":0.22177671319403316},0.23694119477499029,{"$f":"K81","v":0.22177671319403316},{"$f":"L81","v":0.23694119477499029}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.1094962923649662E-2},4.3904923443628043E-2,{"$f":"K82","v":4.1094962923649662E-2},{"$f":"L82","v":4.3904923443628043E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12672955039659034},0.13539496844285154]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.19518790324672017},0.20853431514444218]
[null,null,null,null,null,null,null,null,"Rendite - Meth",null,{"$f":"AQ51","v":0.11895287426971386},0.12708654459463559]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":6.5994218167797242E-4},{"$f":"K86*L88","v":7.0506721268064813E-4},{"$f":"K83+K84+K85+K86","v":0.4415302700947023},{"$f":"L83+L84+L85+L86+L87","v":0.48295216035025545}]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":1.0512452379755231E-2},{"$f":"K87*L88","v":1.1231264955645529E-2}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.0683772491825581},"pro Liter",{"$f":"SUM(N74:N86)","v":1.0683772491825581}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":84743.197085684878},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":84743.197085684878},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.0683772491825581},{"$f":"N119","v":84743.197085684878}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.0683772491825581},{"$f":"N120","v":84743.197085684878},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.0683772491825581},{"$f":"N121","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.0683772491825581},{"$f":"N122","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.0683772491825581},{"$f":"O132*R122","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.0683772491825581},{"$f":"O133*R123","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.0683772491825581},{"$f":"O134*R124","v":84743.197085684878},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.0683772491825581},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":1646.8198389230474},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.26372019864054358}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":4.0377449329415836E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.0318997780620974E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.5789127262136941E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.23694119477499029]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.3904923443628043E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.13539496844285154]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.20853431514444218]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12708654459463559]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L87","v":1.1231264955645529E-2}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G21+G19+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2093552.6722334395},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5275752734.0282669},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G51*G53*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.2621418023991069},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.2621418023991069},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.2621418023991069},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"425STREAMS","index":165,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MethCO",null,"OUT","Meth",1,{"$f":"Q5*(100+L6)/100","v":16.25563364524513}]
[null,null,null,"H2O",{"$f":"F4*$E$3/$F$3","v":1.0549856262797435},17.149459841803001]
[null,null,"IN","CO",1.723119541894524,28.010400000000001,null,null,null,null,null,"Variation Methan-Ausbeute",null,null,"Ausgangswert:",null,16.25563364524513]
[null,null,null,"H2",0.37203348279006959,6.0476399999999799,null,null,null,null,null,0,"%"]
[null,null,"THERMAL",null,-8.1436382542197574,-132.38,700.75,300]
[null,null,null,null,-2.6053921320002376,-42.3523,699.96400000000006,300]
[null,null,null,null,-1.5703048282874286,-25.526299999999999,558.53499999999997,300]
[null,null,null,null,-0.94674254697549975,-15.389900000000001,419.87799999999999,250]
[null,null,null,null,-1.0630837515863201,-17.281099999999999,297.80799999999999,80.7303]
[null,null,null,null,-2.1078415488295974,-34.264300000000006,80.7303,57.242400000000004]
[null,null,null,null,-0.70465416790138713,-11.454599999999999,57.242400000000004,25]
[null,null,"WORK",null,1.7536542667063858E-2,0.285067613]
["WGS(Meth)",null,"OUT","CO",{"$f":"F15*$E$5/$F$15","v":1.723119541894524},13.7891167547526]
["FRACTION",null,null,"H2",0.37216741823946692,2.9782379327997801]
[0.79971886700000006,null,null,"H2O",1.668386765200004,13.351122390575901]
[null,null,null,"CO2",5.4560075842387494,43.661234037869797]
[null,null,"IN","CO",4.4750277344892986,35.811026693936803]
[null,null,null,"H2",0.17411538451087802,1.39334347237419]
[null,null,null,"H2O",3.4383149561004855,27.514821355432002]
[null,null,"THERMAL",null,-3.7444124722814878,-29.964340547999999,400,400]
[null,null,null,null,-1.6605738243914376,-13.288600000000001,400,300]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F25*($E$20)/$F$25","v":0.17411538451087802},1.39334347237419]
[null,null,null,"CO",4.4750277344892977,35.811026693936803]
[null,null,null,"H2O",3.4383149561004851,27.514821355432002]
[null,null,"IN","H2O",2.7221251612460007,21.783573778172901]
[null,null,null,"OLIVIN",2.4545933697881628,19.6426734991567]
[null,null,null,"BIOMW",10.413482120615537,83.332999999999998]
[null,null,"THERMAL",null,-5.4794962404245009,-43.849200000000003,500,105]
[null,null,null,null,-1.6087394684504375,-12.873799999999999,500,400]
[null,null,null,null,4.0278624025158631,32.232624371089237]

{"sheet":"425PINCH","index":166,"n_rows":16,"n_cols":44,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-29.634879235348095},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK3:AK16)","v":{"$error":"#N/A"}}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",null,null,null,null,null,"HOT",0.70465416790138713,2.1854891940469291E-2,25,57.242400000000004,null,"COOL-CURVE",null,null,null,null,25,0,null,null,null,null,null,null,null,{"$f":"Z3","v":0},{"$f":"Y3","v":25},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)),AI3-AL3))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
["deltaT",null,{"$f":"'425STREAMS'!E7","v":-8.1436382542197574},{"$f":"'425STREAMS'!F7","v":-132.38},{"$f":"'425STREAMS'!G7","v":700.75},{"$f":"'425STREAMS'!H7","v":300},null,null,null,null,null,null,null,null,2.1078415488295974,8.9741592429702005E-2,57.242400000000004,80.7303,null,null,null,null,null,null,57.242400000000004,0.70465416790138713,null,null,null,null,null,null,null,0.70465416790138713,57.242400000000004,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)),AI4-AL4))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-29.634879235348095,25,700.75]
[5,"k",{"$f":"'425STREAMS'!E8","v":-2.6053921320002376},{"$f":"'425STREAMS'!F8","v":-42.3523},{"$f":"'425STREAMS'!G8","v":699.96400000000006},{"$f":"'425STREAMS'!H8","v":300},null,null,null,null,null,null,null,null,1.0630837515863201,4.8972499321041276E-3,80.7303,297.80799999999999,null,null,null,null,null,null,80.7303,2.8124957167309845,null,null,null,null,null,null,null,2.8124957167309845,80.7303,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)),AI5-AL5))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E9","v":-1.5703048282874286},{"$f":"'425STREAMS'!F9","v":-25.526299999999999},{"$f":"'425STREAMS'!G9","v":558.53499999999997},{"$f":"'425STREAMS'!H9","v":300},null,null,null,null,null,null,null,null,5.4794962404245009,1.3872142380821521E-2,105,500,null,null,null,null,null,null,105,2.9313505034081722,null,null,null,null,null,null,null,2.9313505034081722,105,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)),AI6-AL6))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",0]
[null,null,{"$f":"'425STREAMS'!E10","v":-0.94674254697549975},{"$f":"'425STREAMS'!F10","v":-15.389900000000001},{"$f":"'425STREAMS'!G10","v":419.87799999999999},{"$f":"'425STREAMS'!H10","v":250},null,null,null,null,null,null,null,null,0.94674254697549975,5.573073305404466E-3,250,419.87799999999999,null,null,null,null,null,null,250,5.6529123887823909,null,null,null,null,null,null,null,5.6529123887823909,250,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)),AI7-AL7))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",29.634879235348095,25,700.75]
[null,null,{"$f":"'425STREAMS'!E11","v":-1.0630837515863201},{"$f":"'425STREAMS'!F11","v":-17.281099999999999},{"$f":"'425STREAMS'!G11","v":297.80799999999999},{"$f":"'425STREAMS'!H11","v":80.7303},null,null,null,null,null,null,null,null,1.6605738243914376,1.6605738243914377E-2,300,400,null,null,null,null,null,null,297.80799999999999,6.8166769850635172,null,null,null,null,null,null,null,6.8166769850635172,297.80799999999999,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)),AI8-AL8))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E12","v":-2.1078415488295974},{"$f":"'425STREAMS'!F12","v":-34.264300000000006},{"$f":"'425STREAMS'!G12","v":80.7303},{"$f":"'425STREAMS'!H12","v":57.242400000000004},null,null,null,null,null,null,null,null,1.5703048282874286,6.0738578075983088E-3,300,558.53499999999997,null,null,null,null,null,null,300,6.8593008978477243,null,null,null,null,null,null,null,6.8593008978477243,300,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)),AI9-AL9))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E13","v":-0.70465416790138713},{"$f":"'425STREAMS'!F13","v":-11.454599999999999},{"$f":"'425STREAMS'!G13","v":57.242400000000004},{"$f":"'425STREAMS'!H13","v":25},null,null,null,null,null,null,null,null,2.6053921320002376,6.514066595994232E-3,300,699.96400000000006,null,null,null,null,null,null,400,13.755288108443661,null,null,null,null,null,null,null,13.755288108443661,400,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)),AI10-AL10))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E22","v":-3.7444124722814878},{"$f":"'425STREAMS'!F22","v":-29.964340547999999},{"$f":"'425STREAMS'!G22","v":400},{"$f":"'425STREAMS'!H22","v":400},null,null,null,null,null,null,null,null,8.1436382542197574,2.0320993772226469E-2,300,700.75,null,null,null,null,null,null,400,17.49970058072515,"*",null,null,null,null,null,null,17.49970058072515,400,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)),AI11-AL11))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E23","v":-1.6605738243914376},{"$f":"'425STREAMS'!F23","v":-13.288600000000001},{"$f":"'425STREAMS'!G23","v":400},{"$f":"'425STREAMS'!H23","v":300},null,null,null,null,null,null,null,null,3.7444124722814878,-1,400,400,null,null,null,null,null,null,419.87799999999999,18.860181285173457,null,null,null,null,null,null,null,18.860181285173457,419.87799999999999,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30)),AI12-AL12))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E31","v":-5.4794962404245009},{"$f":"'425STREAMS'!F31","v":-43.849200000000003},{"$f":"'425STREAMS'!G31","v":500},{"$f":"'425STREAMS'!H31","v":105},null,null,null,null,null,null,null,null,1.6087394684504375,1.6087394684504375E-2,400,500,null,null,null,null,null,null,500,23.897327656004471,null,null,null,null,null,null,null,23.897327656004471,500,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30)),AI13-AL13))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'425STREAMS'!E32","v":-1.6087394684504375},{"$f":"'425STREAMS'!F32","v":-12.873799999999999},{"$f":"'425STREAMS'!G32","v":500},{"$f":"'425STREAMS'!H32","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558.53499999999997,25.823651181426037,null,null,null,null,null,null,null,25.823651181426037,558.53499999999997,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE),30)),AI14-AL14))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699.96400000000006,29.618906934243125,null,null,null,null,null,null,null,29.618906934243125,699.96400000000006,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE),30)),AI15-AL15))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700.75,29.634879235348095,null,null,null,null,null,null,null,29.634879235348095,700.75,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE),30)),AI16-AL16))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]

{"sheet":"425EC","index":167,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'425OPEX'!D1*1000 /8000/3600","v":37.575583028302816},"MW_el"]
["NH3-Ads-Kühlung",null,40,0.32782337910703935,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-0.96418640913835252,2.8456890547486058E-4,0,null,"Leistung-Gasturbine",{"$f":"I9*'425OPEX'!D1*1000 /8000/3600","v":5.1611931407820499},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.62430220407849368,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.1677159863836588E-5,1.5176297303296553E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.9547386705621184,0,0,3.4722222222222222E-5,0,0,0,6.7872870505629104E-5,0]
["Wärme",{"$f":"C6","v":100},250,2.7460481350347394,0,0.95,0,0,0,2.6087457282830022,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,21.283454570811919,0.6,0,0,0,12.770072742487152,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,2.6985122757537856,0.65,0,0,0,1.7540329792399607,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":14.524105721727112},{"$f":"SUM(J4:J9)","v":1.6445593191446497},{"$f":"SUM(K4:K9)","v":3.7411893584432629E-4},{"$f":"SUM(L4:L9)","v":1.5176297303296553E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"500CAPEX","index":168,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'500OPEX'!D1","v":218174.31089986363},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanol-Synthese > OME-Synthese > OME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'500STREAMS'!E61*8000/$G$2","v":2.0098589584647075},{"$f":"J8*$D$1","v":438499.59326895518},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":350.51434829842867},{"$f":"(K8/C8)^H8*E8*G8","v":219.07146768651791},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'500STREAMS'!E56*8000/$G$3","v":0.72580770643822223},{"$f":"J9*$D$1","v":158352.59619796966},262.07201751844127,262.07201751844127,"TPI","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'500STREAMS'!E43*8000/$G$2+'500STREAMS'!E44*8000/$G$2","v":1.2357350113298691},{"$f":"J10*$D$1","v":269605.63455172937},5.3418584569574596,1.1128871785328041,"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'500STREAMS'!E35*8000/$G$2","v":1.2547440440400193},{"$f":"J11*$D$1","v":273752.91716413933},62.619455628424852,62.619455628424852,"TPI","Hannula"]
["OME",null,1000000,"OME",260.41782000000001,2016,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.1133468709617869},0.65,0.9,{"$f":"'500STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":218174.31089986363},107.77636707685697,107.77636707685697,"TPI","N. Schmitz, J. Burger, E. Ströfer, H. Hasse, From methanol to the oxygenated diesel fuel poly(oxymethylene) dimethyl ether: An assessment of the production costs, Fuel. 185 (2016) 67–72. https://doi.org/10.1016/j.fuel.2016.07.085."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'500EC'!O3","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'500EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":788.3240469791092},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"500OPEX","index":169,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":218174.31089986363},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1817431089986363]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('500CAPEX'!K8/'500CAPEX'!C8)^'500CAPEX'!I8*'500CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$74:AL$74)","v":0},{"$f":"AP7/$AP$64","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'500CAPEX'!M9*E9*1000000/D9/100","v":7862160.5255532386},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":9.5839298097524441},{"$f":"S9*(1+$C9/100)","v":9.7756084059474926},9.9711205740664433,10.170542985547772,10.373953845258729,10.581432922163904,10.793061580607182,11.008922812219325,11.229101268463712,11.453683293832986,11.682756959709646,11.916412098903839,12.154740340881917,12.397835147699555,12.645791850653547,12.898707687666619,13.156681841419951,13.419815478248351,13.688211787813318,13.961976023569584,null,{"$f":"SUM(I9:AL9)/$AN$64","v":1.4577352521008464E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":164.6936090307924},{"$f":"AP9/$AP$64","v":6.3836196505142242E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'500STREAMS'!E58*'500OPEX'!D1","v":530640.25679062936},"t/a",{"$f":"E10*G10/1000000","v":1.0612805135812586},{"$f":"I10*(1+$C10/100)","v":1.0825061238528839},1.1041562463299417,1.1262393712565406,1.1487641586816715,1.1717394418553049,1.1951742306924109,1.2190777153062591,1.2434592696123843,1.2683284550046321,1.2936950241047247,{"$f":"S10*(1+$C10/100)","v":1.3195689245868192},1.3459603030785556,1.3728795091401267,1.4003370993229292,1.4283438413093879,1.4569107181355756,1.4860489324982871,1.5157699111482528,1.5460853093712179,1.5770070155586422,1.608547155869815,1.6407180989872114,1.6735324609669557,1.7070031101862948,1.7411431723900208,1.7759660358378213,1.8114853565545779,1.8477150636856694,1.8846693649593829,null,{"$f":"SUM(I10:AL10)/$AN$64","v":2.6951963136734344E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":69.534469822244105},{"$f":"AP10/$AP$64","v":2.6951963136734361E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('500CAPEX'!K10/'500CAPEX'!C10)^'500CAPEX'!I10*'500CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$74:AL$74)","v":0},{"$f":"AP12/$AP$64","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'500CAPEX'!K11","v":95281.338067146207},"€/a",{"$f":"G14/1000000","v":9.5281338067146212E-2},{"$f":"I14*(1+$C14/100)","v":9.7186964828489139E-2},9.9130704125058922E-2,0.1011133182075601,0.10313558457171131,0.10519829626314553,0.10730226218840844,0.10944830743217661,0.11163727358082014,0.11387001905243654,0.11614741943348528,0.11847036782215499,0.12083977517859809,0.12325657068217005,0.12572170209581346,0.12823613613772972,0.13080085886048431,0.133416876037694,0.13608521355844788,0.13880691782961685,0.1415830561862092,0.14441471730993338,0.14730301165613205,0.15024907188925468,0.15325405332703979,0.15631913439358058,0.15944551708145219,0.16263442742308123,0.16588711597154288,0.16920485829097373,null,{"$f":"SUM(I14:AL14)/$AN$64","v":2.4197364206177173E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":6.2427767604024096},{"$f":"AP14/$AP$64","v":2.4197364206177181E-4}]
[]
["OME",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I16:AL16)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$74:AL$74)","v":0},{"$f":"AP16/$AP$64","v":0}]
[null,"Extraktionsmittel",2,null,1.6176959124505801E-3,"t Benzol/t OME",{"$f":"E17*E18*D1","v":282351.7527555452},"€/a",{"$f":"G17/1000000","v":0.28235175275554519},{"$f":"I17*(1+$C17/100)","v":0.28799878781065608},0.2937587635668692,0.2996339388382066,0.30562661761497073,0.31173914996727015,0.31797393296661558,0.32433341162594792,0.3308200798584669,0.33743648145563626,0.34418521108474898,0.35106891530644396,0.35809029361257283,0.36525209948482429,0.37255714147452079,0.38000828430401123,0.38760844999009147,0.39536061898989333,0.40326783136969119,0.41133318799708501,0.4195598517570267,0.42795104879216722,0.4365100697680106,0.44524027116337084,0.45414507658663827,0.46322797811837108,0.47249253768073851,0.48194238843435327,0.49158123620304034,0.50141286092710113,null,{"$f":"SUM(I17:AL17)/$AN$64","v":7.1705208325933511E-4},null,{"$f":"SUMPRODUCT(I17:AL17,I$74:AL$74)","v":18.499519382473746},{"$f":"AP17/$AP$64","v":7.1705208325933533E-4}]
[null,null,null,"à",800,"€/t Benzol"]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":96642.489939605148},"t/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$74:AL$74)","v":0},{"$f":"AP19/$AP$64","v":0}]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('500STREAMS'!E60)/3600-G23","v":3141319.6270772247},"MWh/a",{"$f":"G20*E20/1000000","v":157.06598135386125},{"$f":"I20*(1+$C20/100)","v":160.20730098093847},163.41144700055725,166.67967594056839,170.01326945937976,173.41353484856737,176.88180554553873,180.41944165644949,184.02783048957849,187.70838709937007,191.46255484135747,195.29180593818464,199.19764205694833,203.1815948980873,207.24522679604905,211.39013133197003,215.61793395860943,219.93029263778163,224.32889849053726,228.81547646034801,233.39178598955496,238.05962170934606,242.820814143533,247.67723042640367,252.63077503493176,257.68339053563039,262.83705834634299,268.09379951326986,273.45567550353525,278.92478901360596,null,{"$f":"SUM(I20:AL20)/$AN$64","v":0.39888007791637919},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":10290.869945116541},{"$f":"AP20/$AP$64","v":0.39888007791637936}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('500STREAMS'!E64)/3600","v":142011.03982201809},"MWh/a",{"$f":"G21*E20/1000000","v":7.1005519911009047},{"$f":"I21*(1+$C21/100)","v":7.2425630309229225},7.387414291541381,7.5351625773722084,7.6858658289196526,7.8395831454980458,7.9963748084080066,8.1563023045761671,8.3194283506676907,8.4858169176810438,8.6555332560346656,8.8286439211553596,9.0052167995784664,9.1853211355700353,9.3690275582814362,9.5564081094470659,9.7475362716360081,9.9424869970687286,10.141336737010104,10.344163471750306,10.551046741185313,10.762067676009019,10.9773090295292,11.196855210119784,11.420792314322179,11.649208160608623,11.882192323820796,12.119836170297212,12.362232893703156,12.60947755157722,null,{"$f":"SUM(I21:AL21)/$AN$64","v":1.8032349889176066E-2},null,{"$f":"SUMPRODUCT(I21:AL21,I$74:AL$74)","v":465.22395523912314},{"$f":"AP21/$AP$64","v":1.8032349889176069E-2}]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('500STREAMS'!E55+'500STREAMS'!E42-'500EC'!I10)/3600>0,D1*1000*('500STREAMS'!E55+'500STREAMS'!E42-'500EC'!I10)/3600,0)","v":28970.568234413295},"MWh/a",{"$f":"G22*E20/1000000","v":1.4485284117206647},{"$f":"I22*(1+$C22/100)","v":1.477498979955078},1.5070489595541796,1.5371899387452632,1.5679337375201685,1.5992924122705718,1.6312782605159832,1.663903825726303,1.6971819022408292,1.7311255402856458,1.7657480510913588,1.8010630121131861,1.8370842723554499,1.8738259578025589,1.91130247695861,1.9495285264977822,1.9885190970277378,2.0282894789682926,2.0688552685476584,2.1102323739186115,2.1524370213969837,2.1954857618249233,2.2393954770614219,2.2841833866026504,2.3298670543347035,2.3764643954213978,2.4239936833298259,2.4724735569964222,2.5219230281363507,2.572361488699078,null,{"$f":"SUM(I22:AL22)/$AN$64","v":3.6786395166595607E-3},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":94.906722438131084},{"$f":"AP22/$AP$64","v":3.6786395166595607E-3}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('500STREAMS'!E55+'500STREAMS'!E42-'500EC'!I10)/3600<0,-D1*1000*('500STREAMS'!E55+'500STREAMS'!E42-'500EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E20","v":50},"€/MWh",{"$f":"IF(D1*1000*('500PINCH'!AP6)/3600>0, D1*1000*('500PINCH'!AP6)/3600,0)","v":478870.36523403524},"MWh/a",{"$f":"G24*E24/1000000","v":23.943518261701762},{"$f":"I24*(1+$C24/100)","v":24.422388626935799},24.910836399474515,25.409053127464006,25.917234190013286,26.435578873813551,26.964290451289823,27.503576260315619,28.053647785521932,28.614720741232372,29.187015156057019,29.770755459178158,30.366170568361721,30.973493979728957,31.592963859323536,32.224823136510004,32.869319599240207,33.526705991225015,34.197240111049517,34.881184913270509,35.578808611535919,36.29038478376664,37.016192479441976,37.756516329030816,38.511646655611436,39.281879588723669,40.067517180498143,40.868867524108104,41.686244874590265,42.519969772082071,null,{"$f":"SUM(I24:AL24)/$AN$64","v":6.080624427706513E-2},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":1568.7651160092425},{"$f":"AP24/$AP$64","v":6.0806244277065158E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E20","v":50},null,{"$f":"IF(D1*1000*('500EC'!J10)/3600<0, D1*1000*(-'500EC'!J10)/3600,0)","v":215565.13013003452},"MWh/a",{"$f":"G26*E26/1000000","v":10.778256506501727},{"$f":"I26*(1+$C26/100)","v":10.993821636631761},11.213698069364396,11.437972030751684,11.666731471366719,11.900066100794053,12.138067422809934,12.380828771266133,12.628445346691455,12.881014253625285,13.13863453869779,13.401407229471745,13.66943537406118,13.942824081542405,14.221680563173253,14.506114174436718,14.796236457925453,15.092161187083962,15.394004410825641,15.701884499042153,16.015922189022998,16.33624063280346,16.66296544545953,16.996224754368722,17.336149249456096,17.682872234445217,18.036529679134123,18.397260272716807,18.765205478171143,19.140509587734567,null,{"$f":"SUM(I26:AL26)/$AN$64","v":2.7372138499107506E-2},null,{"$f":"SUMPRODUCT(I26:AL26,I$74:AL$74)","v":706.18497390357197},{"$f":"AP26/$AP$64","v":2.7372138499107534E-2}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'500EC'!K10","v":1.2104642641808327E-3},"€/kg",{"$f":"G27*D3*1000/1000000","v":0.12104642641808327},{"$f":"I27*(1+$C27/100)","v":0.12346735494644494},0.12593670204537383,0.12845543608628129,0.13102454480800693,0.13364503570416708,0.13631793641825043,0.13904429514661545,0.14182518104954778,0.14466168467053875,0.14755491836394952,0.15050601673122851,0.1535161370658531,0.15658645980717018,0.15971818900331358,0.16291255278337985,0.16617080383904745,0.16949421991582839,0.17288410431414497,0.17634178640042789,0.17986862212843643,0.18346599457100515,0.18713531446242526,0.19087802075167376,0.19469558116670724,0.1985894927900414,0.20256128264584222,0.20661250829875907,0.21074475846473426,0.21495965363402894,null,{"$f":"SUM(I27:AL27)/$AN$64","v":3.0740589136463159E-4},null,{"$f":"SUMPRODUCT(I27:AL27,I$74:AL$74)","v":7.9308900683158079},{"$f":"AP27/$AP$64","v":3.0740589136463164E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'500EC'!L10*D1*1000","v":18170068.598306384},"m³/a",{"$f":"E28*G28/1000000","v":1.6353061738475745},{"$f":"I28*(1+$C28/100)","v":1.6680122973245259},1.7013725432710165,1.7353999941364369,1.7701079940191655,1.8055101538995488,1.8416203569775398,1.8784527641170907,1.9160218193994325,1.9543422557874213,1.9934291009031697,2.033297682921233,2.0739636365796579,2.115442909311251,2.157751767497476,2.2009068028474257,2.2449249389043744,2.289823437682462,2.3356199064361114,2.3823323045648337,2.4299789506561305,2.4785785296692531,2.5281501002626383,2.5787131022678911,2.6302873643132489,2.682893111599514,2.7365509738315046,2.7912819933081345,2.8471076331742973,2.9040497858377834,null,{"$f":"SUM(I28:AL28)/$AN$64","v":4.1529747461474765E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":107.14429063794097},{"$f":"AP28/$AP$64","v":4.1529747461474791E-3}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('500CAPEX'!K8/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('500CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":46735.465850754321},"h/a",{"$f":"G30*$E$35/1000000","v":1.8787657272003238},{"$f":"I30*(1+$C30/100)","v":1.9351286990163334},1.9931825599868236,2.0529780367864285,2.1145673778900216,2.1780043992267224,2.2433445312035243,2.3106448671396302,2.3799642131538192,2.4513631395484339,2.5249040337348871,2.600651154746934,2.6786706893893419,2.7590308100710224,2.8418017343731532,2.927055786404348,3.0148674599964784,3.105313483796373,3.1984728883102642,3.2944270749595721,3.3932598872083592,3.4950576838246099,3.5999094143393484,3.7079066967695291,3.8191438976726149,3.9337182146027936,4.0517297610408773,4.1732816538721034,4.2984801034882665,4.4274345065929142,null,{"$f":"SUM(I30:AL30)/$AN$64","v":5.5953980771383128E-3},null,{"$f":"SUMPRODUCT(I30:AL30,I$74:AL$74)","v":132.08766353323583},{"$f":"AP30/$AP$64","v":5.1197943228241758E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('500CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('500CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":24434.982759016697},"h/a",{"$f":"G31*$E$35/1000000","v":0.98228630691247132},{"$f":"I31*(1+$C31/100)","v":1.0117548961198455},1.0421075430034408,1.0733707692935439,1.1055718923723503,1.1387390491435208,1.1729012206178264,1.2080882572363612,1.2443309049534521,1.2816608321020557,1.3201106570651173,1.359713976777071,1.400505396080383,1.4425205579627947,1.4857961747016786,1.530370059942729,1.5762811617410109,1.6235695965932413,1.6722766844910386,1.7224449850257699,1.774118334576543,1.8273418846138394,1.8821621411522547,1.9386270053868224,1.996785815548427,2.0566893900148799,2.1183900717153263,2.1819417738667863,2.2474000270827901,2.314822027895274,null,2.9254753976631874E-3,null,69.060182077147772,2.6768126460410815E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('500CAPEX'!K10/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('500CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19155.893667738583},"h/a",{"$f":"G32*$E$35/1000000","v":0.77006692544309108},{"$f":"I32*(1+$C32/100)","v":0.79316893320638382},0.8169640012025754,0.84147292123865269,0.86671710887581233,0.89271862214208675,0.91950018080634932,0.94708518623053983,0.97549774181745608,1.0047626740719797,1.0349055542941392,1.0659527209229633,1.0979313025506523,1.130869241627172,1.1647953188759872,1.1997391784422669,1.2357313537955348,1.2728032944094008,1.3109873932416829,1.3503170150389334,1.3908265254901016,1.4325513212548047,1.4755278608924489,1.5197936967192225,1.5653875076207993,1.6123491328494233,1.6607196068349059,1.7105411950399532,1.7618574308911519,1.8147131538178864,null,2.2934370855875489E-3,null,54.139981091508837,2.0984970164179629E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('500CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('500CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38454.816685118989},"h/a",{"$f":"G33*$E$35/1000000","v":1.5458836307417834},{"$f":"I33*(1+$C33/100)","v":1.592260139664037},1.6400279438539582,1.6892287821695771,1.7399056456346644,1.7921028150037044,1.8458658994538155,1.9012418764374299,1.9582791327305529,2.0170275067124694,2.0775383319138436,2.1398644818712591,2.2040604163273971,2.2701822288172191,2.3382876956817356,2.4084363265521875,2.4806894163487532,2.5551100988392159,2.6317634018043923,2.7107163038585242,2.7920377929742801,2.8757989267635087,2.9620728945664139,3.0509350814034062,3.1424631338455082,3.2367370278608734,3.3338391386966997,3.4338543128576009,3.536869942243329,3.6429760405106291,null,4.6039983430088815E-3,null,108.68420363577644,4.212662665617547E-3]
[null,"OME",3,"Kurve C",7,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('500CAPEX'!K12/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('500CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":63669.506505969599},"h/a",{"$f":"G34*$E$35/1000000","v":2.5595141615399779},{"$f":"I34*(1+$C34/100)","v":2.6362995863861771},2.7153885739777626,2.7968502311970953,2.8807557381330082,2.9671784102769987,3.0561937625853086,3.1478795754628681,3.2423159627267544,3.3395854416085573,3.4397730048568143,3.5429661950025189,3.6492551808525944,3.7587328362781722,3.8714948213665177,3.9876396660075133,4.1072688559877388,4.2304869216673708,4.357401529317392,4.488123575196914,4.6227672824528216,4.7614503009264064,4.9042938099541988,5.0514226242528251,5.2029653029804104,5.3590542620698232,5.5198258899319184,5.6854206666298763,5.8559832866287724,6.0316627852276357,null,7.6228240756927726E-3,null,179.94805870865076,6.9748909529917255E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":1.5473033503675295},{"$f":"I35*(1+$C35/100)","v":1.5937224508785555},1.6415341244049122,1.6907801481370597,1.7415035525811715,1.7937486591586067,1.8475611189333649,1.902987952501366,1.960077591076407,2.0188799188086994,2.0794463163729606,2.1418297058641493,2.206084597040074,2.2722671349512762,2.3404351489998145,2.4106482034698091,2.4829676495739035,2.5574566790611208,2.6341803794329546,2.7132057908159433,2.7946019645404214,2.8784400234766343,2.9647932241809336,3.0537370209063619,3.1453491315335529,3.2397096054795598,3.3369008936439468,3.4370079204532655,3.5401181580668637,3.6463217028088697,null,4.6082265958181413E-3,null,108.78401780926393,4.2165315207784984E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'500STREAMS'!E36+D1*'500STREAMS'!E45+D1*'500STREAMS'!E4","v":728759.1904916144},"t/a",{"$f":"G37*E37/1000000","v":1.8218979762290359},{"$f":"I37*(1+$C37/100)","v":1.8583359357536167},1.895502654468689,1.9334127075580629,1.9720809617092243,2.0115225809434087,2.051753032562277,2.0927880932135228,2.1346438550777931,2.1773367321793491,2.220883466822936,2.2653011361593949,2.3106071588825827,2.3568193020602344,2.4039556881014392,2.4520348018634679,2.5010754979007372,2.5510970078587518,2.602118948015927,2.6541613269762454,2.7072445535157703,2.7613894445860856,2.8166172334778072,2.8729495781473635,2.9304085697103108,2.9890167411045172,3.0487970759266076,3.1097730174451397,3.1719684777940427,3.2354078473499235,null,{"$f":"SUM(I37:AL37)/$AN$64","v":4.6268377178166446E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":119.36967486551865},{"$f":"AP37/$AP$64","v":4.6268377178166472E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'500CAPEX'!$L$18","v":55.182683288537646},{"$f":"I39*(1+$C39/100)","v":56.286336954308403},57.412063693394572,58.560304967262468,59.731511066607716,60.92614128793987,62.144664113698667,63.387557395972642,64.65530854389209,65.948414714769939,67.267383009065341,68.612730669246645,69.984985282631584,71.384684988284221,72.812378688049904,74.268626261810908,75.753998787047124,77.26907876278807,78.81446033804383,80.390749544804706,81.998564535700808,83.638535826414824,85.311306542943129,87.017532673801995,88.757883327278037,90.533040993823604,92.343701813700079,94.190575849974081,96.074387366973568,97.995875114313037,null,{"$f":"SUM(I39:AL39)/$AN$64","v":0.14014029530797348},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":3615.5366811448407},{"$f":"AP39/$AP$64","v":0.14014029530797353}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":8.2774024932806469},{"$f":"I41*(1+$C41/100)","v":8.4429505431462601},8.6118095540091861,8.7840457450893705,8.9597266599911585,9.1389211931909813,9.3216996170548008,9.5081336093958964,9.698296281583815,9.8922622072154915,10.090107451359801,10.291909600386997,10.497747792394737,10.707702748242632,10.921856803207485,11.140293939271634,11.363099818057067,11.590361814418209,11.822169050706574,12.058612431720706,12.299784680355121,12.545780373962224,12.796695981441468,13.052629901070297,13.313682499091703,13.579956149073537,13.851555272055007,14.128586377496108,14.411158105046029,14.699381267146951,null,{"$f":"SUM(I41:AL41)/$AN$64","v":2.1021044296196022E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":542.33050217172604},{"$f":"AP41/$AP$64","v":2.1021044296196029E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'500CAPEX'!$L$18","v":7.8832404697910921},{"$f":"I43*(1+$C43/100)","v":8.040905279186914},8.2017233847706521,8.3657578524660661,8.5330730095153875,8.7037344697056955,8.8778091590998098,9.0553653422818066,9.2364726491274425,9.4212021021099908,9.6096261441521911,9.801818667035235,9.9978550403759403,10.197812141183459,10.401768384007127,10.60980375168727,10.821999826721015,11.038439823255436,11.259208619720544,11.484392792114955,11.714080647957253,11.948362260916399,12.187329506134727,12.431076096257422,12.679697618182571,12.933291570546222,13.191957401957147,13.45579654999629,13.724912480996215,13.999410730616139,null,{"$f":"SUM(I43:AL43)/$AN$64","v":2.0020042186853351E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":516.50524016354848},{"$f":"AP43/$AP$64","v":2.0020042186853357E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100))","v":47.299442818746549},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":42.56949853687189},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":37.839554254997232},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":33.109609973122588},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":28.379665691247926},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":23.649721409373274},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":18.919777127498623},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":14.189832845623966},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":9.4598885637493026},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":4.7299442818746513},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('500CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'500CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.6285251979147271E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":1226.825731780551},{"$f":"AP46/$AP$64","v":4.7552475747171002E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('500CAPEX'!$L$18*(1-$E$45/100))","v":47.299442818746549},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":47.299442818746556},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":0},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'500CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'500CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'500CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.9609549052995048E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":1955.244259881918},{"$f":"AP47/$AP$64","v":7.5786399681141883E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'500CAPEX'!L18*$E$49/100","v":23.649721409373278},{"$f":"I49*(1+$C49/100)","v":24.122715837560744},24.60517015431196,25.0972735573982,25.599219028546166,26.111203409117088,26.633427477299431,27.16609602684542,27.709417947382327,28.263606306329976,28.828878432456577,29.405456001105708,29.993565121127823,30.593436423550379,31.205305152021388,31.829411255061817,32.465999480163056,33.11531946976632,33.777625859161645,34.45317837634488,35.142241943871781,35.84508678274922,36.561988518404206,37.293228288772291,38.039092854547739,38.799874711638694,39.57587220587147,40.367389649988901,41.174737442988679,41.998232191848452,null,{"$f":"SUM(I49:AL49)/$AN$64","v":6.0060126560560076E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":1549.5157204906457},{"$f":"AP49/$AP$64","v":6.0060126560560076E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":404.22975410646592},405.78526539499273,407.46927094095832,409.28442418389221,411.23343413874625,413.31906658260158,415.54414526736605,417.91155315904984,420.42423370421881,423.08519212424324,388.18198372897547,396.07039018253732,404.12030776854004,412.33507899973307,420.71811660782498,429.27290504892142,438.00300204210805,446.91204014192465,456.00372834550683,465.28185373518284,474.7502831573355,484.41296493835461,494.27393063853026,504.3372968447519,514.60726700290138,525.08813329085137,535.78427853299706,546.70017815727579,557.84040219564849,569.2096173290455,null,{"$f":"SUM(I51:AL51)","v":13592.190098291479},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":23678.028185763102},{"$f":"AP51/$AP$64","v":0.91777408304779173}]
[]
[]
["Einzahlungen"]
["Verkauf","OME",2,null,1753.6373027071174,"€/t",{"$f":"D1","v":218174.31089986363},"t/a",{"$f":"E55*G55/1000000","v":382.59861008642088},{"$f":"I55*(1+$C55/100)","v":390.2505822881493},398.05559393391229,406.01670581259054,414.13703992884234,422.41978072741921,430.86817634196763,439.485539868807,448.27525066618313,457.24075567950678,466.38557079309692,475.71328220895884,485.22754785313805,494.93209881020084,504.83074078640487,514.92735560213293,525.22590271417562,535.73042076845911,546.4450291838283,557.37392976750482,568.52140836285491,579.89183653011207,591.48967326071431,603.31946672592858,615.38585606044717,627.69357318165612,640.24744464528931,653.05239353819513,666.11344140895903,679.43571023713821,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":0.144896277132048},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":25067.634020069854},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":7.9893661851674999E-2}]
[null,null,null,null,{"$f":"E55/1000","v":1.7536373027071175},"€/kg"]
[null,null,null,null,{"$f":"E56/G57*32","v":2.9289845748242751},"€/l BÄ",19.158992563146043,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('500EC'!J10>0,'500EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G60*E60/1000000","v":0},{"$f":"I60*(1+$C60/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":0},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":0}]
[null,"Elektrizität",null,null,50,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'500STREAMS'!E57","v":471258.0332163907},"t/a",{"$f":"G62*E62/1000000","v":11.168815387228459},{"$f":"I62*(1+$C62/100)","v":11.392191694973029},11.62003552887249,11.85243623944994,12.089484964238938,12.331274663523716,12.577900156794191,12.829458159930075,13.086047323128676,13.347768269591251,13.614723634983076,13.887018107682737,14.164758469836391,14.44805363923312,14.737014712017782,15.031755006258138,15.332390106383301,15.639037908510966,15.951818666681186,16.270855040014808,16.596272140815106,16.928197583631409,17.266761535304038,17.612096766010119,17.96433870133032,18.323625475356927,18.690097984864067,19.063899944561349,19.445177943452578,19.834081502321631,null,{"$f":"SUM(I62:AL62)/$AN$64*($AN$64-$AN$51)/$AN$64","v":4.229810895598895E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":731.77416013489233},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.3322551005333226E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":393.76742547364933},401.64277398312231,409.6756294627848,417.8691420520405,426.22652489308126,434.75105539094295,443.44607649876184,452.31499802873708,461.36129798931182,470.58852394909803,480.00029442808,489.60030031664161,499.39230632297443,509.38015244943398,519.56775549842268,529.95911060839103,540.5582928205589,551.36945867697011,562.39684785050952,573.64478480751961,585.11768050367004,596.82003411374353,608.75643479601831,620.93156349193873,633.35019476177752,646.01719865701307,658.93754263015342,672.11629348275653,685.5586193524116,699.26979173945983,null,{"$f":"SUM(I64:AL64)","v":15974.388105029975},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":25799.40818020474},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":8.2225916952208308E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-10.462328632816593},-4.1424914118704237,2.2063585218264734,8.5847178681482887,14.993090754335014,21.431988808341373,27.901931231395793,34.403444869687235,40.937064285093015,47.503331824854797,91.818310699104529,93.529910134104284,95.27199855443439,97.045073449700908,98.849638890597703,100.68620555946961,102.55529077845085,104.45741853504546,106.39311950500269,108.36293107233678,110.36739734633454,112.40706917538893,114.48250415748805,116.59426664718683,118.74292775887614,120.92906536616169,123.15326409715635,125.41611532548075,127.7182171567631,130.06017441041433]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-9.5112078480150846},-3.423546621380515,1.6576698135435557,5.8634778144582249,9.3095297479276802,12.097798951513024,14.318102525705642,16.049460936347774,17.36131146646925,18.314590810617066,32.18175776072318,29.801511746405811,27.596904367544855,25.555000915735377,23.663817633421939,21.912251901896621,20.29001754801968,18.78758489475354,17.396125208032849,16.107459217922329,14.914009415583084,13.80875584941378,12.785195163980548,11.837302644117367,10.95949704397248,10.14660799689938,9.3938458170335775,8.6967735172464486,8.0512808810043541,7.4535604375584317]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'500CAPEX'!L18","v":315.32961879164372},{"$f":"$H$71*(1+$C$71/100)^I5","v":346.86258067080814},381.54883873788896,419.7037226116779,461.67409487284573,507.84150436013033,558.62565479614341,614.48822027575784,675.93704230333356,743.53074653366696,817.88382118703373,899.6722033057373,989.63942363631099,1088.6033659999421,1197.4637025999366,1317.2100728599303,1448.9310801459233,1593.8241881605156,1753.2066069765674,1928.5272676742245,2121.3799944416469,2333.5179938858118,2566.869793274393,2823.556772601833,3105.9124498620158,3416.5036948482179,3758.15406433304,4133.9694707663448,4547.366417842979,5002.1030596272767,5502.3133655900056,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":2121.3799944416469}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-63.986650315546825},-23.031909721851274,11.151973586612865,39.446546699639541,62.629860907428728,81.387941833255283,96.325034016123595,107.97274763598301,116.798222010898,123.2114087503456,216.50277370447427,200.48966876377165,185.65817273420168,171.92126736562568,159.19833192969656,147.4146735596195,136.50109202611813,126.39347642740503,117.03243145550296,108.36293107233678,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-63.986650315546825},{"$f":"SUM($I$72:J72)","v":-87.018560037398103},{"$f":"SUM($I$72:K72)","v":-75.866586450785235},{"$f":"SUM($I$72:L72)","v":-36.420039751145694},{"$f":"SUM($I$72:M72)","v":26.209821156283034},{"$f":"SUM($I$72:N72)","v":107.59776298953832},{"$f":"SUM($I$72:O72)","v":203.92279700566192},{"$f":"SUM($I$72:P72)","v":311.89554464164496},{"$f":"SUM($I$72:Q72)","v":428.69376665254299},{"$f":"SUM($I$72:R72)","v":551.90517540288863},{"$f":"SUM($I$72:S72)","v":768.40794910736292},{"$f":"SUM($I$72:T72)","v":968.89761787113457},{"$f":"SUM($I$72:U72)","v":1154.5557906053364},{"$f":"SUM($I$72:V72)","v":1326.4770579709621},{"$f":"SUM($I$72:W72)","v":1485.6753899006585},{"$f":"SUM($I$72:X72)","v":1633.0900634602781},{"$f":"SUM($I$72:Y72)","v":1769.5911554863962},{"$f":"SUM($I$72:Z72)","v":1895.9846319138012},{"$f":"SUM($I$72:AA72)","v":2013.0170633693042},{"$f":"SUM($I$72:AB72)","v":2121.379994441641},{"$f":"SUM($I$72:AC72)","v":2121.379994441641},{"$f":"SUM($I$72:AD72)","v":2121.379994441641},{"$f":"SUM($I$72:AE72)","v":2121.379994441641},{"$f":"SUM($I$72:AF72)","v":2121.379994441641},{"$f":"SUM($I$72:AG72)","v":2121.379994441641},{"$f":"SUM($I$72:AH72)","v":2121.379994441641},{"$f":"SUM($I$72:AI72)","v":2121.379994441641},{"$f":"SUM($I$72:AJ72)","v":2121.379994441641},{"$f":"SUM($I$72:AK72)","v":2121.379994441641},{"$f":"SUM($I$72:AL72)","v":2121.379994441641},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":2121.379994441641}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N94","v":0.83664968502000026}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ20","v":0.39888007791637936},{"$f":"K80*$L$96","v":1.16831359542178},null,null,null,{"$f":"N83","v":1.4100053000361665}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ21","v":1.8032349889176069E-2},5.2816474673230931E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ24","v":6.0806244277065158E-2},0.17810055154052071]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ22","v":3.6786395166595607E-3},1.0774678400634881E-2,{"$f":"K80+K81+K82+K83","v":0.48139731159928018},{"$f":"L80+L81+L82+L83","v":1.4100053000361665},null,{"$f":"N88","v":0.17116817988123875}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ19","v":0},0,null,null,null,{"$f":"N89","v":0.42916628675627455}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":2.6951963136734361E-3},7.8941884288727428E-3,null,null,null,{"$f":"N90","v":7.4100934701723395E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":4.6268377178166472E-3},1.3551936305700112E-2]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ26+AQ27+AQ28","v":3.1832519136619643E-2},9.3236957528957484E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14+AQ16+AQ17","v":2.1980070021517136E-2},6.4379286046581163E-2,{"$f":"K87+K86+K88","v":5.8439426875953424E-2},{"$f":"L87+L86+L88","v":0.17116817988123875}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.14652391495848777},0.42916628675627455,{"$f":"K89","v":0.14652391495848777},{"$f":"L89","v":0.42916628675627455}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":2.5299189124670992E-2},7.4100934701723395E-2,{"$f":"K90","v":2.5299189124670992E-2},{"$f":"L90","v":7.4100934701723395E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":8.008016874741343E-2},0.23455357901049892]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":0.12333887542831289},0.36125766360570127]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ55","v":7.9893661851674999E-2},0.23400730318978272]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.3322551005333226E-3},6.8311392140173411E-3,{"$f":"K91+K92+K93+K94+K95","v":0.28564496112793464},{"$f":"L91+L92+L93+L94+L95","v":0.83664968502000026}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":0},0]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E57","v":2.9289845748242751},"pro Liter",{"$f":"SUM(N83:N94)","v":2.9210903863954032}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":218174.31089986363},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":2.9289845748242751},{"$f":"N119","v":218174.31089986363}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":2.9289845748242751},{"$f":"N120","v":218174.31089986363},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":2.9289845748242751},{"$f":"N121","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":2.9289845748242751},{"$f":"N122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":2.9289845748242751},{"$f":"O132*R122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":2.9289845748242751},{"$f":"O133*R123","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":2.9289845748242751},{"$f":"O134*R124","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":2.9289845748242751},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N139","v":1753.6373027071174},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L80:L83)","v":1.4100053000361665}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L84","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,7.8941884288727428E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,1.3551936305700112E-2]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,9.3236957528957484E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,6.4379286046581163E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.42916628675627455]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,7.4100934701723395E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.23455357901049892]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.36125766360570127]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.23400730318978272]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,6.8311392140173411E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G21+G26+G20+G22+G24","v":4006736.7304977258},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":96642489939.605148},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G55*G57*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":23.120212904211758},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":23.120212904211758},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":23.120212904211758},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"500STREAMS","index":170,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["OME3-5",null,"OUT","OME3-5",1,{"$f":"Q3+L4/100*Q3","v":1},null,null,null,null,null,"Variation OME-Ausbeute",null,null,"Ausgangswert:",null,1]
[null,null,null,"H2O",{"$f":"F4/$F$3*$E$3","v":2.5540216753722262},2.5540216753722262,null,null,null,null,null,0,"%"]
[null,null,"IN","MeOH",1.2547440440400193,1.2547440440400193]
[null,null,null,"H2O",1.6097670119461396,1.6097670119461396]
[null,null,"THERMAL",null,-0.53464611561418207,-0.53464611561418207,172.62299999999999,153.02799999999999]
[null,null,null,null,-0.48378269681565811,-0.48378269681565811,153.02799999999999,80]
[null,null,null,null,-0.15705865056508198,-0.15705865056508198,279.49599999999998,188.28299999999999]
[null,null,null,null,-0.33568938662901682,-0.33568938662901682,188.28299999999999,162.435]
[null,null,null,null,-0.23789763189370672,-0.23789763189370672,162.435,40]
[null,null,null,null,-6.5298395054831145E-3,-6.5298395054831145E-3,80,80]
[null,null,null,null,-3.1534575364600199,-3.1534575364600199,167.97624200000001,167.97624200000001]
[null,null,null,null,4.5224131597049002,4.5224131597049002,283.155078,283.155078]
[null,null,null,null,-0.75976576560990738,-0.75976576560990738,286.91863899999998,286.91863899999998]
[null,null,null,null,1.0803019384180328,1.0803019384180328,401.27373999999998,401.27373999999998]
[null,null,null,null,-0.24722076936995879,-0.24722076936995879,67.150000000000034,67.150000000000034]
[null,null,null,null,-0.71150307335855822,-0.71150307335855822,42.350000000000023,42.350000000000023]
[null,null,null,null,1.0576971060673495,1.0576971060673495,100.75,100.75]
[null,null,null,null,-0.29911390038375635,-0.29911390038375635,90,90]
[null,null,null,null,-9.5645506751137182E-3,-9.5645506751137182E-3,90,86.840199999999996]
[null,null,null,null,-1.3684687649477336,-1.3684687649477336,86.840199999999996,74.415899999999993]
[null,null,null,null,-1.653650341263655,-1.653650341263655,74.415899999999993,6.9599900000000003]
[null,null,null,null,-0.39938452066524094,-0.39938452066524094,7.3591321599999997,7.3591321599999997]
[null,null,null,null,1.1337399913739705,1.1337399913739705,58.973140299999997,58.973140299999997]
[null,null,null,null,1.1295827027063905,1.1295827027063905,113.915657,113.915657]
[null,null,null,null,-1.1177315553122511,-1.1177315553122511,50.384634200000001,50.384634200000001]
[null,null,null,null,1.6794491805556204,1.6794491805556204,40,200]
[null,null,null,null,8.3235987425668123E-2,8.3235987425668123E-2,40,71.006500000000003]
[null,null,null,null,0.87963823791320761,0.87963823791320761,71.006500000000003,71.006500000000003]
[null,null,null,null,0.17073897078621361,0.17073897078621361,71.006500000000003,200]
[null,null,null,null,-2.2015709359276814,-2.2015709359276814,300,120]
[null,null,null,null,-2.7395056992539288,-2.7395056992539288,300,300]
[null,null,"WORK",null,0,0]
["MeOH",null,"OUT","MeOH",{"$f":"E5","v":1.2547440440400193},{"$f":"Q35+L36/100*Q35","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"$E$35/$F$35*F36","v":5.4387853388365173E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.17894356678449733,2.4239082569594599]
[null,null,null,"CO",1.0802419625540292,14.632587578307101]
[null,null,null,"H2",0.18613581997803483,2.5213320549491001]
[null,null,"THERMAL",null,-3.343236354290374,-45.286334400000001,260,260]
[null,null,null,null,-2.1936033838966065,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.47803082413197645,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F43*$E$38/$F$43","v":1.0802419625540292},136.408237582894]
[null,null,null,"H2",0.15549304877583994,19.634983156694801]
[null,null,null,"H2O",0.731851693955478,92.415035894820804]
[null,null,null,"CH4",1.6501088497933053E-2,2.08368539478009]
[null,null,null,"CO2",8.8292588845287137E-2,11.14920254305]
[null,null,"IN","CO2",1.8309153916802101,231.2]
[null,null,null,"H2",0.24153511871213842,30.5]
[null,null,"THERMAL",null,1.0751112774990121,135.76035707999901,900,900]
[null,null,null,null,5.8351083472427021,736.83199999999999,40,900]
[null,null,null,null,-4.79922361696799,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-1.8287772119407917,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-0.66279612329876758,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F56*($E$49+$E$39-$E$44)/$F$56","v":0.27217788991433334},1]
[null,null,null,"O2",{"$f":"F57*($E$49+$E$39-$E$44)/$F$56","v":2.1600069745731245},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F58*($E$49+$E$39-$E$44)/$F$56","v":2.432184864487458},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F59*($E$49+$E$39-$E$44)/$F$56","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F60*($E$49+$E$39-$E$44)/$F$56","v":51.833557355285663},{"$f":"119.972/O60*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F61*($E$48+$E$37)/$F$61","v":2.0098589584647075},1000]
[null,null,"IN","AIR",{"$f":"F62*($E$48+$E$37)/$F$61","v":3660.6822133428595},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F63*($E$48+$E$37)/$F$61","v":12.66211143832766},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F64*($E$48+$E$37)/$F$61","v":2.3432627849293906},1165.88419056]

{"sheet":"500PINCH","index":171,"n_rows":38,"n_cols":44,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C42)","v":2.0649499133752629},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",5.8366829953394976,null,"MIN-DT",{"$f":"MIN(AF3:AF21,AK3:AK37)","v":4.9999999999999716}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",8.3235987425668123E-2,2.6844689799128607E-3,40,71.006500000000003,null,"HOT",1.653650341263655,2.4514536106082556E-2,6.9599900000000003,74.415899999999993,null,"COLDCURVE",40,0,null,"HOTCURVE",6.9599900000000003,0,null,"COMPARISON",{"$f":"V3+AC1","v":5.8366829953394976},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),35))-AD3,AG3-AD3))","v":31.951258820259923},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),35)))","v":71.951258820259923},{"$f":"Z3","v":0},{"$f":"Y3","v":6.9599900000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-5.8366829953394976,6.9599900000000003,71.951258820259923]
["deltaT",null,{"$f":"'500STREAMS'!E40","v":-3.343236354290374},{"$f":"'500STREAMS'!F40","v":-45.286334400000001},{"$f":"'500STREAMS'!G40","v":260},{"$f":"'500STREAMS'!H40","v":260},null,null,1.6794491805556204,1.0496557378472628E-2,40,200,null,null,0.39938452066524094,-1,7.3591321599999997,7.3591321599999997,null,null,40,0,null,null,7.3591321599999997,9.7847848927797645E-3,null,null,{"$f":"V4+AC1","v":5.8366829953394976},40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),35))-AD4,AG4-AD4))","v":31.951258820259923},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),35)))","v":71.951258820259923},9.7847848927797645E-3,7.3591321599999997,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",7.9016329087147561,283.155078,900]
[5,"K",{"$f":"'500STREAMS'!E41","v":-2.1936033838966065},{"$f":"'500STREAMS'!F41","v":-29.713799999999999},{"$f":"'500STREAMS'!G41","v":91.755499999999998},{"$f":"'500STREAMS'!H41","v":39.999600000000001},null,null,5.8351083472427021,6.7850097060961649E-3,40,900,null,null,2.1936033838966065,4.2383639042053306E-2,39.999600000000001,91.755499999999998,null,null,58.973140299999997,0.37881840348627022,null,null,7.3591321599999997,0.40916930555802072,"*",null,{"$f":"V5+AC1","v":6.2155013988257677},58.973140299999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),35))-AD5,AG5-AD5))","v":16.542990336226538},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),35)))","v":75.516130636226535},0.40916930555802072,7.3591321599999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E50","v":1.0751112774990121},{"$f":"'500STREAMS'!F50","v":135.76035707999901},{"$f":"'500STREAMS'!G50","v":900},{"$f":"'500STREAMS'!H50","v":900},null,null,1.1337399913739705,-1,58.973140299999997,58.973140299999997,null,null,0.66279612329876758,1.0994925903234259E-2,40,100.282,null,null,58.973140299999997,1.5125583948602408,"*",null,39.999600000000001,1.2093352329411273,null,null,{"$f":"V6+AC1","v":7.3492413901997384},58.973140299999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),35))-AD6,AG6-AD6))","v":23.265687071286138},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),35)))","v":82.238827371286135},1.2093352329411273,39.999600000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",7.9016329087147561,283.155078,900]
[null,null,{"$f":"'500STREAMS'!E51","v":5.8351083472427021},{"$f":"'500STREAMS'!F51","v":736.83199999999999},{"$f":"'500STREAMS'!G51","v":40},{"$f":"'500STREAMS'!H51","v":900},null,null,0.87963823791320761,-1,71.006500000000003,71.006500000000003,null,null,0.23789763189370672,1.9430524922914747E-3,40,162.435,null,null,71.006500000000003,1.752816888607321,null,null,40,1.2093619922111865,null,null,{"$f":"V7+AC1","v":7.5894998839468188},71.006500000000003,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),35))-AD7,AG7-AD7))","v":12.628442277633738},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),35)))","v":83.634942277633741},1.2093619922111865,40,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",5.8366829953394976,6.9599900000000003,71.951258820259923]
[null,null,{"$f":"'500STREAMS'!E52","v":-4.79922361696799},{"$f":"'500STREAMS'!F52","v":-606.02499999999998},{"$f":"'500STREAMS'!G52","v":900},{"$f":"'500STREAMS'!H52","v":161.41300000000001},null,null,0.17073897078621361,1.3236246073345837E-3,71.006500000000003,200,null,null,0.71150307335855822,-1,42.350000000000023,42.350000000000023,null,null,71.006500000000003,2.6324551265205285,"*",null,42.350000000000023,1.3969769530387932,null,null,{"$f":"V8+AC1","v":8.469138121860027},71.006500000000003,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),35))-AD8,AG8-AD8))","v":18.993499999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),35)))","v":90},1.3969769530387932,42.350000000000023,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E53","v":-1.8287772119407917},{"$f":"'500STREAMS'!F53","v":-230.93000000000006},{"$f":"'500STREAMS'!G53","v":161.41300000000001},{"$f":"'500STREAMS'!H53","v":100.282},null,null,12.66211143832766,-1,95,95,null,null,1.1177315553122511,-1,50.384634200000001,50.384634200000001,null,null,95,3.0788587933802121,null,null,42.350000000000023,2.1084800263973515,"*",null,{"$f":"V9+AC1","v":8.9155417887197093},95,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),35))-AD9,AG9-AD9))","v":4.9999999999999716},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),35)))","v":99.999999999999972},2.1084800263973515,42.350000000000023,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E54","v":-0.66279612329876758},{"$f":"'500STREAMS'!F54","v":-83.694999999999936},{"$f":"'500STREAMS'!G54","v":100.282},{"$f":"'500STREAMS'!H54","v":40},null,null,1.0576971060673495,-1,100.75,100.75,null,null,0.24722076936995879,-1,67.150000000000034,67.150000000000034,null,null,95,15.740970231707871,"*",null,50.384634200000001,2.7499343160557044,null,null,{"$f":"V10+AC1","v":21.577653227047371},95,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),35))-AD10,AG10-AD10))","v":190.6612810636143},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),35)))","v":285.6612810636143},2.7499343160557044,50.384634200000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E63","v":12.66211143832766},{"$f":"'500STREAMS'!F63","v":6300.0000000000009},{"$f":"'500STREAMS'!G63","v":95},{"$f":"'500STREAMS'!H63","v":95},null,null,1.1295827027063905,-1,113.915657,113.915657,null,null,1.3684687649477336,0.11014453650891667,74.415899999999993,86.840199999999996,null,null,100.75,15.847950083936317,null,null,50.384634200000001,3.8676658713679553,"*",null,{"$f":"V11+AC1","v":21.684633079275812},100.75,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),35))-AD11,AG11-AD11))","v":186.16863899999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),35)))","v":286.91863899999998},3.8676658713679553,50.384634200000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E7","v":-0.53464611561418207},{"$f":"'500STREAMS'!F7","v":-0.53464611561418207},{"$f":"'500STREAMS'!G7","v":172.62299999999999},{"$f":"'500STREAMS'!H7","v":153.02799999999999},null,null,4.5224131597049002,-1,283.155078,283.155078,null,null,6.5298395054831145E-3,-1,80,80,null,null,100.75,16.905647190003666,"*",null,67.150000000000034,5.2061481895924109,null,null,{"$f":"V12+AC1","v":22.742330185343164},100.75,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),35))-AD12,AG12-AD12))","v":199.25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),35)))","v":300},5.2061481895924109,67.150000000000034,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E8","v":-0.48378269681565811},{"$f":"'500STREAMS'!F8","v":-0.48378269681565811},{"$f":"'500STREAMS'!G8","v":153.02799999999999},{"$f":"'500STREAMS'!H8","v":80},null,null,1.0803019384180328,-1,401.27373999999998,401.27373999999998,null,null,0.48378269681565811,6.624619280490472E-3,80,153.02799999999999,null,null,113.915657,17.150596762238514,null,null,67.150000000000034,5.4533689589623693,"*",null,{"$f":"V13+AC1","v":22.987279757578012},113.915657,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),35))-AD13,AG13-AD13))","v":186.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),35)))","v":300},5.4533689589623693,67.150000000000034,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE21,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'500STREAMS'!E9","v":-0.15705865056508198},{"$f":"'500STREAMS'!F9","v":-0.15705865056508198},{"$f":"'500STREAMS'!G9","v":279.49599999999998},{"$f":"'500STREAMS'!H9","v":188.28299999999999},null,null,1.0751112774990121,-1,900,900,null,null,9.5645506751137182E-3,3.0269481217525492E-3,86.840199999999996,90,null,null,113.915657,18.280179464944904,"*",null,74.415899999999993,6.0334504669952569,null,null,{"$f":"V14+AC1","v":24.116862460284402},113.915657,{"$f":"ROW()","v":14},{"$f":"IF(OR(AC14<AH3,AC14>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),34))=AC14,INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),35))-AD14,AG14-AD14))","v":186.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),35))+(AC14-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),35)))","v":300},6.0334504669952569,74.415899999999993,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE),30)),AI14-AL14))","v":24.560790502036269},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE21,3,TRUE),30)))","v":49.855109497963724}]
[null,null,{"$f":"'500STREAMS'!E10","v":-0.33568938662901682},{"$f":"'500STREAMS'!F10","v":-0.33568938662901682},{"$f":"'500STREAMS'!G10","v":188.28299999999999},{"$f":"'500STREAMS'!H10","v":162.435},null,null,null,null,null,null,null,null,0.29911390038375635,-1,90,90,null,null,200,19.881795168131465,null,null,80,6.9574300172478845,null,null,{"$f":"V15+AC1","v":25.718478163470962},200,{"$f":"ROW()","v":15},{"$f":"IF(OR(AC15<AH3,AC15>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),34))=AC15,INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),35))-AD15,AG15-AD15))","v":157.40465820485298},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),35))+(AC15-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),35)))","v":357.40465820485298},6.9574300172478845,80,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE),30)),AI15-AL15))","v":21.026859700000003},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE21,3,TRUE),30)))","v":58.973140299999997}]
[null,null,{"$f":"'500STREAMS'!E11","v":-0.23789763189370672},{"$f":"'500STREAMS'!F11","v":-0.23789763189370672},{"$f":"'500STREAMS'!G11","v":162.435},{"$f":"'500STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,1.8287772119407917,2.9915709082802364E-2,100.282,161.41300000000001,null,null,283.155078,20.446003179472648,null,null,80,6.9639598567533678,"*",null,{"$f":"V16+AC1","v":26.282686174812145},283.155078,{"$f":"ROW()","v":16},{"$f":"IF(OR(AC16<AH3,AC16>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),34))=AC16,INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),35))-AD16,AG16-AD16))","v":161.07960433607252},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),35))+(AC16-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),35)))","v":444.23468233607252},6.9639598567533678,80,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE),30)),AI16-AL16))","v":21.026859700000003},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE21,3,TRUE),30)))","v":58.973140299999997}]
[null,null,{"$f":"'500STREAMS'!E12","v":-6.5298395054831145E-3},{"$f":"'500STREAMS'!F12","v":-6.5298395054831145E-3},{"$f":"'500STREAMS'!G12","v":80},{"$f":"'500STREAMS'!H12","v":80},null,null,null,null,null,null,null,null,2.2015709359276814,1.2230949644042675E-2,120,300,null,null,283.155078,24.968416339177548,"*",null,86.840199999999996,8.1410951637805962,null,null,{"$f":"V17+AC1","v":30.805099334517045},283.155078,{"$f":"ROW()","v":17},{"$f":"IF(OR(AC17<AH3,AC17>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),34))=AC17,INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),35))-AD17,AG17-AD17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),35))+(AC17-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),35)))","v":948.0378965852741},8.1410951637805962,86.840199999999996,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE),30)),AI17-AL17))","v":15.833699999999993},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE21,3,TRUE),30)))","v":71.006500000000003}]
[null,null,{"$f":"'500STREAMS'!E13","v":-3.1534575364600199},{"$f":"'500STREAMS'!F13","v":-3.1534575364600199},{"$f":"'500STREAMS'!G13","v":167.97624200000001},{"$f":"'500STREAMS'!H13","v":167.97624200000001},null,null,null,null,null,null,null,null,0.53464611561418207,2.7284823455686762E-2,153.02799999999999,172.62299999999999,null,null,401.27373999999998,25.76985260731864,null,null,90,8.3463974332374669,null,null,{"$f":"V18+AC1","v":31.606535602658138},401.27373999999998,{"$f":"ROW()","v":18},{"$f":"IF(OR(AC18<AH3,AC18>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),34))=AC18,INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),35))-AD18,AG18-AD18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),35))+(AC18-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),35)))","v":972.70238299529797},8.3463974332374669,90,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE),30)),AI18-AL18))","v":18.993499999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE21,3,TRUE),30)))","v":71.006500000000003}]
[null,null,{"$f":"'500STREAMS'!E14","v":4.5224131597049002},{"$f":"'500STREAMS'!F14","v":4.5224131597049002},{"$f":"'500STREAMS'!G14","v":283.155078},{"$f":"'500STREAMS'!H14","v":283.155078},null,null,null,null,null,null,null,null,4.79922361696799,6.497844691238798E-3,161.41300000000001,900,null,null,401.27373999999998,26.850154545736672,"*",null,90,8.6455113336212239,"*",null,{"$f":"V19+AC1","v":32.686837541076173},401.27373999999998,{"$f":"ROW()","v":19},{"$f":"IF(OR(AC19<AH3,AC19>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),34))=AC19,INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),35))-AD19,AG19-AD19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),35))+(AC19-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),35)))","v":1005.9490596657171},8.6455113336212239,90,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE),30)),AI19-AL19))","v":9.5137152881901415},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE21,3,TRUE),30)))","v":80.486284711809859}]
[null,null,{"$f":"'500STREAMS'!E15","v":-0.75976576560990738},{"$f":"'500STREAMS'!F15","v":-0.75976576560990738},{"$f":"'500STREAMS'!G15","v":286.91863899999998},{"$f":"'500STREAMS'!H15","v":286.91863899999998},null,null,null,null,null,null,null,null,0.33568938662901682,1.2987054574010252E-2,162.435,188.28299999999999,null,null,900,30.234017060521712,null,null,91.755499999999998,8.7542579521797954,null,null,{"$f":"V20+AC1","v":36.070700055861209},900,{"$f":"ROW()","v":20},{"$f":"IF(OR(AC20<AH3,AC20>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE),34))=AC20,INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE),35))-AD20,AG20-AD20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE),35))+(AC20-INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ37,3,TRUE),35)))","v":1110.0886329881109},8.7542579521797954,91.755499999999998,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE),30)),AI20-AL20))","v":5.4242543568874879},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE21,3,TRUE),30)))","v":86.33124564311251}]
[null,null,{"$f":"'500STREAMS'!E16","v":1.0803019384180328},{"$f":"'500STREAMS'!F16","v":1.0803019384180328},{"$f":"'500STREAMS'!G16","v":401.27373999999998},{"$f":"'500STREAMS'!H16","v":401.27373999999998},null,null,null,null,null,null,null,null,3.1534575364600199,-1,167.97624200000001,167.97624200000001,null,null,900,31.309128338020724,"*",null,100.282,8.9210584412643463,null,null,{"$f":"V21+AC1","v":37.145811333360221},900,{"$f":"ROW()","v":21},{"$f":"IF(OR(AC21<AH3,AC21>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE),34))=AC21,INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE),35))-AD21,AG21-AD21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE),35))+(AC21-INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC21,AH3:AJ37,3,TRUE),35)))","v":1143.1755652212171},8.9210584412643463,100.282,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE),30)),AI21-AL21))","v":5.2819999999999965},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E17","v":-0.24722076936995879},{"$f":"'500STREAMS'!F17","v":-0.24722076936995879},{"$f":"'500STREAMS'!G17","v":67.150000000000034},{"$f":"'500STREAMS'!H17","v":67.150000000000034},null,null,null,null,null,null,null,null,0.15705865056508198,1.7218888816844307E-3,188.28299999999999,279.49599999999998,null,null,null,null,null,null,120,9.6798737449747581,null,null,null,null,null,null,null,9.6798737449747581,120,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE),30)),AI22-AL22))","v":25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E18","v":-0.71150307335855822},{"$f":"'500STREAMS'!F18","v":-0.71150307335855822},{"$f":"'500STREAMS'!G18","v":42.350000000000023},{"$f":"'500STREAMS'!H18","v":42.350000000000023},null,null,null,null,null,null,null,null,3.343236354290374,-1,260,260,null,null,null,null,null,null,153.02799999999999,11.354866652716437,null,null,null,null,null,null,null,11.354866652716437,153.02799999999999,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE),30)),AI23-AL23))","v":58.027999999999992},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E19","v":1.0576971060673495},{"$f":"'500STREAMS'!F19","v":1.0576971060673495},{"$f":"'500STREAMS'!G19","v":100.75},{"$f":"'500STREAMS'!H19","v":100.75},null,null,null,null,null,null,null,null,0.75976576560990738,-1,286.91863899999998,286.91863899999998,null,null,null,null,null,null,161.41300000000001,11.953342125964832,null,null,null,null,null,null,null,11.953342125964832,161.41300000000001,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE),30)),AI24-AL24))","v":66.413000000000011},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E20","v":-0.29911390038375635},{"$f":"'500STREAMS'!F20","v":-0.29911390038375635},{"$f":"'500STREAMS'!G20","v":90},{"$f":"'500STREAMS'!H20","v":90},null,null,null,null,null,null,null,null,2.7395056992539288,-1,300,300,null,null,null,null,null,null,162.435,12.002353842994323,null,null,null,null,null,null,null,12.002353842994323,162.435,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE),30)),AI25-AL25))","v":67.435000000000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E21","v":-9.5645506751137182E-3},{"$f":"'500STREAMS'!F21","v":-9.5645506751137182E-3},{"$f":"'500STREAMS'!G21","v":90},{"$f":"'500STREAMS'!H21","v":86.840199999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.97624200000001,12.329290846731379,null,null,null,null,null,null,null,12.329290846731379,167.97624200000001,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE),30)),AI26-AL26))","v":72.976242000000013},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E22","v":-1.3684687649477336},{"$f":"'500STREAMS'!F22","v":-1.3684687649477336},{"$f":"'500STREAMS'!G22","v":86.840199999999996},{"$f":"'500STREAMS'!H22","v":74.415899999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.97624200000001,15.482748383191399,"*",null,null,null,null,null,null,15.482748383191399,167.97624200000001,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE),30)),AI27-AL27))","v":72.976242000000013},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E23","v":-1.653650341263655},{"$f":"'500STREAMS'!F23","v":-1.653650341263655},{"$f":"'500STREAMS'!G23","v":74.415899999999993},{"$f":"'500STREAMS'!H23","v":6.9599900000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.62299999999999,15.756910229508744,null,null,null,null,null,null,null,15.756910229508744,172.62299999999999,{"$f":"ROW()","v":28},{"$f":"IF(OR(AH28<AC3,AH28>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE),29))=AH28,AI28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE),30)),AI28-AL28))","v":77.62299999999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE),30))+(AH28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E24","v":-0.39938452066524094},{"$f":"'500STREAMS'!F24","v":-0.39938452066524094},{"$f":"'500STREAMS'!G24","v":7.3591321599999997},{"$f":"'500STREAMS'!H24","v":7.3591321599999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.28299999999999,16.25358042342825,null,null,null,null,null,null,null,16.25358042342825,188.28299999999999,{"$f":"ROW()","v":29},{"$f":"IF(OR(AH29<AC3,AH29>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE),29))=AH29,AI29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE),30)),AI29-AL29))","v":93.282999999999987},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE),30))+(AH29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E25","v":1.1337399913739705},{"$f":"'500STREAMS'!F25","v":1.1337399913739705},{"$f":"'500STREAMS'!G25","v":58.973140299999997},{"$f":"'500STREAMS'!H25","v":58.973140299999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,17.720242071699396,null,null,null,null,null,null,null,17.720242071699396,260,{"$f":"ROW()","v":30},{"$f":"IF(OR(AH30<AC3,AH30>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE),29))=AH30,AI30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE),30)),AI30-AL30))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE),30))+(AH30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E26","v":1.1295827027063905},{"$f":"'500STREAMS'!F26","v":1.1295827027063905},{"$f":"'500STREAMS'!G26","v":113.915657},{"$f":"'500STREAMS'!H26","v":113.915657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,21.063478425989771,"*",null,null,null,null,null,null,21.063478425989771,260,{"$f":"ROW()","v":31},{"$f":"IF(OR(AH31<AC3,AH31>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE),29))=AH31,AI31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE),30)),AI31-AL31))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE),30))+(AH31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E27","v":-1.1177315553122511},{"$f":"'500STREAMS'!F27","v":-1.1177315553122511},{"$f":"'500STREAMS'!G27","v":50.384634200000001},{"$f":"'500STREAMS'!H27","v":50.384634200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279.49599999999998,21.462184945987737,null,null,null,null,null,null,null,21.462184945987737,279.49599999999998,{"$f":"ROW()","v":32},{"$f":"IF(OR(AH32<AC3,AH32>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE),29))=AH32,AI32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE),30)),AI32-AL32))","v":184.49599999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE),30))+(AH32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE21,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'500STREAMS'!E28","v":1.6794491805556204},{"$f":"'500STREAMS'!F28","v":1.6794491805556204},{"$f":"'500STREAMS'!G28","v":40},{"$f":"'500STREAMS'!H28","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,21.601202025243772,null,null,null,null,null,null,null,21.601202025243772,286.91863899999998,{"$f":"ROW()","v":33},{"$f":"IF(OR(AH33<AC3,AH33>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE),29))=AH33,AI33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE),30)),AI33-AL33))","v":190.6529278702055},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE),30))+(AH33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE21,3,TRUE),30)))","v":96.265711129794482}]
[null,null,{"$f":"'500STREAMS'!E29","v":8.3235987425668123E-2},{"$f":"'500STREAMS'!F29","v":8.3235987425668123E-2},{"$f":"'500STREAMS'!G29","v":40},{"$f":"'500STREAMS'!H29","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,22.360967790853678,"*",null,null,null,null,null,null,22.360967790853678,286.91863899999998,{"$f":"ROW()","v":34},{"$f":"IF(OR(AH34<AC3,AH34>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE),29))=AH34,AI34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE),30)),AI34-AL34))","v":186.16863899999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE),30))+(AH34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE21,3,TRUE),30)))","v":100.75}]
[null,null,{"$f":"'500STREAMS'!E30","v":0.87963823791320761},{"$f":"'500STREAMS'!F30","v":0.87963823791320761},{"$f":"'500STREAMS'!G30","v":71.006500000000003},{"$f":"'500STREAMS'!H30","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,22.605965910648251,null,null,null,null,null,null,null,22.605965910648251,300,{"$f":"ROW()","v":35},{"$f":"IF(OR(AH35<AC3,AH35>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE),29))=AH35,AI35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE),30)),AI35-AL35))","v":199.25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE),30))+(AH35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE21,3,TRUE),30)))","v":100.75}]
[null,null,{"$f":"'500STREAMS'!E31","v":0.17073897078621361},{"$f":"'500STREAMS'!F31","v":0.17073897078621361},{"$f":"'500STREAMS'!G31","v":71.006500000000003},{"$f":"'500STREAMS'!H31","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,25.34547160990218,"*",null,null,null,null,null,null,25.34547160990218,300,{"$f":"ROW()","v":36},{"$f":"IF(OR(AH36<AC3,AH36>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE),29))=AH36,AI36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE),30)),AI36-AL36))","v":120.04851977585952},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE),30))+(AH36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE21,3,TRUE),30)))","v":179.95148022414048}]
[null,null,{"$f":"'500STREAMS'!E32","v":-2.2015709359276814},{"$f":"'500STREAMS'!F32","v":-2.2015709359276814},{"$f":"'500STREAMS'!G32","v":300},{"$f":"'500STREAMS'!H32","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,29.244178424645465,null,null,null,null,null,null,null,29.244178424645465,900,{"$f":"ROW()","v":37},{"$f":"IF(OR(AH37<AC3,AH37>AC21),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE),29))=AH37,AI37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE),30)),AI37-AL37))","v":616.844922},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE),30))+(AH37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE21,3,TRUE),30)))","v":283.155078}]
[null,null,{"$f":"'500STREAMS'!E33","v":-2.7395056992539288},{"$f":"'500STREAMS'!F33","v":-2.7395056992539288},{"$f":"'500STREAMS'!G33","v":300},{"$f":"'500STREAMS'!H33","v":300}]

{"sheet":"500EC","index":172,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'500OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.2093619922111865,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.5569470359152597,1.0497933960166551E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'500OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,3.4259576995440413,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.1895686456750143E-4,8.3282346685838629E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.2013633035842699,0,0,3.4722222222222222E-5,0,0,0,4.1714003596676038E-5,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-3.5569470359152597},{"$f":"SUM(K4:K9)","v":1.2104642641808327E-3},{"$f":"SUM(L4:L9)","v":8.3282346685838629E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"510CAPEX","index":173,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'510OPEX'!D1","v":218174.31089986363},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanol-Synthese > OME-Synthese > OME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'510STREAMS'!E56*8000/$G$3","v":0.72580770643822223},{"$f":"J9*$D$1","v":158352.59619796966},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":262.07201751844127},{"$f":"(K9/C9)^H9*E9*G9","v":262.07201751844127},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'510STREAMS'!E43*8000/$G$2+'510STREAMS'!E44*8000/$G$2","v":1.2357350113298691},{"$f":"J10*$D$1","v":269605.63455172937},5.3418584569574596,1.1128871785328041,"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'510STREAMS'!E35*8000/$G$2","v":1.2547440440400193},{"$f":"J11*$D$1","v":273752.91716413933},62.619455628424852,62.619455628424852,"TPI","Hannula"]
["OME",null,1000000,"OME",260.41782000000001,2016,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.1133468709617869},0.65,0.9,{"$f":"'510STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":218174.31089986363},107.77636707685697,107.77636707685697,"TPI","N. Schmitz, J. Burger, E. Ströfer, H. Hasse, From methanol to the oxygenated diesel fuel poly(oxymethylene) dimethyl ether: An assessment of the production costs, Fuel. 185 (2016) 67–72. https://doi.org/10.1016/j.fuel.2016.07.085."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'510EC'!O3","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'510EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":437.80969868068058},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"510OPEX","index":174,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":218174.31089986363},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1817431089986363]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'510CAPEX'!M9*E9*1000000/D9/100","v":7862160.5255532386},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":9.5839298097524441},{"$f":"S9*(1+$C9/100)","v":9.7756084059474926},9.9711205740664433,10.170542985547772,10.373953845258729,10.581432922163904,10.793061580607182,11.008922812219325,11.229101268463712,11.453683293832986,11.682756959709646,11.916412098903839,12.154740340881917,12.397835147699555,12.645791850653547,12.898707687666619,13.156681841419951,13.419815478248351,13.688211787813318,13.961976023569584,null,{"$f":"SUM(I9:AL9)/$AN$66","v":1.9482812191003635E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$76:AL$76)","v":164.6936090307924},{"$f":"AP9/$AP$66","v":8.5317867267412986E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'510STREAMS'!E58*'510OPEX'!D1","v":530640.25679062936},"t/a",{"$f":"E10*G10/1000000","v":1.0612805135812586},{"$f":"I10*(1+$C10/100)","v":1.0825061238528839},1.1041562463299417,1.1262393712565406,1.1487641586816715,1.1717394418553049,1.1951742306924109,1.2190777153062591,1.2434592696123843,1.2683284550046321,1.2936950241047247,{"$f":"S10*(1+$C10/100)","v":1.3195689245868192},1.3459603030785556,1.3728795091401267,1.4003370993229292,1.4283438413093879,1.4569107181355756,1.4860489324982871,1.5157699111482528,1.5460853093712179,1.5770070155586422,1.608547155869815,1.6407180989872114,1.6735324609669557,1.7070031101862948,1.7411431723900208,1.7759660358378213,1.8114853565545779,1.8477150636856694,1.8846693649593829,null,{"$f":"SUM(I10:AL10)/$AN$66","v":3.6021632543707049E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$76:AL$76)","v":69.534469822244105},{"$f":"AP10/$AP$66","v":3.6021632543707049E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('510CAPEX'!K10/'510CAPEX'!C10)^'510CAPEX'!I10*'510CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$76:AL$76)","v":0},{"$f":"AP12/$AP$66","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'510CAPEX'!K11","v":95281.338067146207},"€/a",{"$f":"G14/1000000","v":9.5281338067146212E-2},{"$f":"I14*(1+$C14/100)","v":9.7186964828489139E-2},9.9130704125058922E-2,0.1011133182075601,0.10313558457171131,0.10519829626314553,0.10730226218840844,0.10944830743217661,0.11163727358082014,0.11387001905243654,0.11614741943348528,0.11847036782215499,0.12083977517859809,0.12325657068217005,0.12572170209581346,0.12823613613772972,0.13080085886048431,0.133416876037694,0.13608521355844788,0.13880691782961685,0.1415830561862092,0.14441471730993338,0.14730301165613205,0.15024907188925468,0.15325405332703979,0.15631913439358058,0.15944551708145219,0.16263442742308123,0.16588711597154288,0.16920485829097373,null,{"$f":"SUM(I14:AL14)/$AN$66","v":3.2340076956144696E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$76:AL$76)","v":6.2427767604024096},{"$f":"AP14/$AP$66","v":3.234007695614469E-4}]
[]
["OME"]
[null,"Extraktionsmittel",2,null,1.6176959124505801E-3,"t Benzol/t OME",{"$f":"E17*E18*D1","v":282351.7527555452},"€/a",{"$f":"G17/1000000","v":0.28235175275554519},{"$f":"I17*(1+$C17/100)","v":0.28799878781065608},0.2937587635668692,0.2996339388382066,0.30562661761497073,0.31173914996727015,0.31797393296661558,0.32433341162594792,0.3308200798584669,0.33743648145563626,0.34418521108474898,0.35106891530644396,0.35809029361257283,0.36525209948482429,0.37255714147452079,0.38000828430401123,0.38760844999009147,0.39536061898989333,0.40326783136969119,0.41133318799708501,0.4195598517570267,0.42795104879216722,0.4365100697680106,0.44524027116337084,0.45414507658663827,0.46322797811837108,0.47249253768073851,0.48194238843435327,0.49158123620304034,0.50141286092710113,null,{"$f":"SUM(I17:AL17)/$AN$66","v":9.583489902693982E-4},null,{"$f":"SUMPRODUCT(I17:AL17,I$76:AL$76)","v":18.499519382473746},{"$f":"AP17/$AP$66","v":9.5834899026939798E-4}]
[null,null,null,"à",800,"€/t Benzol"]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":82318.9609164336},"t/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$76:AL$76)","v":0},{"$f":"AP19/$AP$66","v":0}]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('510STREAMS'!E60)/3600-G23","v":3141319.6270772247},"MWh/a",{"$f":"G20*E20/1000000","v":157.06598135386125},{"$f":"I20*(1+$C20/100)","v":160.20730098093847},163.41144700055725,166.67967594056839,170.01326945937976,173.41353484856737,176.88180554553873,180.41944165644949,184.02783048957849,187.70838709937007,191.46255484135747,195.29180593818464,199.19764205694833,203.1815948980873,207.24522679604905,211.39013133197003,215.61793395860943,219.93029263778163,224.32889849053726,228.81547646034801,233.39178598955496,238.05962170934606,242.820814143533,247.67723042640367,252.63077503493176,257.68339053563039,262.83705834634299,268.09379951326986,273.45567550353525,278.92478901360596,null,{"$f":"SUM(I20:AL20)/$AN$66","v":0.53310816443369458},null,{"$f":"SUMPRODUCT(I20:AL20,I$76:AL$76)","v":10290.869945116541},{"$f":"AP20/$AP$66","v":0.53310816443369446}]
[]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('510STREAMS'!E55+'510STREAMS'!E42-'510EC'!I10)/3600>0,D1*1000*('510STREAMS'!E55+'510STREAMS'!E42-'510EC'!I10)/3600,0)","v":28970.568234413295},"MWh/a",{"$f":"G22*E20/1000000","v":1.4485284117206647},{"$f":"I22*(1+$C22/100)","v":1.477498979955078},1.5070489595541796,1.5371899387452632,1.5679337375201685,1.5992924122705718,1.6312782605159832,1.663903825726303,1.6971819022408292,1.7311255402856458,1.7657480510913588,1.8010630121131861,1.8370842723554499,1.8738259578025589,1.91130247695861,1.9495285264977822,1.9885190970277378,2.0282894789682926,2.0688552685476584,2.1102323739186115,2.1524370213969837,2.1954857618249233,2.2393954770614219,2.2841833866026504,2.3298670543347035,2.3764643954213978,2.4239936833298259,2.4724735569964222,2.5219230281363507,2.572361488699078,null,{"$f":"SUM(I22:AL22)/$AN$66","v":4.9165472755216353E-3},null,{"$f":"SUMPRODUCT(I22:AL22,I$76:AL$76)","v":94.906722438131084},{"$f":"AP22/$AP$66","v":4.9165472755216327E-3}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('510STREAMS'!E55+'510STREAMS'!E42-'510EC'!I10)/3600<0,-D1*1000*('510STREAMS'!E55+'510STREAMS'!E42-'510EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E20","v":50},"€/MWh",{"$f":"IF(D1*1000*('510PINCH'!AP6)/3600>0, D1*1000*('510PINCH'!AP6)/3600,0)","v":242602.04832159556},"MWh/a",{"$f":"G24*E24/1000000","v":12.130102416079778},{"$f":"I24*(1+$C24/100)","v":12.372704464401373},12.6201585536894,12.872561724763189,13.130012959258453,13.392613218443623,13.660465482812496,13.933674792468747,14.212348288318122,14.496595254084484,14.786527159166175,15.082257702349498,15.383902856396489,15.691580913524419,16.005412531794907,16.325520782430804,16.65203119807942,16.985071822041011,17.32477325848183,17.671268723651465,18.024694098124495,18.385187980086986,18.752891739688724,19.1279495744825,19.510508565972149,19.900718737291591,20.298733112037421,20.70470777427817,21.118801929763734,21.541177968359008,null,{"$f":"SUM(I24:AL24)/$AN$66","v":4.1171592840718203E-2},null,{"$f":"SUMPRODUCT(I24:AL24,I$76:AL$76)","v":794.75711614208296},{"$f":"AP24/$AP$66","v":4.117159284071821E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E20","v":50},null,{"$f":"IF(D1*1000*('510EC'!J10)/3600<0, D1*1000*(-'510EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G26*E26/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$76:AL$76)","v":0},{"$f":"AP26/$AP$66","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'510EC'!K10","v":1.3173690833954233E-3},"€/kg",{"$f":"G27*D3*1000/1000000","v":0.13173690833954232},{"$f":"I27*(1+$C27/100)","v":0.13437164650633318},0.13705907943645984,0.13980026102518903,0.1425962662456928,0.14544819157060665,0.1483571554020188,0.15132429851005919,0.15435078448026038,0.15743780016986558,0.1605865561732629,0.16379828729672816,0.16707425304266271,0.17041573810351596,0.17382405286558628,0.17730053392289802,0.18084654460135599,0.1844634754933831,0.18815274500325077,0.19191579990331578,0.19575411590138211,0.19966919821940976,0.20366258218379796,0.20773583382747393,0.21189055050402342,0.21612836151410389,0.22045092874438596,0.2248599473192737,0.22935714626565917,0.23394428919097235,null,{"$f":"SUM(I27:AL27)/$AN$66","v":4.4713706168389693E-4},null,{"$f":"SUMPRODUCT(I27:AL27,I$76:AL$76)","v":8.6313241034650066},{"$f":"AP27/$AP$66","v":4.4713706168389666E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'510EC'!L10*D1*1000","v":18170068.598306384},"m³/a",{"$f":"E28*G28/1000000","v":1.6353061738475745},{"$f":"I28*(1+$C28/100)","v":1.6680122973245259},1.7013725432710165,1.7353999941364369,1.7701079940191655,1.8055101538995488,1.8416203569775398,1.8784527641170907,1.9160218193994325,1.9543422557874213,1.9934291009031697,2.033297682921233,2.0739636365796579,2.115442909311251,2.157751767497476,2.2009068028474257,2.2449249389043744,2.289823437682462,2.3356199064361114,2.3823323045648337,2.4299789506561305,2.4785785296692531,2.5281501002626383,2.5787131022678911,2.6302873643132489,2.682893111599514,2.7365509738315046,2.7912819933081345,2.8471076331742973,2.9040497858377834,null,{"$f":"SUM(I28:AL28)/$AN$66","v":5.5505021845746513E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$76:AL$76)","v":107.14429063794097},{"$f":"AP28/$AP$66","v":5.5505021845746513E-3}]
[]
["CO2","Kaufpreis",2,null,30,"€/t CO2",{"$f":"D1*('510STREAMS'!E48+'510STREAMS'!E37-'510STREAMS'!E47)","v":419236.41854006966},"t/a",{"$f":"E30*G30/1000000","v":12.577092556202089},{"$f":"I30*(1+$C30/100)","v":12.828634407326131},13.085207095472654,13.346911237382107,13.61384946212975,13.886126451372345,14.163848980399791,14.447125960007787,14.736068479207942,15.030789848792102,15.331405645767944,15.638033758683303,15.95079443385697,16.269810322534109,16.595206528984793,16.927110659564491,17.26565287275578,17.610965930210895,17.963185248815112,18.322448953791415,18.688897932867246,19.062675891524592,19.443929409355082,19.832807997542183,20.229464157493027,20.634053440642887,21.046734509455746,21.46766919964486,21.897022583637757,22.334963035310512,null,{"$f":"SUM(I30:AL30)/$AN$66","v":4.2688752005717159E-2},null,{"$f":"SUMPRODUCT(I30:AL30,I$76:AL$76)","v":824.04364502057206},{"$f":"AP30/$AP$66","v":4.2688752005717152E-2}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('510CAPEX'!K8/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('510CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G32*$E$37/1000000","v":0},{"$f":"I32*(1+$C32/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I32:AL32)/$AN$66","v":0},null,{"$f":"SUMPRODUCT(I32:AL32,I$76:AL$76)","v":0},{"$f":"AP32/$AP$66","v":0}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('510CAPEX'!K9/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('510CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":24434.982759016697},"h/a",{"$f":"G33*$E$37/1000000","v":0.98228630691247132},{"$f":"I33*(1+$C33/100)","v":1.0117548961198455},1.0421075430034408,1.0733707692935439,1.1055718923723503,1.1387390491435208,1.1729012206178264,1.2080882572363612,1.2443309049534521,1.2816608321020557,1.3201106570651173,1.359713976777071,1.400505396080383,1.4425205579627947,1.4857961747016786,1.530370059942729,1.5762811617410109,1.6235695965932413,1.6722766844910386,1.7224449850257699,1.774118334576543,1.8273418846138394,1.8821621411522547,1.9386270053868224,1.996785815548427,2.0566893900148799,2.1183900717153263,2.1819417738667863,2.2474000270827901,2.314822027895274,null,3.9099341022268506E-3,null,69.060182077147772,3.5775932548905648E-3]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D34=\"Kurve B\", (E34*3.1589*('510CAPEX'!K10/8)^0.2386)*365,IF(D34=\"Kurve C\",(E34*2.0596*('510CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":19155.893667738583},"h/a",{"$f":"G34*$E$37/1000000","v":0.77006692544309108},{"$f":"I34*(1+$C34/100)","v":0.79316893320638382},0.8169640012025754,0.84147292123865269,0.86671710887581233,0.89271862214208675,0.91950018080634932,0.94708518623053983,0.97549774181745608,1.0047626740719797,1.0349055542941392,1.0659527209229633,1.0979313025506523,1.130869241627172,1.1647953188759872,1.1997391784422669,1.2357313537955348,1.2728032944094008,1.3109873932416829,1.3503170150389334,1.3908265254901016,1.4325513212548047,1.4755278608924489,1.5197936967192225,1.5653875076207993,1.6123491328494233,1.6607196068349059,1.7105411950399532,1.7618574308911519,1.8147131538178864,null,3.0652070700759723E-3,null,54.139981091508837,2.8046672532156215E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D35=\"Kurve B\", (E35*3.1589*('510CAPEX'!K11/8)^0.2386)*365,IF(D35=\"Kurve C\",(E35*2.0596*('510CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38454.816685118989},"h/a",{"$f":"G35*$E$37/1000000","v":1.5458836307417834},{"$f":"I35*(1+$C35/100)","v":1.592260139664037},1.6400279438539582,1.6892287821695771,1.7399056456346644,1.7921028150037044,1.8458658994538155,1.9012418764374299,1.9582791327305529,2.0170275067124694,2.0775383319138436,2.1398644818712591,2.2040604163273971,2.2701822288172191,2.3382876956817356,2.4084363265521875,2.4806894163487532,2.5551100988392159,2.6317634018043923,2.7107163038585242,2.7920377929742801,2.8757989267635087,2.9620728945664139,3.0509350814034062,3.1424631338455082,3.2367370278608734,3.3338391386966997,3.4338543128576009,3.536869942243329,3.6429760405106291,null,6.1533008078979061E-3,null,108.68420363577644,5.6302758282065221E-3]
[null,"OME",3,"Kurve C",7,null,{"$f":"IF(D36=\"Kurve B\", (E36*3.1589*('510CAPEX'!K12/8)^0.2386)*365,IF(D36=\"Kurve C\",(E36*2.0596*('510CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":63669.506505969599},"h/a",{"$f":"G36*$E$37/1000000","v":2.5595141615399779},{"$f":"I36*(1+$C36/100)","v":2.6362995863861771},2.7153885739777626,2.7968502311970953,2.8807557381330082,2.9671784102769987,3.0561937625853086,3.1478795754628681,3.2423159627267544,3.3395854416085573,3.4397730048568143,3.5429661950025189,3.6492551808525944,3.7587328362781722,3.8714948213665177,3.9876396660075133,4.1072688559877388,4.2304869216673708,4.357401529317392,4.488123575196914,4.6227672824528216,4.7614503009264064,4.9042938099541988,5.0514226242528251,5.2029653029804104,5.3590542620698232,5.5198258899319184,5.6854206666298763,5.8559832866287724,6.0316627852276357,null,1.0187998789063306E-2,null,179.94805870865076,9.3220281456476116E-3]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G37/100*SUM(I32:I36)","v":1.1715502049274649},{"$f":"I37*(1+$C37/100)","v":1.2066967110752889},1.2428976124075475,1.2801845407797738,1.3185900770031671,1.3581477793132621,1.39889221269266,1.4408589790734398,1.484084748445643,1.5286072908990123,1.5744655096259828,1.6216994749147622,1.6703504591622051,1.7204609729370715,1.7720748021251835,1.8252370461889391,1.8799941575746073,1.9363939823018457,1.9944858017709011,2.054320375824028,2.115949987098749,2.1794284867117115,2.244811341313063,2.3121556815524551,2.3815203519990287,2.4529659625589995,2.5265549414357693,2.6023515896788423,2.6804221373692076,2.7608348014902839,null,4.6632881538528053E-3,null,82.366485102616778,4.2669128963920651E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'510STREAMS'!E36+D1*'510STREAMS'!E45","v":171537.27144396369},"t/a",{"$f":"G39*E39/1000000","v":0.42884317860990928},{"$f":"I39*(1+$C39/100)","v":0.43742004218210745},0.44616844302574959,0.45509181188626457,0.46419364812398989,0.47347752108646968,0.4829470715081991,0.49260601293836309,0.5024581331971304,0.51250729586107302,0.52275744177829453,0.53321259061386039,0.54387684242613765,0.55475437927466043,0.56584946686015369,0.57716645619735674,0.58870978532130391,0.60048398102773004,0.6124936606482847,0.62474353386125037,0.63723840453847536,0.64998317262924488,0.66298283608182984,0.67624249280346649,0.68976734265953588,0.7035626895127266,0.71763394330298114,0.73198662216904076,0.74662635461242155,0.76155888170467001,null,{"$f":"SUM(I39:AL39)/$AN$66","v":1.455565347811195E-3},null,{"$f":"SUMPRODUCT(I39:AL39,I$76:AL$76)","v":28.097550722854006},{"$f":"AP39/$AP$66","v":1.4555653478111944E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E41/100*'510CAPEX'!$L$18","v":30.646678907647644},{"$f":"I41*(1+$C41/100)","v":31.259612485800599},31.88480473551661,32.522500830226946,33.172950846831483,33.836409863768111,34.51313806104347,35.203400822264342,35.907468838709633,36.625618215483826,37.358130579793503,38.105293191389372,38.867399055217163,39.644747036321505,40.437641977047939,41.246394816588897,42.071322712920676,42.912749167179093,43.771004150522678,44.646424233533132,45.539352718203794,46.450139772567873,47.379142568019233,48.326725419379621,49.293259927767217,50.279125126322562,51.284707628849013,52.310401781425995,53.356609817054519,54.423742013395611,null,{"$f":"SUM(I41:AL41)/$AN$66","v":0.10401994497864071},null,{"$f":"SUMPRODUCT(I41:AL41,I$76:AL$76)","v":2007.9522259999228},{"$f":"AP41/$AP$66","v":0.10401994497864069}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E43/100*I41","v":4.5970018361471467},{"$f":"I43*(1+$C43/100)","v":4.6889418728700898},4.7827207103274914,4.878375124534041,4.9759426270247218,5.0754614795652166,5.1769707091565209,5.2805101233396519,5.386120325806445,5.493842732322574,5.6037195869690253,5.7157939787084056,5.8301098582825741,5.9467120554482253,6.0656462965571896,6.1869592224883334,6.3106984069381005,6.4369123750768624,6.5656506225784002,6.6969636350299684,6.8309029077305681,6.9675209658851793,7.1068713852028829,7.2490088129069408,7.3939889891650799,7.5418687689483814,7.6927061443273494,7.8465602672138965,8.0034914725581743,8.163561302009338,null,{"$f":"SUM(I43:AL43)/$AN$66","v":1.5602991746796108E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$76:AL$76)","v":301.19283389998839},{"$f":"AP43/$AP$66","v":1.5602991746796101E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E45/100*'510CAPEX'!$L$18","v":4.3780969868068063},{"$f":"I45*(1+$C45/100)","v":4.4656589265429423},4.5549721050738015,4.6460715471752776,4.738992978118783,4.8337728376811588,4.9304482944347825,5.0290572603234782,5.1296384055299482,5.2322311736405469,5.3368757971133576,5.443613313055625,5.5524855793167376,5.6635352909030727,5.7768059967211345,5.8923421166555574,6.0101889589886683,6.1303927381684415,6.2530005929318104,6.3780606047904467,6.5056218168862561,6.6357342532239816,6.7684489382884614,6.9038179170542309,7.0418942753953155,7.182732160903222,7.3263868041212863,7.4729145402037123,7.6223728310077865,7.774820287627942,null,{"$f":"SUM(I45:AL45)/$AN$66","v":1.4859992139805817E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$76:AL$76)","v":286.85031799998904},{"$f":"AP45/$AP$66","v":1.4859992139805815E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100))","v":26.268581920840838},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(J5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":23.641723728756755},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(K5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":21.014865536672673},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(L5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":18.388007344588583},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(M5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":15.761149152504501},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(N5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":13.134290960420419},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(O5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":10.507432768336336},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(P5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":7.8805745762522523},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(Q5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":5.2537163841681664},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(R5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":2.6268581920840859},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(S5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(T5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(U5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(V5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(W5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(X5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(Y5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(Z5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AA5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AB5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AC5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AD5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AE5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AF5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AG5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AH5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AI5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AJ5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AK5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},{"$f":"MAX(0,$E$48/100*('510CAPEX'!$L$18*(1-$E$47/100)-(AL5-1)*$E$49/100*'510CAPEX'!$L$18*(1-$E$47/100)))","v":0},null,{"$f":"SUM(I48:AL48)/$AN$66","v":1.2087822500384137E-2},null,{"$f":"SUMPRODUCT(I48:AL48,I$76:AL$76)","v":681.33936294700197},{"$f":"AP48/$AP$66","v":3.5296100239753395E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$49/100*('510CAPEX'!$L$18*(1-$E$47/100))","v":26.268581920840838},{"$f":"IF(SUM($I$49:I49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:I49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:J49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:J49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:K49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:K49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:L49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:L49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:M49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:M49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:N49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:N49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:O49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:O49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:P49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:P49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:Q49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Q49)))","v":26.268581920840838},{"$f":"IF(SUM($I$49:R49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:R49)))","v":0},{"$f":"IF(SUM($I$49:S49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:S49)))","v":0},{"$f":"IF(SUM($I$49:T49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:T49)))","v":0},{"$f":"IF(SUM($I$49:U49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:U49)))","v":0},{"$f":"IF(SUM($I$49:V49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:V49)))","v":0},{"$f":"IF(SUM($I$49:W49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:W49)))","v":0},{"$f":"IF(SUM($I$49:X49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:X49)))","v":0},{"$f":"IF(SUM($I$49:Y49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Y49)))","v":0},{"$f":"IF(SUM($I$49:Z49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:Z49)))","v":0},{"$f":"IF(SUM($I$49:AA49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AA49)))","v":0},{"$f":"IF(SUM($I$49:AB49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AB49)))","v":0},{"$f":"IF(SUM($I$49:AC49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AC49)))","v":0},{"$f":"IF(SUM($I$49:AD49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AD49)))","v":0},{"$f":"IF(SUM($I$49:AE49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AE49)))","v":0},{"$f":"IF(SUM($I$49:AF49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AF49)))","v":0},{"$f":"IF(SUM($I$49:AG49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AG49)))","v":0},{"$f":"IF(SUM($I$49:AH49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AH49)))","v":0},{"$f":"IF(SUM($I$49:AI49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AI49)))","v":0},{"$f":"IF(SUM($I$49:AJ49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AJ49)))","v":0},{"$f":"IF(SUM($I$49:AK49)<=(100-$E$49)/100*'510CAPEX'!$L$18*(100-$E$47)/100,$E$49/100*'510CAPEX'!$L$18*(100-$E$47)/100,MAX(0,'510CAPEX'!$L$18*(100-$E$47)/100-SUM($I$49:AK49)))","v":0},null,{"$f":"SUM(I49:AL49)/$AN$66","v":2.1977859091607523E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$76:AL$76)","v":1085.8794724661211},{"$f":"AP49/$AP$66","v":5.6252893628040743E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'510CAPEX'!L18*$E$51/100","v":13.134290960420417},{"$f":"I51*(1+$C51/100)","v":13.396976779628826},13.664916315221403,13.93821464152583,14.216978934356346,14.501318513043474,14.791344883304344,15.087171780970431,15.38891521658984,15.696693520921638,16.010627391340073,16.330839939166875,16.657456737950213,16.990605872709217,17.330417990163401,17.67702634996667,18.030566876966006,18.391178214505327,18.759001778795433,19.134181814371342,19.51686545065877,19.907202759671947,20.305346814865384,20.711453751162693,21.125682826185948,21.548196482709667,21.979160412363861,22.418743620611139,22.867118493023362,23.324460862883829,null,{"$f":"SUM(I51:AL51)/$AN$66","v":4.4579976419417459E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$76:AL$76)","v":860.55095399996696},{"$f":"AP51/$AP$66","v":4.4579976419417439E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I51)","v":299.17903836533321},301.55531067601783,304.03375438712669,306.61647619037922,309.30562680924106,312.10340193649512,315.01204319227446,318.03383910301386,321.17112610179259,324.42628955055102,311.11711267358487,317.43392285763417,323.87990328328181,330.4577223764972,337.17010448240336,344.01983106017894,351.00974190415394,358.14273639169141,365.42177475846347,372.84987940173897,380.43013621232308,388.16569593579538,396.05977556371408,404.11565975546722,412.33670229146975,420.7263275584192,429.28803206734102,438.0253860051738,446.94203482065814,456.04170084531347,null,{"$f":"SUM(I53:AL53)","v":10695.071086557529},null,{"$f":"SUMPRODUCT(I53:AL53,I$76:AL$76)","v":18125.385047106189},{"$f":"AP53/$AP$66","v":0.93896733742147054}]
[]
[]
["Einzahlungen"]
["Verkauf","OME",2,null,1288.9684657366233,"€/t",{"$f":"D1","v":218174.31089986363},"t/a",{"$f":"E57*G57/1000000","v":281.21980678374229},{"$f":"I57*(1+$C57/100)","v":286.84420291941711},292.58108697780546,298.43270871736155,304.4013628917088,310.489390149543,316.69917795253389,323.03316151158458,329.4938247418163,336.08370123665264,342.80537526138568,349.6614827666134,356.6547124219457,363.78780667038461,371.06356280379231,378.48483405986815,386.05453074106549,393.77562135588681,401.65113378300458,409.68415645866469,417.87783958783797,426.23539637959476,434.76010430718668,443.45530639333043,452.32441252119708,461.37090077162105,470.59831878705347,480.01028516279456,489.61049086605044,499.40270068337145,null,{"$f":"SUM(I57:AL57)/$AN$66*(AN66-AN53)/AN66","v":0.10040143694427957},null,{"$f":"SUMPRODUCT(I57:AL57,I$76:AL$76)","v":18425.354953739316},{"$f":"AP57/$AP$66*($AP$66-$AP$53)/$AP$66","v":5.8256102234824921E-2}]
[null,null,null,null,{"$f":"E57/1000","v":1.2889684657366234},"€/kg"]
[null,null,null,null,{"$f":"E58/G59*32","v":2.1528789036075966},"€/l BÄ",19.158992563146043,"MJ/kg (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('510EC'!J10>0,'510EC'!J10,0)*D1*1000/3600","v":111724.01460625054},"MWh/a",{"$f":"G62*E62/1000000","v":2.2344802921250109},{"$f":"I62*(1+$C62/100)","v":2.279169897967511},2.3247532959268611,2.3712483618453986,2.4186733290823064,2.4670467956639524,2.5163877315772316,2.5667154862087762,2.6180497959329516,2.6704107918516109,2.7238190076886433,2.7782953878424164,2.8338612955992648,2.89053852151125,2.9483492919414749,3.0073162777803044,3.0674626033359105,3.128811855402629,3.1913880925106817,3.2552158543608956,3.3203201714481136,3.3867265748770761,3.4544611063746178,3.5235503285021101,3.5940213350721524,3.6659017617735956,3.7392197970090675,3.8140041929492488,3.890284276808234,3.9680899623443988,null,{"$f":"SUM(I62:AL62)/$AN$66*($AN$66-$AN$53)/$AN$66","v":7.9775686755074744E-4},null,{"$f":"SUMPRODUCT(I62:AL62,I$76:AL$76)","v":146.40182350739951},{"$f":"AP62/$AP$66*($AP$66-$AP$53)/$AP$66","v":4.6288386948447859E-4}]
[null,"Elektrizität",null,null,50,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'510STREAMS'!E57","v":471258.0332163907},"t/a",{"$f":"G64*E64/1000000","v":11.168815387228459},{"$f":"I64*(1+$C64/100)","v":11.392191694973029},11.62003552887249,11.85243623944994,12.089484964238938,12.331274663523716,12.577900156794191,12.829458159930075,13.086047323128676,13.347768269591251,13.614723634983076,13.887018107682737,14.164758469836391,14.44805363923312,14.737014712017782,15.031755006258138,15.332390106383301,15.639037908510966,15.951818666681186,16.270855040014808,16.596272140815106,16.928197583631409,17.266761535304038,17.612096766010119,17.96433870133032,18.323625475356927,18.690097984864067,19.063899944561349,19.445177943452578,19.834081502321631,null,{"$f":"SUM(I64:AL64)/$AN$66*(AN66-AN53)/AN66","v":3.9875040334745905E-3},null,{"$f":"SUMPRODUCT(I64:AL64,I$76:AL$76)","v":731.77416013489233},{"$f":"AP64/$AP$66*($AP$66-$AP$53)/$AP$66","v":2.3136764742201E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I57:I64)","v":294.62310246309573},300.51556451235763,306.52587580260484,312.65639331865691,318.90952118503003,325.28771160873072,331.79346584090536,338.42933515772341,345.19792186087795,352.10188029809552,359.14391790405739,366.3267962621386,373.65333218738135,381.12639883112899,388.74892680775156,396.52390534390662,404.45438345078469,412.54347111980036,420.79434054219644,429.21022735304035,437.79443190010119,446.55032053810322,455.48132694886533,464.59095348784263,473.88277255759954,483.36042800875157,493.0276365689266,502.88818930030516,512.94595308631131,523.20487214803745,null,{"$f":"SUM(I66:AL66)","v":11952.293356395106},null,{"$f":"SUMPRODUCT(I66:AL66,I$76:AL$76)","v":19303.530937381605},{"$f":"AP66/$AP$66*($AP$66-$AP$53)/$AP$66","v":6.103266257852949E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I66-I53","v":-4.5559359022374792},-1.0397461636601975,2.4921214154781524,6.0399171282776933,9.6038943757889683,13.184309672235599,16.781422648630894,20.395496054709554,24.02679575908536,27.675590747544504,48.026805230472519,48.892873404504428,49.773428904099546,50.668676454631793,51.578822325348199,52.504074283727675,53.444641546630749,54.400734728108944,55.372565783732966,56.360347951301378,57.36429568777811,58.384624602307838,59.421551385151247,60.475293732375405,61.546070266129789,62.634100450332369,63.739604501585575,64.862803295131357,66.003918265653169,67.163171302723981]
["Barwert",null,10,null,null,null,null,null,{"$f":"I69*(1+$C$70/100)^-(I5)","v":-4.1417599111249812},-0.85929435013239452,1.8723677050925256,4.1253446679036214,5.9632628023352634,7.4421990957328559,8.6115232676055875,9.5146494325605016,10.189706858550215,10.670138293713814,16.833102244861635,15.578776233086192,14.417589410874124,13.34264612482712,12.347559980513063,11.426416311829415,10.573737411279561,9.7844503183698084,9.0538569782095788,8.3776065961845401,7.7516700273464245,7.172316051003885,6.6360893919699082,6.1397903600888082,5.6804559890881707,5.2553425645326568,4.8619094387480368,4.4978040380816724,4.1608479748144305,3.8490241824776317]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$70/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E47/100*'510CAPEX'!L18","v":175.12387947227225},{"$f":"$H$73*(1+$C$73/100)^I5","v":192.63626741949949},211.89989416144945,233.08988357759443,256.3988719353539,282.0387591288893,310.24263504177827,341.26689854595611,375.39358840055172,412.93294724060689,454.22624196466762,499.64886616113449,549.6137527772479,604.57512805497277,665.03264086047011,731.53590494651712,804.6894954411689,885.15844498528577,973.67428948381439,1071.0417184321961,1178.1458902754157,1295.9604793029573,1425.5565272332533,1568.1121799565788,1724.9233979522364,1897.4157377474603,2087.1573115222063,2295.8730426744273,2525.4603469418703,2778.0063816360575,3055.8070197996635,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1178.1458902754157}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I69*I76","v":-27.86368959221215},-5.7809026969714656,12.596353641128873,27.753256044272284,40.117850200525773,50.067394039413891,57.934022346432897,64.009803575401719,68.551252374539402,71.783354830256926,113.24469449929947,104.80621631864236,96.994332031053105,89.762651128643995,83.068209143196555,76.871215158805711,71.134817898565544,65.824889021011828,60.909822362106269,56.360347951301378,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$74:I74)","v":-27.86368959221215},{"$f":"SUM($I$74:J74)","v":-33.644592289183613},{"$f":"SUM($I$74:K74)","v":-21.048238648054742},{"$f":"SUM($I$74:L74)","v":6.7050173962175421},{"$f":"SUM($I$74:M74)","v":46.822867596743315},{"$f":"SUM($I$74:N74)","v":96.890261636157206},{"$f":"SUM($I$74:O74)","v":154.82428398259009},{"$f":"SUM($I$74:P74)","v":218.83408755799181},{"$f":"SUM($I$74:Q74)","v":287.38533993253122},{"$f":"SUM($I$74:R74)","v":359.16869476278816},{"$f":"SUM($I$74:S74)","v":472.41338926208766},{"$f":"SUM($I$74:T74)","v":577.21960558072999},{"$f":"SUM($I$74:U74)","v":674.21393761178308},{"$f":"SUM($I$74:V74)","v":763.97658874042713},{"$f":"SUM($I$74:W74)","v":847.04479788362369},{"$f":"SUM($I$74:X74)","v":923.91601304242943},{"$f":"SUM($I$74:Y74)","v":995.05083094099496},{"$f":"SUM($I$74:Z74)","v":1060.8757199620068},{"$f":"SUM($I$74:AA74)","v":1121.7855423241131},{"$f":"SUM($I$74:AB74)","v":1178.1458902754143},{"$f":"SUM($I$74:AC74)","v":1178.1458902754143},{"$f":"SUM($I$74:AD74)","v":1178.1458902754143},{"$f":"SUM($I$74:AE74)","v":1178.1458902754143},{"$f":"SUM($I$74:AF74)","v":1178.1458902754143},{"$f":"SUM($I$74:AG74)","v":1178.1458902754143},{"$f":"SUM($I$74:AH74)","v":1178.1458902754143},{"$f":"SUM($I$74:AI74)","v":1178.1458902754143},{"$f":"SUM($I$74:AJ74)","v":1178.1458902754143},{"$f":"SUM($I$74:AK74)","v":1178.1458902754143},{"$f":"SUM($I$74:AL74)","v":1178.1458902754143},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1178.1458902754143}]
[null,null,{"$f":"C73","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$76/100)^($H$1-I5)>=1,(1+$C$76/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N96","v":0.45546035066560936}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ20","v":0.53310816443369446},{"$f":"K82*$L$98","v":1.1477173205502704},null,null,null,{"$f":"N84","v":1.2469395051130343}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ24","v":4.117159284071821E-2},8.8637453654703796E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ22","v":4.9165472755216327E-3},1.0584730908059928E-2,{"$f":"K82+K83+K84","v":0.57919630454993432},{"$f":"L82+L83+L84","v":1.2469395051130343},null,{"$f":"N85","v":9.1903713614444937E-2}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AQ30","v":4.2688752005717152E-2},9.1903713614444937E-2,{"$f":"K85","v":4.2688752005717152E-2},{"$f":"L85","v":9.1903713614444937E-2},null,{"$f":"N90","v":5.7018016064888877E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ19","v":0},0,null,null,null,{"$f":"N91","v":0.24231024875301915}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":3.6021632543707049E-3},7.7550212776851752E-3,null,null,null,{"$f":"N92","v":5.5116880549041972E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ39","v":1.4555653478111944E-3},3.133655930124974E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ26+AQ27+AQ28","v":5.9976392462585482E-3},1.2912191004718996E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ43+AQ14+AQ16+AQ17","v":1.6884741506626947E-2},3.6350803782484703E-2,{"$f":"K87+K89+K90","v":2.6484544007256201E-2},{"$f":"L87+L89+L90","v":5.7018016064888877E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ41+AQ9","v":0.11255173170538199},0.24231024875301915,{"$f":"K91","v":0.11255173170538199},{"$f":"L91","v":0.24231024875301915}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ32+AQ33+AQ34+AQ35+AQ37+AQ36","v":2.5601477378352385E-2},5.5116880549041972E-2,{"$f":"K92","v":2.5601477378352385E-2},{"$f":"L92","v":5.5116880549041972E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ45+AQ51","v":5.9439968559223254E-2},0.12796705434225056]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ48+AQ49","v":9.1548993867794137E-2},0.19709389754447523]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ57","v":5.8256102234824921E-2},0.12541833350776194]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ64","v":2.3136764742201E-3},4.9810652711216588E-3,{"$f":"K93+K94+K95+K96","v":0.21155874113606241},{"$f":"L93+L94+L95+L96","v":0.45546035066560936}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ62","v":4.6288386948447859E-4},9.9653291743338605E-4]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E59","v":2.1528789036075966},"pro Liter",{"$f":"SUM(N84:N96)","v":2.1487487147600386}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":218174.31089986363},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E59","v":2.1528789036075966},{"$f":"N119","v":218174.31089986363}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":2.1528789036075966},{"$f":"N120","v":218174.31089986363},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":2.1528789036075966},{"$f":"N121","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":2.1528789036075966},{"$f":"N122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":2.1528789036075966},{"$f":"O132*R122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":2.1528789036075966},{"$f":"O133*R123","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":2.1528789036075966},{"$f":"O134*R124","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":2.1528789036075966},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E57/E59*N139","v":1288.9684657366233},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L82:L84)","v":1.2469395051130343}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L85","v":9.1903713614444937E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,7.7550212776851752E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,3.133655930124974E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.2912191004718996E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.6350803782484703E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.24231024875301915]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.5116880549041972E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.12796705434225056]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.19709389754447523]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12541833350776194]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,4.9810652711216588E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,9.9653291743338605E-4]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G20+G22+G24+G26","v":3412892.2436332335},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":82318960916.433594},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G57*G59*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":19.693531319720954},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":19.693531319720954},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":19.693531319720954},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"510STREAMS","index":175,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["OME3-5",null,"OUT","OME3-5",1,{"$f":"Q3+L4/100*Q3","v":1},null,null,null,null,null,"Variation OME-Ausbeute",null,null,"Ausgangswert:",null,1]
[null,null,null,"H2O",{"$f":"F4/$F$3*$E$3","v":38.058089893363125},38.058089893363125,null,null,null,null,null,0,"%"]
[null,null,"IN","MeOH",1.2547440440400193,1.2547440440400193]
[null,null,null,"H2O",37.042931357912636,37.042931357912636]
[null,null,"THERMAL",null,-0.53464611561418207,-0.53464611561418207,172.62299999999999,153.02799999999999]
[null,null,null,null,-0.48378269681565811,-0.48378269681565811,153.02799999999999,80]
[null,null,null,null,-0.15705865056508198,-0.15705865056508198,279.49599999999998,188.28299999999999]
[null,null,null,null,-0.33568938662901682,-0.33568938662901682,188.28299999999999,162.435]
[null,null,null,null,-0.23789763189370672,-0.23789763189370672,162.435,40]
[null,null,null,null,-6.5298395054831145E-3,-6.5298395054831145E-3,80,80]
[null,null,null,null,-3.1534575364600199,-3.1534575364600199,167.97624200000001,167.97624200000001]
[null,null,null,null,4.5224131597049002,4.5224131597049002,283.155078,283.155078]
[null,null,null,null,-0.75976576560990738,-0.75976576560990738,286.91863899999998,286.91863899999998]
[null,null,null,null,1.0803019384180328,1.0803019384180328,401.27373999999998,401.27373999999998]
[null,null,null,null,-0.24722076936995879,-0.24722076936995879,67.150000000000034,67.150000000000034]
[null,null,null,null,-0.71150307335855822,-0.71150307335855822,42.350000000000023,42.350000000000023]
[null,null,null,null,1.0576971060673495,1.0576971060673495,100.75,100.75]
[null,null,null,null,-0.29911390038375635,-0.29911390038375635,90,90]
[null,null,null,null,-9.5645506751137182E-3,-9.5645506751137182E-3,90,86.840199999999996]
[null,null,null,null,-1.3684687649477336,-1.3684687649477336,86.840199999999996,74.415899999999993]
[null,null,null,null,-1.653650341263655,-1.653650341263655,74.415899999999993,6.9599900000000003]
[null,null,null,null,-0.39938452066524094,-0.39938452066524094,7.3591321599999997,7.3591321599999997]
[null,null,null,null,1.1337399913739705,1.1337399913739705,58.973140299999997,58.973140299999997]
[null,null,null,null,1.1295827027063905,1.1295827027063905,113.915657,113.915657]
[null,null,null,null,-1.1177315553122511,-1.1177315553122511,50.384634200000001,50.384634200000001]
[null,null,null,null,1.6794491805556204,1.6794491805556204,40,200]
[null,null,null,null,8.3235987425668123E-2,8.3235987425668123E-2,40,71.006500000000003]
[null,null,null,null,0.87963823791320761,0.87963823791320761,71.006500000000003,71.006500000000003]
[null,null,null,null,0.17073897078621361,0.17073897078621361,71.006500000000003,200]
[null,null,null,null,-2.2015709359276814,-2.2015709359276814,300,120]
[null,null,null,null,-2.7395056992539288,-2.7395056992539288,300,300]
[null,null,"WORK",null,0,0]
["MeOH",null,"OUT","MeOH",{"$f":"E5","v":1.2547440440400193},{"$f":"Q35+L36/100*Q35","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"$E$35/$F$35*F36","v":5.4387853388365173E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.17894356678449733,2.4239082569594599]
[null,null,null,"CO",1.0802419625540292,14.632587578307101]
[null,null,null,"H2",0.18613581997803483,2.5213320549491001]
[null,null,"THERMAL",null,-3.343236354290374,-45.286334400000001,260,260]
[null,null,null,null,-2.1936033838966065,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.47803082413197645,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F43*$E$38/$F$43","v":1.0802419625540292},136.408237582894]
[null,null,null,"H2",0.15549304877583994,19.634983156694801]
[null,null,null,"H2O",0.731851693955478,92.415035894820804]
[null,null,null,"CH4",1.6501088497933053E-2,2.08368539478009]
[null,null,null,"CO2",8.8292588845287137E-2,11.14920254305]
[null,null,"IN","CO2",1.8309153916802101,231.2]
[null,null,null,"H2",0.24153511871213842,30.5]
[null,null,"THERMAL",null,1.0751112774990121,135.76035707999901,900,900]
[null,null,null,null,5.8351083472427021,736.83199999999999,40,900]
[null,null,null,null,-4.79922361696799,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-1.8287772119407917,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-0.66279612329876758,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F56*($E$49+$E$39-$E$44)/$F$56","v":0.27217788991433334},1]
[null,null,null,"O2",{"$f":"F57*($E$49+$E$39-$E$44)/$F$56","v":2.1600069745731245},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F58*($E$49+$E$39-$E$44)/$F$56","v":2.432184864487458},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F59*($E$49+$E$39-$E$44)/$F$56","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F60*($E$49+$E$39-$E$44)/$F$56","v":51.833557355285663},{"$f":"119.972/O60*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"510PINCH","index":176,"n_rows":37,"n_cols":44,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C39)","v":-10.597161524952398},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",14.600233061447812,null,"MIN-DT",{"$f":"MIN(AF3:AF19,AK3:AK37)","v":5.0000000000000568}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",8.3235987425668123E-2,2.6844689799128607E-3,40,71.006500000000003,null,"HOT",1.653650341263655,2.4514536106082556E-2,6.9599900000000003,74.415899999999993,null,"COLDCURVE",40,0,null,"HOTCURVE",6.9599900000000003,0,null,"COMPARISON",{"$f":"V3+AC1","v":14.600233061447812},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),35))-AD3,AG3-AD3))","v":127.97624200000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ37,3,TRUE),35)))","v":167.97624200000001},{"$f":"Z3","v":0},{"$f":"Y3","v":6.9599900000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-14.600233061447812,6.9599900000000003,167.97624200000001]
["deltaT",null,{"$f":"'510STREAMS'!E40","v":-3.343236354290374},{"$f":"'510STREAMS'!F40","v":-45.286334400000001},{"$f":"'510STREAMS'!G40","v":260},{"$f":"'510STREAMS'!H40","v":260},null,null,1.6794491805556204,1.0496557378472628E-2,40,200,null,null,0.39938452066524094,-1,7.3591321599999997,7.3591321599999997,null,null,40,0,null,null,7.3591321599999997,9.7847848927797645E-3,null,null,{"$f":"V4+AC1","v":14.600233061447812},40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),35))-AD4,AG4-AD4))","v":127.97624200000001},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ37,3,TRUE),35)))","v":167.97624200000001},9.7847848927797645E-3,7.3591321599999997,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",4.0030715364954084,468.46631238188229,900]
[5,"K",{"$f":"'510STREAMS'!E41","v":-2.1936033838966065},{"$f":"'510STREAMS'!F41","v":-29.713799999999999},{"$f":"'510STREAMS'!G41","v":91.755499999999998},{"$f":"'510STREAMS'!H41","v":39.999600000000001},null,null,5.8351083472427021,6.7850097060961649E-3,40,900,null,null,2.1936033838966065,4.2383639042053306E-2,39.999600000000001,91.755499999999998,null,null,58.973140299999997,0.37881840348627022,null,null,7.3591321599999997,0.40916930555802072,"*",null,{"$f":"V5+AC1","v":14.979051464934082},58.973140299999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),35))-AD5,AG5-AD5))","v":109.00310170000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ37,3,TRUE),35)))","v":167.97624200000001},0.40916930555802072,7.3591321599999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E50","v":1.0751112774990121},{"$f":"'510STREAMS'!F50","v":135.76035707999901},{"$f":"'510STREAMS'!G50","v":900},{"$f":"'510STREAMS'!H50","v":900},null,null,1.1337399913739705,-1,58.973140299999997,58.973140299999997,null,null,0.66279612329876758,1.0994925903234259E-2,40,100.282,null,null,58.973140299999997,1.5125583948602408,"*",null,39.999600000000001,1.2093352329411273,null,null,{"$f":"V6+AC1","v":16.112791456308052},58.973140299999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),35))-AD6,AG6-AD6))","v":124.87078674556453},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ37,3,TRUE),35)))","v":183.84392704556453},1.2093352329411273,39.999600000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",4.0030715364954084,468.46631238188229,900]
[null,null,{"$f":"'510STREAMS'!E51","v":5.8351083472427021},{"$f":"'510STREAMS'!F51","v":736.83199999999999},{"$f":"'510STREAMS'!G51","v":40},{"$f":"'510STREAMS'!H51","v":900},null,null,0.87963823791320761,-1,71.006500000000003,71.006500000000003,null,null,0.23789763189370672,1.9430524922914747E-3,40,162.435,null,null,71.006500000000003,1.752816888607321,null,null,40,1.2093619922111865,null,null,{"$f":"V7+AC1","v":16.353049950055134},71.006500000000003,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),35))-AD7,AG7-AD7))","v":122.1403730340492},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ37,3,TRUE),35)))","v":193.14687303404921},1.2093619922111865,40,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",14.600233061447812,6.9599900000000003,167.97624200000001]
[null,null,{"$f":"'510STREAMS'!E52","v":-4.79922361696799},{"$f":"'510STREAMS'!F52","v":-606.02499999999998},{"$f":"'510STREAMS'!G52","v":900},{"$f":"'510STREAMS'!H52","v":161.41300000000001},null,null,0.17073897078621361,1.3236246073345837E-3,71.006500000000003,200,null,null,0.71150307335855822,-1,42.350000000000023,42.350000000000023,null,null,71.006500000000003,2.6324551265205285,"*",null,42.350000000000023,1.3969769530387932,null,null,{"$f":"V8+AC1","v":17.232688187968339},71.006500000000003,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),35))-AD8,AG8-AD8))","v":165.15303078151533},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ37,3,TRUE),35)))","v":236.15953078151534},1.3969769530387932,42.350000000000023,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E53","v":-1.8287772119407917},{"$f":"'510STREAMS'!F53","v":-230.93000000000006},{"$f":"'510STREAMS'!G53","v":161.41300000000001},{"$f":"'510STREAMS'!H53","v":100.282},null,null,1.0576971060673495,-1,100.75,100.75,null,null,1.1177315553122511,-1,50.384634200000001,50.384634200000001,null,null,100.75,3.1858386456086567,null,null,42.350000000000023,2.1084800263973515,"*",null,{"$f":"V9+AC1","v":17.786071707056468},100.75,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),35))-AD9,AG9-AD9))","v":159.25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ37,3,TRUE),35)))","v":260},2.1084800263973515,42.350000000000023,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E54","v":-0.66279612329876758},{"$f":"'510STREAMS'!F54","v":-83.694999999999936},{"$f":"'510STREAMS'!G54","v":100.282},{"$f":"'510STREAMS'!H54","v":40},null,null,1.1295827027063905,-1,113.915657,113.915657,null,null,0.24722076936995879,-1,67.150000000000034,67.150000000000034,null,null,100.75,4.2435357516760064,"*",null,50.384634200000001,2.7499343160557044,null,null,{"$f":"V10+AC1","v":18.843768813123816},100.75,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),35))-AD10,AG10-AD10))","v":159.25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ37,3,TRUE),35)))","v":260},2.7499343160557044,50.384634200000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E7","v":-0.53464611561418207},{"$f":"'510STREAMS'!F7","v":-0.53464611561418207},{"$f":"'510STREAMS'!G7","v":172.62299999999999},{"$f":"'510STREAMS'!H7","v":153.02799999999999},null,null,4.5224131597049002,-1,283.155078,283.155078,null,null,1.3684687649477336,0.11014453650891667,74.415899999999993,86.840199999999996,null,null,113.915657,4.4884853239108553,null,null,50.384634200000001,3.8676658713679553,"*",null,{"$f":"V11+AC1","v":19.088718385358668},113.915657,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),35))-AD11,AG11-AD11))","v":146.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ37,3,TRUE),35)))","v":260},3.8676658713679553,50.384634200000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E8","v":-0.48378269681565811},{"$f":"'510STREAMS'!F8","v":-0.48378269681565811},{"$f":"'510STREAMS'!G8","v":153.02799999999999},{"$f":"'510STREAMS'!H8","v":80},null,null,1.0803019384180328,-1,401.27373999999998,401.27373999999998,null,null,6.5298395054831145E-3,-1,80,80,null,null,113.915657,5.6180680266172462,"*",null,67.150000000000034,5.2061481895924109,null,null,{"$f":"V12+AC1","v":20.218301088065058},113.915657,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),35))-AD12,AG12-AD12))","v":146.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ37,3,TRUE),35)))","v":260},5.2061481895924109,67.150000000000034,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E9","v":-0.15705865056508198},{"$f":"'510STREAMS'!F9","v":-0.15705865056508198},{"$f":"'510STREAMS'!G9","v":279.49599999999998},{"$f":"'510STREAMS'!H9","v":188.28299999999999},null,null,1.0751112774990121,-1,900,900,null,null,0.48378269681565811,6.624619280490472E-3,80,153.02799999999999,null,null,200,7.2196837298038066,null,null,67.150000000000034,5.4533689589623693,"*",null,{"$f":"V13+AC1","v":21.819916791251618},200,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),35))-AD13,AG13-AD13))","v":86.918638999999985},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ37,3,TRUE),35)))","v":286.91863899999998},5.4533689589623693,67.150000000000034,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E10","v":-0.33568938662901682},{"$f":"'510STREAMS'!F10","v":-0.33568938662901682},{"$f":"'510STREAMS'!G10","v":188.28299999999999},{"$f":"'510STREAMS'!H10","v":162.435},null,null,null,null,null,null,null,null,9.5645506751137182E-3,3.0269481217525492E-3,86.840199999999996,90,null,null,283.155078,7.7838917411449895,null,null,74.415899999999993,6.0334504669952569,null,null,{"$f":"V14+AC1","v":22.384124802592801},283.155078,{"$f":"ROW()","v":14},{"$f":"IF(OR(AC14<AH3,AC14>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),34))=AC14,INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),35))-AD14,AG14-AD14))","v":5.0000000000000568},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),35))+(AC14-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ37,3,TRUE),35)))","v":288.15507800000006},6.0334504669952569,74.415899999999993,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E11","v":-0.23789763189370672},{"$f":"'510STREAMS'!F11","v":-0.23789763189370672},{"$f":"'510STREAMS'!G11","v":162.435},{"$f":"'510STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,0.29911390038375635,-1,90,90,null,null,283.155078,12.30630490084989,"*",null,80,6.9574300172478845,null,null,{"$f":"V15+AC1","v":26.906537962297701},283.155078,{"$f":"ROW()","v":15},{"$f":"IF(OR(AC15<AH3,AC15>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),34))=AC15,INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),35))-AD15,AG15-AD15))","v":257.08863765856938},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),35))+(AC15-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ37,3,TRUE),35)))","v":540.24371565856939},6.9574300172478845,80,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E12","v":-6.5298395054831145E-3},{"$f":"'510STREAMS'!F12","v":-6.5298395054831145E-3},{"$f":"'510STREAMS'!G12","v":80},{"$f":"'510STREAMS'!H12","v":80},null,null,null,null,null,null,null,null,1.8287772119407917,2.9915709082802364E-2,100.282,161.41300000000001,null,null,401.27373999999998,13.107741168990982,null,null,80,6.9639598567533678,"*",null,{"$f":"V16+AC1","v":27.707974230438793},401.27373999999998,{"$f":"ROW()","v":16},{"$f":"IF(OR(AC16<AH3,AC16>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),34))=AC16,INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),35))-AD16,AG16-AD16))","v":262.30876047466188},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),35))+(AC16-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ37,3,TRUE),35)))","v":663.58250047466186},6.9639598567533678,80,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E13","v":-3.1534575364600199},{"$f":"'510STREAMS'!F13","v":-3.1534575364600199},{"$f":"'510STREAMS'!G13","v":167.97624200000001},{"$f":"'510STREAMS'!H13","v":167.97624200000001},null,null,null,null,null,null,null,null,2.2015709359276814,1.2230949644042675E-2,120,300,null,null,401.27373999999998,14.188043107409015,"*",null,86.840199999999996,8.1410951637805962,null,null,{"$f":"V17+AC1","v":28.788276168856825},401.27373999999998,{"$f":"ROW()","v":17},{"$f":"IF(OR(AC17<AH3,AC17>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),34))=AC17,INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),35))-AD17,AG17-AD17))","v":428.56418665845899},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),35))+(AC17-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ37,3,TRUE),35)))","v":829.83792665845897},8.1410951637805962,86.840199999999996,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E14","v":4.5224131597049002},{"$f":"'510STREAMS'!F14","v":4.5224131597049002},{"$f":"'510STREAMS'!G14","v":283.155078},{"$f":"'510STREAMS'!H14","v":283.155078},null,null,null,null,null,null,null,null,0.53464611561418207,2.7284823455686762E-2,153.02799999999999,172.62299999999999,null,null,900,17.571905622194052,null,null,90,8.3463974332374669,null,null,{"$f":"V18+AC1","v":32.172138683641862},900,{"$f":"ROW()","v":18},{"$f":"IF(OR(AC18<AH3,AC18>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),34))=AC18,INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),35))-AD18,AG18-AD18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),35))+(AC18-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ37,3,TRUE),35)))","v":990.1090191296322},8.3463974332374669,90,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E15","v":-0.75976576560990738},{"$f":"'510STREAMS'!F15","v":-0.75976576560990738},{"$f":"'510STREAMS'!G15","v":286.91863899999998},{"$f":"'510STREAMS'!H15","v":286.91863899999998},null,null,null,null,null,null,null,null,4.79922361696799,6.497844691238798E-3,161.41300000000001,900,null,null,900,18.647016899693064,"*",null,90,8.6455113336212239,"*",null,{"$f":"V19+AC1","v":33.247249961140874},900,{"$f":"ROW()","v":19},{"$f":"IF(OR(AC19<AH3,AC19>AH37),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),34))=AC19,INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),35))-AD19,AG19-AD19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),35))+(AC19-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ37,3,TRUE),35)))","v":1023.1959513627385},8.6455113336212239,90,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E16","v":1.0803019384180328},{"$f":"'510STREAMS'!F16","v":1.0803019384180328},{"$f":"'510STREAMS'!G16","v":401.27373999999998},{"$f":"'510STREAMS'!H16","v":401.27373999999998},null,null,null,null,null,null,null,null,0.33568938662901682,1.2987054574010252E-2,162.435,188.28299999999999,null,null,null,null,null,null,91.755499999999998,8.7542579521797954,null,null,null,null,null,null,null,8.7542579521797954,91.755499999999998,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E17","v":-0.24722076936995879},{"$f":"'510STREAMS'!F17","v":-0.24722076936995879},{"$f":"'510STREAMS'!G17","v":67.150000000000034},{"$f":"'510STREAMS'!H17","v":67.150000000000034},null,null,null,null,null,null,null,null,3.1534575364600199,-1,167.97624200000001,167.97624200000001,null,null,null,null,null,null,100.282,8.9210584412643463,null,null,null,null,null,null,null,8.9210584412643463,100.282,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE),30)),AI21-AL21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E18","v":-0.71150307335855822},{"$f":"'510STREAMS'!F18","v":-0.71150307335855822},{"$f":"'510STREAMS'!G18","v":42.350000000000023},{"$f":"'510STREAMS'!H18","v":42.350000000000023},null,null,null,null,null,null,null,null,0.15705865056508198,1.7218888816844307E-3,188.28299999999999,279.49599999999998,null,null,null,null,null,null,120,9.6798737449747581,null,null,null,null,null,null,null,9.6798737449747581,120,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE),30)),AI22-AL22))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E19","v":1.0576971060673495},{"$f":"'510STREAMS'!F19","v":1.0576971060673495},{"$f":"'510STREAMS'!G19","v":100.75},{"$f":"'510STREAMS'!H19","v":100.75},null,null,null,null,null,null,null,null,3.343236354290374,-1,260,260,null,null,null,null,null,null,153.02799999999999,11.354866652716437,null,null,null,null,null,null,null,11.354866652716437,153.02799999999999,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE),30)),AI23-AL23))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E20","v":-0.29911390038375635},{"$f":"'510STREAMS'!F20","v":-0.29911390038375635},{"$f":"'510STREAMS'!G20","v":90},{"$f":"'510STREAMS'!H20","v":90},null,null,null,null,null,null,null,null,0.75976576560990738,-1,286.91863899999998,286.91863899999998,null,null,null,null,null,null,161.41300000000001,11.953342125964832,null,null,null,null,null,null,null,11.953342125964832,161.41300000000001,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE),30)),AI24-AL24))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E21","v":-9.5645506751137182E-3},{"$f":"'510STREAMS'!F21","v":-9.5645506751137182E-3},{"$f":"'510STREAMS'!G21","v":90},{"$f":"'510STREAMS'!H21","v":86.840199999999996},null,null,null,null,null,null,null,null,2.7395056992539288,-1,300,300,null,null,null,null,null,null,162.435,12.002353842994323,null,null,null,null,null,null,null,12.002353842994323,162.435,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE),30)),AI25-AL25))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E22","v":-1.3684687649477336},{"$f":"'510STREAMS'!F22","v":-1.3684687649477336},{"$f":"'510STREAMS'!G22","v":86.840199999999996},{"$f":"'510STREAMS'!H22","v":74.415899999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.97624200000001,12.329290846731379,null,null,null,null,null,null,null,12.329290846731379,167.97624200000001,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE),30)),AI26-AL26))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE19,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'510STREAMS'!E23","v":-1.653650341263655},{"$f":"'510STREAMS'!F23","v":-1.653650341263655},{"$f":"'510STREAMS'!G23","v":74.415899999999993},{"$f":"'510STREAMS'!H23","v":6.9599900000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.97624200000001,15.482748383191399,"*",null,null,null,null,null,null,15.482748383191399,167.97624200000001,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE),30)),AI27-AL27))","v":109.00310170000002},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE19,3,TRUE),30)))","v":58.973140299999997}]
[null,null,{"$f":"'510STREAMS'!E24","v":-0.39938452066524094},{"$f":"'510STREAMS'!F24","v":-0.39938452066524094},{"$f":"'510STREAMS'!G24","v":7.3591321599999997},{"$f":"'510STREAMS'!H24","v":7.3591321599999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.62299999999999,15.756910229508744,null,null,null,null,null,null,null,15.756910229508744,172.62299999999999,{"$f":"ROW()","v":28},{"$f":"IF(OR(AH28<AC3,AH28>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE),29))=AH28,AI28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE),30)),AI28-AL28))","v":113.64985969999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE),30))+(AH28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE19,3,TRUE),30)))","v":58.973140299999997}]
[null,null,{"$f":"'510STREAMS'!E25","v":1.1337399913739705},{"$f":"'510STREAMS'!F25","v":1.1337399913739705},{"$f":"'510STREAMS'!G25","v":58.973140299999997},{"$f":"'510STREAMS'!H25","v":58.973140299999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.28299999999999,16.25358042342825,null,null,null,null,null,null,null,16.25358042342825,188.28299999999999,{"$f":"ROW()","v":29},{"$f":"IF(OR(AH29<AC3,AH29>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE),29))=AH29,AI29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE),30)),AI29-AL29))","v":122.25843664008416},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE),30))+(AH29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE19,3,TRUE),30)))","v":66.024563359915831}]
[null,null,{"$f":"'510STREAMS'!E26","v":1.1295827027063905},{"$f":"'510STREAMS'!F26","v":1.1295827027063905},{"$f":"'510STREAMS'!G26","v":113.915657},{"$f":"'510STREAMS'!H26","v":113.915657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,17.720242071699396,null,null,null,null,null,null,null,17.720242071699396,260,{"$f":"ROW()","v":30},{"$f":"IF(OR(AH30<AC3,AH30>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE),29))=AH30,AI30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE),30)),AI30-AL30))","v":162.7882401023968},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE),30))+(AH30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE19,3,TRUE),30)))","v":97.211759897603187}]
[null,null,{"$f":"'510STREAMS'!E27","v":-1.1177315553122511},{"$f":"'510STREAMS'!F27","v":-1.1177315553122511},{"$f":"'510STREAMS'!G27","v":50.384634200000001},{"$f":"'510STREAMS'!H27","v":50.384634200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,21.063478425989771,"*",null,null,null,null,null,null,21.063478425989771,260,{"$f":"ROW()","v":31},{"$f":"IF(OR(AH31<AC3,AH31>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE),29))=AH31,AI31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE),30)),AI31-AL31))","v":100.65738089605571},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE),30))+(AH31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE19,3,TRUE),30)))","v":159.34261910394429}]
[null,null,{"$f":"'510STREAMS'!E28","v":1.6794491805556204},{"$f":"'510STREAMS'!F28","v":1.6794491805556204},{"$f":"'510STREAMS'!G28","v":40},{"$f":"'510STREAMS'!H28","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279.49599999999998,21.462184945987737,null,null,null,null,null,null,null,21.462184945987737,279.49599999999998,{"$f":"ROW()","v":32},{"$f":"IF(OR(AH32<AC3,AH32>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE),29))=AH32,AI32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE),30)),AI32-AL32))","v":98.723528057104573},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE),30))+(AH32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE19,3,TRUE),30)))","v":180.77247194289541}]
[null,null,{"$f":"'510STREAMS'!E29","v":8.3235987425668123E-2},{"$f":"'510STREAMS'!F29","v":8.3235987425668123E-2},{"$f":"'510STREAMS'!G29","v":40},{"$f":"'510STREAMS'!H29","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,21.601202025243772,null,null,null,null,null,null,null,21.601202025243772,286.91863899999998,{"$f":"ROW()","v":33},{"$f":"IF(OR(AH33<AC3,AH33>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE),29))=AH33,AI33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE),30)),AI33-AL33))","v":98.674216132969093},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE),30))+(AH33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE19,3,TRUE),30)))","v":188.24442286703089}]
[null,null,{"$f":"'510STREAMS'!E30","v":0.87963823791320761},{"$f":"'510STREAMS'!F30","v":0.87963823791320761},{"$f":"'510STREAMS'!G30","v":71.006500000000003},{"$f":"'510STREAMS'!H30","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,22.360967790853678,"*",null,null,null,null,null,null,22.360967790853678,286.91863899999998,{"$f":"ROW()","v":34},{"$f":"IF(OR(AH34<AC3,AH34>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE),29))=AH34,AI34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE),30)),AI34-AL34))","v":7.1765276341253639},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE),30))+(AH34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE19,3,TRUE),30)))","v":279.74211136587462}]
[null,null,{"$f":"'510STREAMS'!E31","v":0.17073897078621361},{"$f":"'510STREAMS'!F31","v":0.17073897078621361},{"$f":"'510STREAMS'!G31","v":71.006500000000003},{"$f":"'510STREAMS'!H31","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,22.605965910648251,null,null,null,null,null,null,null,22.605965910648251,300,{"$f":"ROW()","v":35},{"$f":"IF(OR(AH35<AC3,AH35>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE),29))=AH35,AI35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE),30)),AI35-AL35))","v":16.844921999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE),30))+(AH35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE19,3,TRUE),30)))","v":283.155078}]
[null,null,{"$f":"'510STREAMS'!E32","v":-2.2015709359276814},{"$f":"'510STREAMS'!F32","v":-2.2015709359276814},{"$f":"'510STREAMS'!G32","v":300},{"$f":"'510STREAMS'!H32","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,25.34547160990218,"*",null,null,null,null,null,null,25.34547160990218,300,{"$f":"ROW()","v":36},{"$f":"IF(OR(AH36<AC3,AH36>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE),29))=AH36,AI36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE),30)),AI36-AL36))","v":16.844921999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE),30))+(AH36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE19,3,TRUE),30)))","v":283.155078}]
[null,null,{"$f":"'510STREAMS'!E33","v":-2.7395056992539288},{"$f":"'510STREAMS'!F33","v":-2.7395056992539288},{"$f":"'510STREAMS'!G33","v":300},{"$f":"'510STREAMS'!H33","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,29.244178424645465,null,null,null,null,null,null,null,29.244178424645465,900,{"$f":"ROW()","v":37},{"$f":"IF(OR(AH37<AC3,AH37>AC19),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE),29))=AH37,AI37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE),30)),AI37-AL37))","v":431.53368761811771},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE),30))+(AH37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE19,3,TRUE),30)))","v":468.46631238188229}]

{"sheet":"510EC","index":177,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'510OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.2093619922111865,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.5569470359152597,1.0497933960166551E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'510OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,3.4259576995440413,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.1895686456750143E-4,8.3282346685838629E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.280222096964482,0,0,3.4722222222222222E-5,0,0,0,1.4861882281126673E-4,0]
["Wärme",{"$f":"C6","v":100},250,5.6846912727281023,0,0.95,0,0,0,5.4004567090916966,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":1.8435096731764369},{"$f":"SUM(K4:K9)","v":1.3173690833954233E-3},{"$f":"SUM(L4:L9)","v":8.3282346685838629E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"520CAPEX","index":178,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'520OPEX'!D1","v":218174.31089986363},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu Syngas > Wassergas-Shift > Methanol-Synthese > OME-Synthese > OME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'520STREAMS'!E60*8000/$G$2","v":5.3414929965852718},{"$f":"J9*$D$1","v":1165376.5537064392},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":386.57159277066165},{"$f":"(K9/C9)^H9*E9*G9","v":241.60724548166351},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'520STREAMS'!E47*8000/$G$2+'520STREAMS'!E48*8000/$G$2+'520STREAMS'!E49*8000/$G$2","v":2.0414862638711972},{"$f":"J10*$D$1","v":445399.85883163562},3.3444212166240082,0.69675442013000166,"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'520STREAMS'!E35*8000/$G$2","v":1.2630010935404545},{"$f":"J11*$D$1","v":275554.39324896288},62.866377789073312,62.866377789073312,"TPI","Hannula"]
["OME",null,1000000,"OME",260.41782000000001,2016,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.1133468709617869},0.65,0.9,{"$f":"'520STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":218174.31089986363},107.77636707685697,107.77636707685697,"TPI","N. Schmitz, J. Burger, E. Ströfer, H. Hasse, From methanol to the oxygenated diesel fuel poly(oxymethylene) dimethyl ether: An assessment of the production costs, Fuel. 185 (2016) 67–72. https://doi.org/10.1016/j.fuel.2016.07.085."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'520EC'!O3","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":2.205174600092437},{"$f":"'520EC'!O4","v":2.205174600092437},9.0054434146569218,5.6284021341605754,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":569.56420226787293},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"520OPEX","index":179,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":218174.31089986363},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1817431089986363]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'520STREAMS'!E60*'520OPEX'!D1","v":1165376.5537064392},"t/a",{"$f":"G7*F7/1000000","v":49.764753020648591},{"$f":"I7*(1+$C7/100)","v":50.760048081061562},51.775249042682795,52.810754023536454,53.866969104007183,54.94430848608733,56.043194655809074,57.164058548925254,58.307339719903759,59.473486514301833,60.662956244587868,61.876215369479624,63.113739676869216,64.376014470406602,65.663534759814738,66.976805455011032,68.316341564111255,69.682668395393478,71.076321763301351,72.497848198567382,73.947805162538728,75.426761265789509,76.935296491105305,78.474002420927405,80.04348246934596,81.644352118732883,83.277239161107545,84.94278394432969,86.641639623216292,88.374472415680614,null,{"$f":"SUM(I7:AL7)/$AN$60","v":0.24539932445889742},null,{"$f":"SUMPRODUCT(I7:AL7,I$70:AL$70)","v":3260.5571032759485},{"$f":"AP7/$AP$60","v":0.24539932445889728}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'520STREAMS'!E59","v":1573.2646405622554},"t/a",{"$f":"G8*E8/1000000","v":0.27525838151277221},{"$f":"I8*(1+$C8/100)","v":0.28076354914302765},0.28637882012588822,0.29210639652840598,0.29794852445897407,0.30390749494815356,0.30998564484711666,0.31618535774405898,0.32250906489894016,0.32895924619691896,0.33553843112085735,0.3422491997432745,0.34909418373814,0.35607606741290282,0.36319758876116087,0.37046154053638408,0.37787077134711178,0.38542818677405399,0.39313675050953506,0.40099948551972575,0.40901947523012028,0.4171998647347227,0.42554386202941719,0.43405473927000554,0.44273583405540567,0.45159055073651377,0.46062236175124405,0.46983480898626895,0.47923150516599433,0.48881613526931422,null,{"$f":"SUM(I8:AL8)/$AN$60","v":1.3573506704003205E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$70:AL$70)","v":18.034765905606282},{"$f":"AP8/$AP$60","v":1.3573506704003201E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'520CAPEX'!K9","v":18294.350371856839},"€/a",{"$f":"G9/1000000","v":1.8294350371856838E-2},{"$f":"I9*(1+$C9/100)","v":1.8660237379293974E-2},1.9033442126879855E-2,1.9414110969417451E-2,1.9802393188805799E-2,2.0198441052581916E-2,2.0602409873633553E-2,2.1014458071106225E-2,2.1434747232528351E-2,2.1863442177178918E-2,2.2300711020722497E-2,2.2746725241136946E-2,2.3201659745959686E-2,2.366569294087888E-2,2.4139006799696459E-2,2.4621786935690389E-2,2.5114222674404198E-2,2.5616507127892284E-2,2.612883727045013E-2,2.6651414015859132E-2,2.7184442296176316E-2,2.7728131142099842E-2,2.828269376494184E-2,2.8848347640240676E-2,2.9425314593045489E-2,3.0013820884906398E-2,3.0614097302604528E-2,3.1226379248656618E-2,3.1850906833629754E-2,3.2487924970302347E-2,null,{"$f":"SUM(I9:AL9)/$AN$60","v":9.0212870559314926E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$70:AL$70)","v":1.1986349862929429},{"$f":"AP9/$AP$60","v":9.0212870559314872E-5}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('520CAPEX'!K10/'520CAPEX'!C10)^'520CAPEX'!I10*'520CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$70:AL$70)","v":0},{"$f":"AP11/$AP$60","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'520CAPEX'!K11","v":95908.352579488492},"€/a",{"$f":"G13/1000000","v":9.5908352579488487E-2},{"$f":"I13*(1+$C13/100)","v":9.782651963107826E-2},9.9783050023699832E-2,0.10177871102417382,0.1038142852446573,0.10589057094955044,0.10800838236854145,0.11016855001591228,0.11237192101623052,0.11461935943655513,0.11691174662528624,0.11924998155779196,0.12163498118894779,0.12406768081272675,0.12654903442898127,0.1290800151175609,0.13166161541991211,0.13429484772831035,0.13698074468287655,0.13972035957653409,0.14251476676806477,0.14536506210342606,0.1482723633454946,0.15123781061240449,0.15426256682465259,0.15734781816114565,0.16049477452436856,0.16370467001485592,0.16697876341515305,0.17031833868345611,null,{"$f":"SUM(I13:AL13)/$AN$60","v":4.7294206249163195E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$70:AL$70)","v":6.2838583793793266},{"$f":"AP13/$AP$60","v":4.7294206249163184E-4}]
[]
[]
["OME","Extraktionsmittel",2,null,1.6176959124505801E-3,"t Benzol/t OME",{"$f":"E16*E17*D1","v":282351.7527555452},"€/a",{"$f":"G16/1000000","v":0.28235175275554519},{"$f":"I16*(1+$C16/100)","v":0.28799878781065608},0.2937587635668692,0.2996339388382066,0.30562661761497073,0.31173914996727015,0.31797393296661558,0.32433341162594792,0.3308200798584669,0.33743648145563626,0.34418521108474898,0.35106891530644396,0.35809029361257283,0.36525209948482429,0.37255714147452079,0.38000828430401123,0.38760844999009147,0.39536061898989333,0.40326783136969119,0.41133318799708501,0.4195598517570267,0.42795104879216722,0.4365100697680106,0.44524027116337084,0.45414507658663827,0.46322797811837108,0.47249253768073851,0.48194238843435327,0.49158123620304034,0.50141286092710113,null,{"$f":"SUM(I16:AL16)/$AN$60","v":1.3923294134956681E-3},null,{"$f":"SUMPRODUCT(I16:AL16,I$70:AL$70)","v":18.499519382473746},{"$f":"AP16/$AP$60","v":1.3923294134956675E-3}]
[null,null,null,"à",800,"€/t Benzol"]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":11593.05885790104},null,{"$f":"G18*E18/1000000","v":0},{"$f":"I18*(1+$C18/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I18:AL18)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I18:AL18,I$70:AL$70)","v":0},{"$f":"AP18/$AP$60","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('520STREAMS'!E66+'520STREAMS'!E42-'520EC'!I10)/3600>0,D1*1000*('520STREAMS'!E66+'520STREAMS'!E42-'520EC'!I10)/3600,0)","v":191790.77259578096},"MWh/a",{"$f":"G19*E19/1000000","v":9.5895386297890486},{"$f":"I19*(1+$C19/100)","v":9.781329402384829},9.9769559904325256,10.176495110241177,10.380025012446001,10.587625512694922,10.799378022948821,11.015365583407798,11.235672895075954,11.460386352977473,11.689594080037022,11.923385961637763,12.161853680870518,12.405090754487929,12.653192569577689,12.906256420969243,13.164381549388628,13.4276691803764,13.696222563983929,13.970147015263608,14.249549955568881,14.534540954680258,14.825231773773863,15.12173640924934,15.424171137434328,15.732654560183015,16.047307651386674,16.368253804414408,16.695618880502696,17.029531258112751,null,{"$f":"SUM(I19:AL19)/$AN$60","v":4.7287812332682665E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$70:AL$70)","v":628.30088362991103},{"$f":"AP19/$AP$60","v":4.7287812332682644E-2}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('520PINCH'!AP4)/3600>0, D1*1000*('520PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$70:AL$70)","v":0},{"$f":"AP21/$AP$60","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E21","v":50},"€/MWh",{"$f":"IF(D1*1000*('520EC'!J10)/3600<0, D1*1000*(-'520EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G23*E23/1000000","v":0},{"$f":"I23*(1+$C23/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I23:AL23)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I23:AL23,I$70:AL$70)","v":0},{"$f":"AP23/$AP$60","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'520EC'!K10","v":1.5495949614477804E-3},"€/kg",{"$f":"G24*D3*1000/1000000","v":0.15495949614477803},{"$f":"I24*(1+$C24/100)","v":0.15805868606767359},0.16121985978902706,0.16444425698480761,0.16773314212450377,0.17108780496699386,0.17450956106633372,0.17799975228766041,0.18155974733341362,0.1851909422800819,0.18889476112568354,0.19267265634819722,0.19652610947516116,0.2004566316646644,0.20446576429795771,0.20855507958391686,0.21272618117559519,0.21698070479910711,0.22132031889508927,0.22574672527299106,0.23026165977845089,0.23486689297401991,0.23956423083350031,0.24435551545017031,0.24924262575917372,0.25422747827435721,0.25931202783984436,0.26449826839664126,0.26978823376457406,0.27518399843986552,null,{"$f":"SUM(I24:AL24)/$AN$60","v":7.6413431925687178E-4},null,{"$f":"SUMPRODUCT(I24:AL24,I$70:AL$70)","v":10.152854283538309},{"$f":"AP24/$AP$60","v":7.6413431925687113E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'520EC'!L10*D1*1000","v":32497609.9207923},"m³/a",{"$f":"E25*G25/1000000","v":2.9247848928713069},{"$f":"I25*(1+$C25/100)","v":2.9832805907287332},3.0429462025433081,3.1038051265941742,3.1658812291260578,3.2291988537085792,3.2937828307827508,3.3596584873984057,3.4268516571463739,3.4953886902893014,3.5652964640950877,3.6366023933769895,3.7093344412445295,3.78352113006942,3.8591915526708087,3.9363753837242248,4.0151028913987092,4.0954049492266833,4.1773130482112171,4.2608593091754416,4.3460764953589504,4.4329980252661292,4.5216579857714523,4.6120911454868816,4.7043329683966197,4.7984196277645523,4.8943880203198438,4.9922757807262403,5.0921212963407649,5.1939637222675801,null,{"$f":"SUM(I25:AL25)/$AN$60","v":1.4422662493681015E-2},null,{"$f":"SUMPRODUCT(I25:AL25,I$70:AL$70)","v":191.63017154026326},{"$f":"AP25/$AP$60","v":1.4422662493681005E-2}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('520CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('520CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G28*$E$33/1000000","v":0},{"$f":"I28*(1+$C28/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I28:AL28)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I28:AL28,I$70:AL$70)","v":0},{"$f":"AP28/$AP$60","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('520CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('520CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":82149.921013562067},"h/a",{"$f":"G29*$E$33/1000000","v":3.3024268247451953},{"$f":"I29*(1+$C29/100)","v":3.4014996294875512},3.5035446183721777,3.6086509569233431,3.7169104856310433,3.8284178001999747,3.9432703342059741,4.0615684442321536,4.1834154975591185,4.308917962485892,4.4381855013604685,4.5713310664012825,4.7084709983933211,4.8497251283451206,4.9952168821954741,5.1450733886613387,5.2994255903211789,5.4584083580308143,5.6221606087717388,5.7908254270348909,5.9645501898459381,6.1434866955413163,6.3277912964075558,6.5176250352997824,6.7131537863587765,6.9145483999495401,7.1219848519480262,7.3356443975064671,7.5557137294316616,7.7823851413146121,null,1.9097778826474551E-2,null,232.17894437541258,1.7474484972540619E-2]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('520CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('520CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":21653.164276152358},"h/a",{"$f":"G30*$E$33/1000000","v":0.87045720390132486},{"$f":"I30*(1+$C30/100)","v":0.89657092001836458},0.92346804761891554,0.95117208904748307,0.9797072517189076,1.0090984692704748,1.0393714233485891,1.0705525660490469,1.1026691430305184,1.1357492173214341,1.169821693841077,1.2049163446563094,1.2410638349959986,1.2782957500458785,1.3166446225472548,1.3561439612236725,1.3968282800603828,1.4387331284621943,1.4818951223160601,1.526351975985542,1.5721425352651082,1.6193068113230615,1.6678860156627535,1.7179225961326361,1.7694602740166152,1.8225440822371137,1.8772204047042271,1.9335370168453541,1.9915431273507147,2.0512894211712362,null,5.0338130230339331E-3,null,61.19797514101662,4.6059434882367292E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('520CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('520CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38516.435155871019},"h/a",{"$f":"G31*$E$33/1000000","v":1.548360693266015},{"$f":"I31*(1+$C31/100)","v":1.5948115140639956},1.6426558594859155,1.691935535270493,1.7426936013286078,1.7949744093684661,1.8488236416495201,1.9042883508990056,1.9614170014259757,2.0202595114687552,2.0808672968128179,2.1432933157172025,2.2075921151887186,2.2738198786443804,2.3420344750037119,2.4122955092538234,2.4846643745314383,2.5592043057673814,2.6359804349404028,2.715059847988615,2.7965116434282735,2.880406992731122,2.9668192025130558,3.0558237785884477,3.1474984919461013,3.2419234467044844,3.339181150105619,3.4393565846087877,3.5425372821470513,3.6488134006114628,null,8.9540969816591515E-3,null,108.8583548865229,8.1930068711324675E-3]
[null,"OME",3,"Kurve C",7,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('520CAPEX'!K12/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('520CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":63669.506505969599},"h/a",{"$f":"G32*$E$33/1000000","v":2.5595141615399779},{"$f":"I32*(1+$C32/100)","v":2.6362995863861771},2.7153885739777626,2.7968502311970953,2.8807557381330082,2.9671784102769987,3.0561937625853086,3.1478795754628681,3.2423159627267544,3.3395854416085573,3.4397730048568143,3.5429661950025189,3.6492551808525944,3.7587328362781722,3.8714948213665177,3.9876396660075133,4.1072688559877388,4.2304869216673708,4.357401529317392,4.488123575196914,4.6227672824528216,4.7614503009264064,4.9042938099541988,5.0514226242528251,5.2029653029804104,5.3590542620698232,5.5198258899319184,5.6854206666298763,5.8559832866287724,6.0316627852276357,null,1.4801549876609751E-2,null,179.94805870865076,1.3543431581193687E-2]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":1.6561517766905027},{"$f":"I33*(1+$C33/100)","v":1.7058363299912178},1.7570114198909543,1.8097217624876829,1.8640134153623134,1.9199338178231828,1.9775318323578783,2.0368577873286147,2.0979635209484733,2.1609024265769277,2.2257294993742356,2.2925013843554627,2.3612764258861265,2.4321147186627106,2.5050781602225918,2.5802305050292698,2.6576374201801478,2.7373665427855522,2.8194875390691188,2.9040721652411925,2.9911943301984283,3.0809301601043813,3.1733580649075126,3.2685588068547382,3.3666155710603802,3.4676140381921918,3.5716424593379577,3.6787917331180964,3.7891554851116394,3.9028301496649886,null,9.5774477415554744E-3,null,116.43666662232059,8.7633733826207021E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'520STREAMS'!E36+D1*'520STREAMS'!E45+D1*'520STREAMS'!E57+D1*'520STREAMS'!E4","v":762886.04398522095},"t/a",{"$f":"G35*E35/1000000","v":1.9072151099630525},{"$f":"I35*(1+$C35/100)","v":1.9453594121623137},1.98426660040556,2.0239519324136714,2.0644309710619448,2.1057195904831838,2.1478339822928474,2.1907906619387045,2.2346064751774786,2.2792986046810282,2.3248845767746489,2.3713822683101418,2.4188099136763448,2.4671861119498719,2.5165298341888693,2.5668604308726466,2.6181976394900994,2.6705615922799013,2.7239728241254992,2.7784522806080094,2.8340213262201694,2.8907017527445729,2.9485157877994643,3.0074861035554536,3.0676358256265628,3.1289885421390942,3.1915683129818762,3.2553996792415139,3.3205076728263441,3.386917826282871,null,{"$f":"SUM(I35:AL35)/$AN$60","v":9.4048351729694758E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$70:AL$70)","v":124.95960286761623},{"$f":"AP35/$AP$60","v":9.4048351729694741E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'520CAPEX'!$L$18","v":39.86949415875111},{"$f":"I37*(1+$C37/100)","v":40.666884041926131},41.480221722764654,42.309826157219945,43.156022680364345,44.019143133971632,44.899525996651064,45.797516516584089,46.713466846915772,47.647736183854086,48.600690907531167,49.572704725681788,50.564158820195424,51.575441996599331,52.606950836531318,53.659089853261946,54.732271650327185,55.826917083333733,56.943455425000408,58.082324533500419,59.243971024170428,60.42885044465384,61.63742745354692,62.87017600261786,64.127579522670217,65.410131113123626,66.718333735386096,68.05270041009382,69.413754418295696,70.802029506661611,null,{"$f":"SUM(I37:AL37)/$AN$60","v":0.19660394836111983},null,{"$f":"SUMPRODUCT(I37:AL37,I$70:AL$70)","v":2612.2256113558146},{"$f":"AP37/$AP$60","v":0.19660394836111977}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":5.9804241238126661},{"$f":"I39*(1+$C39/100)","v":6.1000326062889192},6.2220332584146973,6.346473923582991,6.4734034020546511,6.602871470095744,6.7349288994976586,6.8696274774876116,7.0070200270373642,7.147160427578112,7.2901036361296745,7.4359057088522684,7.5846238230293137,7.7363162994899,7.8910426254796979,8.0488634779892916,8.2098407475490784,8.3740375625000603,8.5415183137500623,8.7123486800250642,8.8865956536255659,9.0643275666980774,9.245614118032039,9.4305264003926794,9.6191369284005326,9.8115196669685432,10.007750060307915,10.207905061514074,10.412063162744357,10.620304425999244,null,{"$f":"SUM(I39:AL39)/$AN$60","v":2.9490592254167978E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$70:AL$70)","v":391.833841703372},{"$f":"AP39/$AP$60","v":2.9490592254167954E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'520CAPEX'!$L$18","v":5.6956420226787294},{"$f":"I41*(1+$C41/100)","v":5.8095548631323037},5.9257459603949503,6.0442608796028496,6.1651460971949064,6.2884490191388043,6.4142179995215809,6.5425023595120129,6.6733524067022536,6.8068194548362984,6.9429558439330243,7.0818149608116849,7.223451260027919,7.367920285228478,7.515278690933048,7.6655842647517094,7.8188959500467439,7.9752738690476788,8.1347793464286333,8.297474933357206,8.4634244320243504,8.6326929206648373,8.8053467790781337,8.9814537146596969,9.161082788952891,9.3443044447319483,9.531190533626587,9.7218143442991192,9.9162506311851022,10.114575643808804,null,{"$f":"SUM(I41:AL41)/$AN$60","v":2.8086278337302834E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$70:AL$70)","v":373.17508733654495},{"$f":"AP41/$AP$60","v":2.8086278337302824E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100))","v":34.173852136072377},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":30.756466922465137},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":27.339081708857897},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":23.921696495250661},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":20.504311281643425},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":17.086926068036188},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":13.669540854428952},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":10.252155640821712},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":6.8347704272144716},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":3.4173852136072358},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('520CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'520CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$60","v":2.2846711091338248E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$70:AL$70)","v":886.38171310510108},{"$f":"AP44/$AP$60","v":6.6711751004197309E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('520CAPEX'!$L$18*(1-$E$43/100))","v":34.173852136072377},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":34.173852136072377},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":5.6843418860808015E-14},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'520CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'520CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'520CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$60","v":4.1539474711524096E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$70:AL$70)","v":1412.6641720317759},{"$f":"AP45/$AP$60","v":0.10632135016300803}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'520CAPEX'!L18*$E$47/100","v":17.086926068036188},{"$f":"I47*(1+$C47/100)","v":17.428664589396913},17.777237881184853,18.13278263880855,18.495438291584723,18.865347057416418,19.242653998564748,19.627507078536045,20.020057220106764,20.4204583645089,20.828867531799077,21.245444882435059,21.670353780083762,22.103760855685437,22.545836072799144,22.996752794255126,23.456687850140231,23.925821607143035,24.404338039285896,24.892424800071616,25.390273296073048,25.898078761994508,26.416040337234399,26.944361143979087,27.483248366858668,28.03291333419584,28.593571600879756,29.16544303289735,29.748751893555298,30.343726931426403,null,{"$f":"SUM(I47:AL47)/$AN$60","v":8.4258835011908534E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$70:AL$70)","v":1119.5252620096351},{"$f":"AP47/$AP$60","v":8.4258835011908492E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":211.9301652922029},211.48379840559824,211.0998329587317,210.77960641259398,210.52448566036139,210.33586769652882,210.21518030183938,210.16388274440038,210.18346649738297,210.2754559737146,176.26755714211032,179.92645205491496,183.66253117907456,187.47745838820924,191.3729344390932,195.3506978174884,199.41252560413992,203.56023436143352,207.79568104122936,212.12076391439805,216.53742352260051,221.04764365286445,225.65345233552799,230.356922866133,235.160174851867,240.06537528316795,245.07473963112284,250.19053297130554,255.4150711347188,260.75072188651984,null,{"$f":"SUM(I49:AL49)","v":6424.1906360212724},null,{"$f":"SUMPRODUCT(I49:AL49,I$70:AL$70)","v":11754.043081527196},{"$f":"AP49/$AP$60","v":0.88464459922186267}]
[]
[]
["Einzahlungen"]
["Verkauf","OME",2,null,922.94674327748373,"€/t",{"$f":"D1","v":218174.31089986363},"t/a",{"$f":"E53*G53/1000000","v":201.36326971183837},{"$f":"I53*(1+$C53/100)","v":205.39053510607513},209.49834580819663,213.68831272436057,217.96207897884779,222.32132055842473,226.76774696959322,231.3031019089851,235.9291639471648,240.64774722610809,245.46070217063027,250.36991621404289,255.37731453832376,260.48486082909022,265.69455804567201,271.00844920658545,276.42861819071715,281.95719055453151,287.59633436562217,293.34826105293462,299.21522627399332,305.19953079947322,311.30352141546268,317.52959184377193,323.88018368064735,330.35778735426032,336.96494310134551,343.70424196337245,350.57832680263994,357.58989333869272,null,{"$f":"SUM(I53:AL53)/$AN$60*(AN60-AN49)/AN60","v":0.21757528546227556},null,{"$f":"SUMPRODUCT(I53:AL53,I$70:AL$70)","v":13193.202006355468},{"$f":"AP53/$AP$60*($AP$60-$AP$49)/$AP$60","v":0.11454330153534768}]
[null,null,null,null,{"$f":"E53/1000","v":0.92294674327748372},"€/kg"]
[null,null,null,null,{"$f":"E54/G55*32","v":1.5415369930092888},"€/l BÄ",19.158992563146043,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('520STREAMS'!E66+'520STREAMS'!E42-'520EC'!I10)/3600<0,-D1*1000*('520STREAMS'!E66+'520STREAMS'!E42-'520EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G57*E57/1000000","v":0},{"$f":"I57*(1+$C57/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I57:AL57)/$AN$60*($AN$60-$AN$49)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I57:AL57,I$70:AL$70)","v":0},{"$f":"AP57/$AP$60*($AP$60-$AP$49)/$AP$60","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('520EC'!J10>0,'520EC'!J10,0)*D1*1000/3600","v":71382.157082381746},"MWh/a",{"$f":"G58*E58/1000000","v":1.427643141647635},{"$f":"I58*(1+$C58/100)","v":1.4561960044805877},1.4853199245701996,1.5150263230616037,1.5453268495228358,1.5762333865132925,1.6077580542435583,1.6399132153284295,1.672711479634998,1.7061657092276981,1.7402890234122521,1.7750948038804972,1.8105966999581071,1.8468086339572694,1.8837448066364149,1.9214197027691431,1.959848096824526,1.9990450587610165,2.0390259599362368,2.0798064791349615,2.121402608717661,2.1638306608920144,2.2071072741098545,2.2512494195920518,2.2962744079838928,2.3421998961435708,2.3890438940664422,2.4368247719477711,2.4855612673867267,2.5352724927344612,null,{"$f":"SUM(I58:AL58)/$AN$60*($AN$60-$AN$49)/$AN$60","v":1.5425845265959266E-3},null,{"$f":"SUMPRODUCT(I58:AL58,I$70:AL$70)","v":93.538331929648166},{"$f":"AP58/$AP$60*($AP$60-$AP$49)/$AP$60","v":8.1209924278957148E-4}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I58)","v":202.79091285348599},206.84673111055571,210.98366573276684,215.20333904742216,219.50740582837062,223.89755394493801,228.37550502383678,232.94301512431352,237.60187542679978,242.35391293533579,247.20099119404253,252.14501101792339,257.18791123828186,262.33166946304749,267.57830285230841,272.92986890935458,278.38846628754169,283.95623561329251,289.63536032555839,295.42806753206958,301.33662888271101,307.36336146036524,313.51062868957251,319.78084126336398,326.17645808863125,332.69998725040392,339.35398699541196,346.14106673532024,353.06388807002668,360.12516583142718,null,{"$f":"SUM(I60:AL60)","v":8226.8378147284784},null,{"$f":"SUMPRODUCT(I60:AL60,I$70:AL$70)","v":13286.740338285119},{"$f":"AP60/$AP$60*($AP$60-$AP$49)/$AP$60","v":0.11535540077813729}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I60-I49","v":-9.139252438716909},-4.6370672950425273,-0.11616722596485829,4.423732634828184,8.9829201680092297,13.561686248409188,18.160324721997398,22.779132379913136,27.418408929416813,32.078456961621185,70.93343405193221,72.218558963008434,73.525380059207293,74.854211074838247,76.205368413215211,77.579171091866186,78.975940683401774,80.396001251858991,81.839679284329037,83.307303617671522,84.799205360110506,86.315717807500789,87.857176354044526,89.423918397230977,91.016283236764252,92.634611967235969,94.27924736428912,95.950533764014693,97.648816935307877,99.374443944907341]
["Barwert",null,10,null,null,null,null,null,{"$f":"I63*(1+$C$64/100)^-(I5)","v":-8.3084113079244624},-3.8322870206963033,-8.7278156247076077E-2,3.0214689125252256,5.5776866756550572,7.6552183347958005,9.3191180607987611,10.626633370003981,11.628081926528537,12.367633816807086,24.861735904467892,23.011058496246978,21.297683609754515,19.711453292429201,18.2429593173717,16.883487960038913,15.624968835584328,14.459927498698983,13.381441529670505,12.38309985063955,11.4589650348102,10.603538388772796,9.811727604224016,9.0788167903144323,8.4004387117035382,7.7725490702373152,7.1914026800573536,6.6535313969735697,6.1557236731463938,5.6950056175906507]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$64/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'520CAPEX'!L18","v":227.82568090714918},{"$f":"$H$67*(1+$C$67/100)^I5","v":250.60824899786411},275.66907389765055,303.23598128741565,333.55957941615719,366.91553735777296,403.60709109355031,443.96780020290538,488.3645802231959,537.20103824551552,590.92114207006716,650.01325627707399,715.01458190478127,786.51604009525943,865.16764410478561,951.68440851526407,1046.8528493667907,1151.5381343034696,1266.6919477338167,1393.3611425071988,1532.6972567579185,1685.9669824337104,1854.5636806770817,2040.0200487447903,2244.0220536192687,2468.4242589811961,2715.266684879316,2986.7933533672481,3285.4726887039728,3614.0199575743704,3975.4219533318083,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1532.6972567579185}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I63*I70","v":-55.894836653038148},-25.781710737535569,-0.58716379172943689,20.32693195590236,37.523886827823524,51.500480959415228,62.694366281783047,71.490675458203611,78.227920571474783,83.203255875847361,167.25732703745444,154.80689486743017,143.28016540537635,132.60880102595158,122.72950788316727,113.58366439560132,105.1169770496078,97.27916151474939,90.023647212761944,83.307303617671522,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$68:I68)","v":-55.894836653038148},{"$f":"SUM($I$68:J68)","v":-81.676547390573717},{"$f":"SUM($I$68:K68)","v":-82.263711182303155},{"$f":"SUM($I$68:L68)","v":-61.936779226400795},{"$f":"SUM($I$68:M68)","v":-24.41289239857727},{"$f":"SUM($I$68:N68)","v":27.087588560837958},{"$f":"SUM($I$68:O68)","v":89.781954842621005},{"$f":"SUM($I$68:P68)","v":161.27263030082463},{"$f":"SUM($I$68:Q68)","v":239.50055087229941},{"$f":"SUM($I$68:R68)","v":322.7038067481468},{"$f":"SUM($I$68:S68)","v":489.96113378560125},{"$f":"SUM($I$68:T68)","v":644.76802865303148},{"$f":"SUM($I$68:U68)","v":788.04819405840783},{"$f":"SUM($I$68:V68)","v":920.65699508435944},{"$f":"SUM($I$68:W68)","v":1043.3865029675267},{"$f":"SUM($I$68:X68)","v":1156.970167363128},{"$f":"SUM($I$68:Y68)","v":1262.0871444127358},{"$f":"SUM($I$68:Z68)","v":1359.3663059274852},{"$f":"SUM($I$68:AA68)","v":1449.3899531402471},{"$f":"SUM($I$68:AB68)","v":1532.6972567579187},{"$f":"SUM($I$68:AC68)","v":1532.6972567579187},{"$f":"SUM($I$68:AD68)","v":1532.6972567579187},{"$f":"SUM($I$68:AE68)","v":1532.6972567579187},{"$f":"SUM($I$68:AF68)","v":1532.6972567579187},{"$f":"SUM($I$68:AG68)","v":1532.6972567579187},{"$f":"SUM($I$68:AH68)","v":1532.6972567579187},{"$f":"SUM($I$68:AI68)","v":1532.6972567579187},{"$f":"SUM($I$68:AJ68)","v":1532.6972567579187},{"$f":"SUM($I$68:AK68)","v":1532.6972567579187},{"$f":"SUM($I$68:AL68)","v":1532.6972567579187},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1532.6972567579187}]
[null,null,{"$f":"C67","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$70/100)^($H$1-I5)>=1,(1+$C$70/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ19","v":4.7287812332682644E-2},{"$f":"K76*$L$89","v":7.2895912029311172E-2},{"$f":"K76","v":4.7287812332682644E-2},{"$f":"L76","v":7.2895912029311172E-2},null,{"$f":"N87","v":0.61774569231890775}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N76","v":7.2895912029311172E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.24539932445889728},{"$f":"K78*$L$89","v":0.37829213671287931},{"$f":"K78","v":0.24539932445889728},{"$f":"L78","v":0.37829213671287931},null,{"$f":"N78","v":0.37829213671287931}]
[null,null,null,null,null,null,null,null,"Co2-Emissionen",null,{"$f":"AQ18","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":9.4048351729694741E-3},1.4497901332287358E-2,null,null,null,{"$f":"N82","v":8.8476607060660017E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ25+AQ24+AQ23","v":1.5186796812937876E-2},2.3411009092459304E-2,null,null,null,{"$f":"N83","v":0.30307225937035409}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ13+AQ17+AQ8+AQ15+AQ9+AQ16","v":3.2803427271114891E-2},5.0567696635913352E-2,{"$f":"K81+K80+K82","v":5.7395059257022242E-2},{"$f":"L81+L80+L82","v":8.8476607060660017E-2},null,{"$f":"N84","v":8.105438551717653E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37","v":0.19660394836111977},0.30307225937035409,{"$f":"K83","v":0.19660394836111977},{"$f":"L83","v":0.30307225937035409}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":5.2580240295724202E-2},8.105438551717653E-2,{"$f":"K84","v":5.2580240295724202E-2},{"$f":"L84","v":8.105438551717653E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":0.11234511334921132},0.17318414821163094]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":0.17303310116720533},0.26673692646436575]
[null,null,null,null,null,null,null,null,"Rendite - OME",null,{"$f":"AQ53","v":0.11454330153534768},0.17657273661815612,{"$f":"K85+K86+K87+K88","v":0.40073361529455392},{"$f":"L85+L86+L87+L88","v":0.61774569231890775}]
[null,null,null,null,null,null,null,null,"Rendite - Strom/Wärme",null,{"$f":"AQ57+AQ58","v":8.1209924278957148E-4},1.2518810247549564E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":1.5415369930092888},"pro Liter",{"$f":"SUM(N76:N87)","v":1.5415369930092888}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":218174.31089986363},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":1.5415369930092888},{"$f":"N119","v":218174.31089986363}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.5415369930092888},{"$f":"N120","v":218174.31089986363},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.5415369930092888},{"$f":"N121","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.5415369930092888},{"$f":"N122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.5415369930092888},{"$f":"O132*R122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.5415369930092888},{"$f":"O133*R123","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.5415369930092888},{"$f":"O134*R124","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.5415369930092888},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":922.94674327748373},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L76","v":7.2895912029311172E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L78","v":0.37829213671287931}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L79","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L80","v":1.4497901332287358E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,2.3411009092459304E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,5.0567696635913352E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.30307225937035409]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,8.105438551717653E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.17318414821163094]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.26673692646436575]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.17657273661815612]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L88","v":1.2518810247549564E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L92","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G21+G19+G23","v":191790.77259578096},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":4625993435.0102367},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0.3990313075877705}]
[null,null,"Biomasse",null,{"$f":"I7*1000000/E7","v":2764708.501147144},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":6967065422.8908024},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.6009686924122295}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G53*G55*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":2.773459056914124},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":2.7734590569141235},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":1.1066969940215876},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.6667620628925364},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":-4.4408920985006262E-16},"g CO2/MJ"]

{"sheet":"520STREAMS","index":180,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["OME3-5",null,"OUT","OME3-5",1,{"$f":"Q3+L4/100*Q3","v":1},null,null,null,null,null,"Variation OME-Ausbeute",null,null,"Ausgangswert:",null,1]
[null,null,null,"H2O",{"$f":"F4/$F$3*$E$3","v":2.5540216753722262},2.5540216753722262,null,null,null,null,null,0,"%"]
[null,null,"IN","MeOH",1.2630010935404545,1.2630010935404545]
[null,null,null,"H2O",1.6097670119461396,1.6097670119461396]
[null,null,"THERMAL",null,-0.53464611561418207,-0.53464611561418207,172.62299999999999,153.02799999999999]
[null,null,null,null,-0.48378269681565811,-0.48378269681565811,153.02799999999999,80]
[null,null,null,null,-0.15705865056508198,-0.15705865056508198,279.49599999999998,188.28299999999999]
[null,null,null,null,-0.33568938662901682,-0.33568938662901682,188.28299999999999,162.435]
[null,null,null,null,-0.23789763189370672,-0.23789763189370672,162.435,40]
[null,null,null,null,-6.5298395054831145E-3,-6.5298395054831145E-3,80,80]
[null,null,null,null,-3.1534575364600199,-3.1534575364600199,167.97624200000001,167.97624200000001]
[null,null,null,null,4.5224131597049002,4.5224131597049002,283.155078,283.155078]
[null,null,null,null,-0.75976576560990738,-0.75976576560990738,286.91863899999998,286.91863899999998]
[null,null,null,null,1.0803019384180328,1.0803019384180328,401.27373999999998,401.27373999999998]
[null,null,null,null,-0.24722076936995879,-0.24722076936995879,67.150000000000034,67.150000000000034]
[null,null,null,null,-0.71150307335855822,-0.71150307335855822,42.350000000000023,42.350000000000023]
[null,null,null,null,1.0576971060673495,1.0576971060673495,100.75,100.75]
[null,null,null,null,-0.29911390038375635,-0.29911390038375635,90,90]
[null,null,null,null,-9.5645506751137182E-3,-9.5645506751137182E-3,90,86.840199999999996]
[null,null,null,null,-1.3684687649477336,-1.3684687649477336,86.840199999999996,74.415899999999993]
[null,null,null,null,-1.653650341263655,-1.653650341263655,74.415899999999993,6.9599900000000003]
[null,null,null,null,-0.39938452066524094,-0.39938452066524094,7.3591321599999997,7.3591321599999997]
[null,null,null,null,1.1337399913739705,1.1337399913739705,58.973140299999997,58.973140299999997]
[null,null,null,null,1.1295827027063905,1.1295827027063905,113.915657,113.915657]
[null,null,null,null,-1.1177315553122511,-1.1177315553122511,50.384634200000001,50.384634200000001]
[null,null,null,null,1.6794491805556204,1.6794491805556204,40,200]
[null,null,null,null,8.3235987425668123E-2,8.3235987425668123E-2,40,71.006500000000003]
[null,null,null,null,0.87963823791320761,0.87963823791320761,71.006500000000003,71.006500000000003]
[null,null,null,null,0.17073897078621361,0.17073897078621361,71.006500000000003,200]
[null,null,null,null,-2.2015709359276814,-2.2015709359276814,300,120]
[null,null,null,null,-2.7395056992539288,-2.7395056992539288,300,300]
[null,null,"WORK",null,0,0]
["MeOH",null,"OUT","MeOH",{"$f":"E5","v":1.2630010935404545},{"$f":"Q35+L36/100*Q35","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"F36*$E$35/$F$35","v":5.474576160062828E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.18012113434956553,2.4239082569594599]
[null,null,null,"CO",1.0873506724137203,14.632587578307101]
[null,null,null,"H2",0.18736071734787141,2.5213320549491001]
[null,null,"THERMAL",null,-3.3652370708509776,-45.286334400000001,260,260]
[null,null,null,null,-2.2080387516604074,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.48117658457319168,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F43*$E$38/$F$43","v":1.0873506724137203},16.963832704110899]
[null,null,null,"H2",0.18789747351910738,2.9314014210591899]
[null,null,null,"H2O",5.724357190885326E-3,8.9306090655366002E-2]
[null,null,null,"CO2",0.76051376074749921,11.8648275425778]
[null,null,"IN","CO",1.5713859246539414,24.5153]
[null,null,null,"H2",0.15306194870382522,2.3879299999999999]
[null,null,null,"H2O",0.31703839051343047,4.9461377584030197]
[null,null,"THERMAL",null,-0.6868155513713663,-10.715056704,230,230]
[null,null,null,null,0.30495679788547042,4.7576520000000002,30,224.04300000000001]
[null,null,null,null,0.58259008325354233,9.0890280000000008,224.04300000000001,224.04300000000001]
[null,null,null,null,3.6920547274586529E-3,5.7600000000000054E-2,224.04300000000001,230]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F55*($E$48)/$F$55","v":0.15306194870382522},2.3879299999999999]
[null,null,null,"CO",1.5713859246539417,24.5153]
[null,null,null,"H2O",0.88218955589385661,13.7631]
[null,null,"IN","H2O",1.0682601404136434,16.666]
[null,null,null,"OLIVIN",7.2110443895676756E-3,0.1125]
[null,null,null,"BIOMW",5.3414929965852718,83.332999999999998]
[null,null,"THERMAL",null,-0.61040971562494328,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-3.5007624494264027,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-3.425972958319115,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-2.915084885407023,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-2.720490525927906,-42.44256,899.4,230]
[null,null,"WORK",null,2.9745731172032008,46.40652]

{"sheet":"520PINCH","index":181,"n_rows":41,"n_cols":44,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-18.295967322453599},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",20.587637539781895,null,"MIN-DT",{"$f":"MIN(AF3:AF20,AK3:AK41)","v":4.9999999999997158}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.30495679788547042,1.5715939141606264E-3,30,224.04300000000001,null,"HOT",1.653650341263655,2.4514536106082556E-2,6.9599900000000003,74.415899999999993,null,"COOL-CURVE",30,0,null,null,6.9599900000000003,0,null,null,{"$f":"V3+AC1","v":20.587637539781895},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE),35))-AD3,AG3-AD3))","v":139.64336988169669},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ41,3,TRUE),35)))","v":169.64336988169669},{"$f":"Z3","v":0},{"$f":"Y3","v":6.9599900000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-20.587637539781895,6.9599900000000003,169.64336988169669]
["deltaT",null,{"$f":"'520STREAMS'!E40","v":-3.3652370708509776},{"$f":"'520STREAMS'!F40","v":-45.286334400000001},{"$f":"'520STREAMS'!G40","v":260},{"$f":"'520STREAMS'!H40","v":260},null,null,8.3235987425668123E-2,2.6844689799128607E-3,40,71.006500000000003,null,null,0.39938452066524094,-1,7.3591321599999997,7.3591321599999997,null,null,40,1.5715939141606263E-2,null,null,7.3591321599999997,9.7847848927797645E-3,null,null,{"$f":"V4+AC1","v":20.603353478923502},40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE),35))-AD4,AG4-AD4))","v":129.94270498111777},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ41,3,TRUE),35)))","v":169.94270498111777},9.7847848927797645E-3,7.3591321599999997,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-0.44783548192563671,845.65452546693257,944.96400000000006]
[5,"k",{"$f":"'520STREAMS'!E41","v":-2.2080387516604074},{"$f":"'520STREAMS'!F41","v":-29.713799999999999},{"$f":"'520STREAMS'!G41","v":91.755499999999998},{"$f":"'520STREAMS'!H41","v":39.999600000000001},null,null,1.6794491805556204,1.0496557378472628E-2,40,200,null,null,2.2080387516604074,4.2662551547947333E-2,39.999600000000001,91.755499999999998,null,null,58.973140299999997,0.29561947336524791,null,null,7.3591321599999997,0.40916930555802072,"*",null,{"$f":"V5+AC1","v":20.883257013147144},58.973140299999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE),35))-AD5,AG5-AD5))","v":119.16895096229935},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ41,3,TRUE),35)))","v":178.14209126229935},0.40916930555802072,7.3591321599999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E50","v":-0.6868155513713663},{"$f":"'520STREAMS'!F50","v":-10.715056704},{"$f":"'520STREAMS'!G50","v":230},{"$f":"'520STREAMS'!H50","v":230},null,null,1.1337399913739705,-1,58.973140299999997,58.973140299999997,null,null,3.425972958319115,0.14578856484021493,40,63.499600000000001,null,null,58.973140299999997,1.4293594647392185,"*",null,39.999600000000001,1.2093352329411273,null,null,{"$f":"V6+AC1","v":22.016997004521112},58.973140299999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE),35))-AD6,AG6-AD6))","v":171.02685969999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ41,3,TRUE),35)))","v":230},1.2093352329411273,39.999600000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'520STREAMS'!E51","v":0.30495679788547042},{"$f":"'520STREAMS'!F51","v":4.7576520000000002},{"$f":"'520STREAMS'!G51","v":30},{"$f":"'520STREAMS'!H51","v":224.04300000000001},null,null,0.87963823791320761,-1,71.006500000000003,71.006500000000003,null,null,0.23789763189370672,1.9430524922914747E-3,40,162.435,null,null,71.006500000000003,1.6068830509962779,null,null,40,1.2093621037761888,null,null,{"$f":"V7+AC1","v":22.194520590778172},71.006500000000003,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE),35))-AD7,AG7-AD7))","v":158.99349999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ41,3,TRUE),35)))","v":230},1.2093621037761888,40,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,21.035473021707531,6.9599900000000003,944.96400000000006]
[null,null,{"$f":"'520STREAMS'!E52","v":0.58259008325354233},{"$f":"'520STREAMS'!F52","v":9.0890280000000008},{"$f":"'520STREAMS'!G52","v":224.04300000000001},{"$f":"'520STREAMS'!H52","v":224.04300000000001},null,null,0.17073897078621361,1.3236246073345837E-3,71.006500000000003,200,null,null,0.71150307335855822,-1,42.350000000000023,42.350000000000023,null,null,71.006500000000003,2.4865212889094854,"*",null,42.350000000000023,1.7143975604945541,null,null,{"$f":"V8+AC1","v":23.074158828691381},71.006500000000003,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE),35))-AD8,AG8-AD8))","v":188.99349999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ41,3,TRUE),35)))","v":260},1.7143975604945541,42.350000000000023,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E53","v":3.6920547274586529E-3},{"$f":"'520STREAMS'!F53","v":5.7600000000000054E-2},{"$f":"'520STREAMS'!G53","v":224.04300000000001},{"$f":"'520STREAMS'!H53","v":230},null,null,1.0576971060673495,-1,100.75,100.75,null,null,1.1177315553122511,-1,50.384634200000001,50.384634200000001,null,null,100.75,2.884839575390179,null,null,42.350000000000023,2.4259006338531122,"*",null,{"$f":"V9+AC1","v":23.472477115172072},100.75,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE),35))-AD9,AG9-AD9))","v":159.25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ41,3,TRUE),35)))","v":260},2.4259006338531122,42.350000000000023,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E61","v":-0.61040971562494328},{"$f":"'520STREAMS'!F61","v":-9.5230440000000005},{"$f":"'520STREAMS'!G61","v":113.328},{"$f":"'520STREAMS'!H61","v":73.405299999999997},null,null,1.1295827027063905,-1,113.915657,113.915657,null,null,3.5007624494264027,0.35340889078272147,63.499600000000001,73.405299999999997,null,null,100.75,3.9425366814575282,"*",null,50.384634200000001,4.1526134648156425,null,null,{"$f":"V10+AC1","v":24.530174221239424},100.75,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE),35))-AD10,AG10-AD10))","v":159.25},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ41,3,TRUE),35)))","v":260},4.1526134648156425,50.384634200000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E62","v":-3.5007624494264027},{"$f":"'520STREAMS'!F62","v":-54.615635999999995},{"$f":"'520STREAMS'!G62","v":73.405299999999997},{"$f":"'520STREAMS'!H62","v":63.499600000000001},null,null,0.58259008325354233,-1,224.04300000000001,224.04300000000001,null,null,0.24722076936995879,-1,67.150000000000034,67.150000000000034,null,null,113.915657,4.1188482095773713,null,null,50.384634200000001,5.2703450201278939,"*",null,{"$f":"V11+AC1","v":24.706485749359267},113.915657,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE),35))-AD11,AG11-AD11))","v":146.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ41,3,TRUE),35)))","v":260},5.2703450201278939,50.384634200000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E63","v":-3.425972958319115},{"$f":"'520STREAMS'!F63","v":-53.448840000000018},{"$f":"'520STREAMS'!G63","v":63.499600000000001},{"$f":"'520STREAMS'!H63","v":40},null,null,3.6920547274586529E-3,6.197842416415405E-4,224.04300000000001,230,null,null,0.61040971562494328,1.5289790410592049E-2,73.405299999999997,113.328,null,null,113.915657,5.2484309122837622,"*",null,63.499600000000001,8.0888653361486078,null,null,{"$f":"V12+AC1","v":25.836068452065657},113.915657,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE),35))-AD12,AG12-AD12))","v":146.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ41,3,TRUE),35)))","v":260},8.0888653361486078,63.499600000000001,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E64","v":-2.915084885407023},{"$f":"'520STREAMS'!F64","v":-45.478439999999999},{"$f":"'520STREAMS'!G64","v":944.96400000000006},{"$f":"'520STREAMS'!H64","v":230},null,null,4.5224131597049002,-1,283.155078,283.155078,null,null,1.3684687649477336,0.11014453650891667,74.415899999999993,86.840199999999996,null,null,200,6.4012531422357259,null,null,67.150000000000034,9.6312653106519974,null,null,{"$f":"V13+AC1","v":26.988890682017619},200,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE),35))-AD13,AG13-AD13))","v":86.918638999999985},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ41,3,TRUE),35)))","v":286.91863899999998},9.6312653106519974,67.150000000000034,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E7","v":-0.53464611561418207},{"$f":"'520STREAMS'!F65","v":-42.44256},{"$f":"'520STREAMS'!G65","v":899.4},{"$f":"'520STREAMS'!H65","v":230},null,null,1.0803019384180328,-1,401.27373999999998,401.27373999999998,null,null,6.5298395054831145E-3,-1,80,80,null,null,224.04300000000001,6.4390389747138901,null,null,67.150000000000034,9.8784860800219558,"*",null,{"$f":"V14+AC1","v":27.026676514495783},224.04300000000001,{"$f":"ROW()","v":14},{"$f":"IF(OR(AC14<AH3,AC14>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE),34))=AC14,INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE),35))-AD14,AG14-AD14))","v":62.875638999999978},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE),35))+(AC14-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ41,3,TRUE),35)))","v":286.91863899999998},9.8784860800219558,67.150000000000034,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E7","v":-0.53464611561418207},{"$f":"'520STREAMS'!F7","v":-0.53464611561418207},{"$f":"'520STREAMS'!G7","v":172.62299999999999},{"$f":"'520STREAMS'!H7","v":153.02799999999999},null,null,null,null,null,null,null,null,0.48378269681565811,6.624619280490472E-3,80,153.02799999999999,null,null,224.04300000000001,7.0216290579674325,"*",null,73.405299999999997,12.521531927192381,null,null,{"$f":"V15+AC1","v":27.609266597749325},224.04300000000001,{"$f":"ROW()","v":15},{"$f":"IF(OR(AC15<AH3,AC15>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE),34))=AC15,INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE),35))-AD15,AG15-AD15))","v":63.896255342786048},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE),35))+(AC15-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ41,3,TRUE),35)))","v":287.93925534278605},12.521531927192381,73.405299999999997,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E8","v":-0.48378269681565811},{"$f":"'520STREAMS'!F8","v":-0.48378269681565811},{"$f":"'520STREAMS'!G8","v":153.02799999999999},{"$f":"'520STREAMS'!H8","v":80},null,null,null,null,null,null,null,null,9.5645506751137182E-3,3.0269481217525492E-3,86.840199999999996,90,null,null,230,7.0253211126948916,null,null,74.415899999999993,12.606836603013198,null,null,{"$f":"V16+AC1","v":27.612958652476784},230,{"$f":"ROW()","v":16},{"$f":"IF(OR(AC16<AH3,AC16>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE),34))=AC16,INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE),35))-AD16,AG16-AD16))","v":58.155077999999719},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE),35))+(AC16-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ41,3,TRUE),35)))","v":288.15507799999972},12.606836603013198,74.415899999999993,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E9","v":-0.15705865056508198},{"$f":"'520STREAMS'!F9","v":-0.15705865056508198},{"$f":"'520STREAMS'!G9","v":279.49599999999998},{"$f":"'520STREAMS'!H9","v":188.28299999999999},null,null,null,null,null,null,null,null,0.29911390038375635,-1,90,90,null,null,283.155078,7.0253211126948916,null,null,80,13.556356581485524,null,null,{"$f":"V17+AC1","v":27.612958652476784},283.155078,{"$f":"ROW()","v":17},{"$f":"IF(OR(AC17<AH3,AC17>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE),34))=AC17,INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE),35))-AD17,AG17-AD17))","v":4.9999999999997158},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE),35))+(AC17-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ41,3,TRUE),35)))","v":288.15507799999972},13.556356581485524,80,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E10","v":-0.33568938662901682},{"$f":"'520STREAMS'!F10","v":-0.33568938662901682},{"$f":"'520STREAMS'!G10","v":188.28299999999999},{"$f":"'520STREAMS'!H10","v":162.435},null,null,null,null,null,null,null,null,2.2015709359276814,1.2230949644042675E-2,120,300,null,null,283.155078,11.547734272399792,"*",null,80,13.562886420991006,"*",null,{"$f":"V18+AC1","v":32.135371812181688},283.155078,{"$f":"ROW()","v":18},{"$f":"IF(OR(AC18<AH3,AC18>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE),34))=AC18,INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE),35))-AD18,AG18-AD18))","v":340.94184393709907},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE),35))+(AC18-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC18,AH3:AJ41,3,TRUE),35)))","v":624.09692193709907},13.562886420991006,80,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E11","v":-0.23789763189370672},{"$f":"'520STREAMS'!F11","v":-0.23789763189370672},{"$f":"'520STREAMS'!G11","v":162.435},{"$f":"'520STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,0.53464611561418207,2.7284823455686762E-2,153.02799999999999,172.62299999999999,null,null,401.27373999999998,11.547734272399792,null,null,86.840199999999996,14.771307277544283,null,null,{"$f":"V19+AC1","v":32.135371812181688},401.27373999999998,{"$f":"ROW()","v":19},{"$f":"IF(OR(AC19<AH3,AC19>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE),34))=AC19,INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE),35))-AD19,AG19-AD19))","v":222.82318193709909},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE),35))+(AC19-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC19,AH3:AJ41,3,TRUE),35)))","v":624.09692193709907},14.771307277544283,86.840199999999996,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E12","v":-6.5298395054831145E-3},{"$f":"'520STREAMS'!F12","v":-6.5298395054831145E-3},{"$f":"'520STREAMS'!G12","v":80},{"$f":"'520STREAMS'!H12","v":80},null,null,null,null,null,null,null,null,0.33568938662901682,1.2987054574010252E-2,162.435,188.28299999999999,null,null,401.27373999999998,12.628036210817825,"*",null,90,14.991061767607626,null,null,{"$f":"V20+AC1","v":33.21567375059972},401.27373999999998,{"$f":"ROW()","v":20},{"$f":"IF(OR(AC20<AH3,AC20>AH41),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE),34))=AC20,INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE),35))-AD20,AG20-AD20))","v":444.38078546693259},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE),35))+(AC20-INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC20,AH3:AJ41,3,TRUE),35)))","v":845.65452546693257},14.991061767607626,90,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E13","v":-3.1534575364600199},{"$f":"'520STREAMS'!F13","v":-3.1534575364600199},{"$f":"'520STREAMS'!G13","v":167.97624200000001},{"$f":"'520STREAMS'!H13","v":167.97624200000001},null,null,null,null,null,null,null,null,3.1534575364600199,-1,167.97624200000001,167.97624200000001,null,null,null,null,null,null,90,15.290175667991383,"*",null,null,null,null,null,null,15.290175667991383,90,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE),30)),AI21-AL21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E14","v":4.5224131597049002},{"$f":"'520STREAMS'!F14","v":4.5224131597049002},{"$f":"'520STREAMS'!G14","v":283.155078},{"$f":"'520STREAMS'!H14","v":283.155078},null,null,null,null,null,null,null,null,0.15705865056508198,1.7218888816844307E-3,188.28299999999999,279.49599999999998,null,null,null,null,null,null,91.755499999999998,15.40695155209672,null,null,null,null,null,null,null,15.40695155209672,91.755499999999998,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE),30)),AI22-AL22))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E15","v":-0.75976576560990738},{"$f":"'520STREAMS'!F15","v":-0.75976576560990738},{"$f":"'520STREAMS'!G15","v":286.91863899999998},{"$f":"'520STREAMS'!H15","v":286.91863899999998},null,null,null,null,null,null,null,null,0.6868155513713663,-1,230,230,null,null,null,null,null,null,113.328,15.921616655047554,null,null,null,null,null,null,null,15.921616655047554,113.328,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE),30)),AI23-AL23))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E16","v":1.0803019384180328},{"$f":"'520STREAMS'!F16","v":1.0803019384180328},{"$f":"'520STREAMS'!G16","v":401.27373999999998},{"$f":"'520STREAMS'!H16","v":401.27373999999998},null,null,null,null,null,null,null,null,0.53464611561418207,7.9869452586522568E-4,230,899.4,null,null,null,null,null,null,120,15.978780161115555,null,null,null,null,null,null,null,15.978780161115555,120,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE),30)),AI24-AL24))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E17","v":-0.24722076936995879},{"$f":"'520STREAMS'!F17","v":-0.24722076936995879},{"$f":"'520STREAMS'!G17","v":67.150000000000034},{"$f":"'520STREAMS'!H17","v":67.150000000000034},null,null,null,null,null,null,null,null,2.915084885407023,4.0772470857372159E-3,230,944.96400000000006,null,null,null,null,null,null,153.02799999999999,16.665717029270439,null,null,null,null,null,null,null,16.665717029270439,153.02799999999999,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE),30)),AI25-AL25))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E18","v":-0.71150307335855822},{"$f":"'520STREAMS'!F18","v":-0.71150307335855822},{"$f":"'520STREAMS'!G18","v":42.350000000000023},{"$f":"'520STREAMS'!H18","v":42.350000000000023},null,null,null,null,null,null,null,null,3.3652370708509776,-1,260,260,null,null,null,null,null,null,162.435,17.05572020161458,null,null,null,null,null,null,null,17.05572020161458,162.435,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE),30)),AI26-AL26))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E19","v":1.0576971060673495},{"$f":"'520STREAMS'!F19","v":1.0576971060673495},{"$f":"'520STREAMS'!G19","v":100.75},{"$f":"'520STREAMS'!H19","v":100.75},null,null,null,null,null,null,null,null,0.75976576560990738,-1,286.91863899999998,286.91863899999998,null,null,null,null,null,null,167.97624200000001,17.346651075439066,null,null,null,null,null,null,null,17.346651075439066,167.97624200000001,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE),30)),AI27-AL27))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E20","v":-0.29911390038375635},{"$f":"'520STREAMS'!F20","v":-0.29911390038375635},{"$f":"'520STREAMS'!G20","v":90},{"$f":"'520STREAMS'!H20","v":90},null,null,null,null,null,null,null,null,2.7395056992539288,-1,300,300,null,null,null,null,null,null,167.97624200000001,20.500108611899087,"*",null,null,null,null,null,null,20.500108611899087,167.97624200000001,{"$f":"ROW()","v":28},{"$f":"IF(OR(AH28<AC3,AH28>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE),29))=AH28,AI28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE),30)),AI28-AL28))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE),30))+(AH28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE20,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'520STREAMS'!E21","v":-9.5645506751137182E-3},{"$f":"'520STREAMS'!F21","v":-9.5645506751137182E-3},{"$f":"'520STREAMS'!G21","v":90},{"$f":"'520STREAMS'!H21","v":86.840199999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.62299999999999,20.744076546414661,null,null,null,null,null,null,null,20.744076546414661,172.62299999999999,{"$f":"ROW()","v":29},{"$f":"IF(OR(AH29<AC3,AH29>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE),29))=AH29,AI29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE),30)),AI29-AL29))","v":123.08414758657231},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE),30))+(AH29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE20,3,TRUE),30)))","v":49.538852413427676}]
[null,null,{"$f":"'520STREAMS'!E22","v":-1.3684687649477336},{"$f":"'520STREAMS'!F22","v":-1.3684687649477336},{"$f":"'520STREAMS'!G22","v":86.840199999999996},{"$f":"'520STREAMS'!H22","v":74.415899999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.28299999999999,21.138990492469368,null,null,null,null,null,null,null,21.138990492469368,188.28299999999999,{"$f":"ROW()","v":30},{"$f":"IF(OR(AH30<AC3,AH30>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE),29))=AH30,AI30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE),30)),AI30-AL30))","v":129.3098597},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE),30))+(AH30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE20,3,TRUE),30)))","v":58.973140299999997}]
[null,null,{"$f":"'520STREAMS'!E23","v":-1.653650341263655},{"$f":"'520STREAMS'!F23","v":-1.653650341263655},{"$f":"'520STREAMS'!G23","v":74.415899999999993},{"$f":"'520STREAMS'!H23","v":6.9599900000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,21.721061057247123,null,null,null,null,null,null,null,21.721061057247123,230,{"$f":"ROW()","v":31},{"$f":"IF(OR(AH31<AC3,AH31>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE),29))=AH31,AI31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE),30)),AI31-AL31))","v":171.02685969999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE),30))+(AH31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE20,3,TRUE),30)))","v":58.973140299999997}]
[null,null,{"$f":"'520STREAMS'!E24","v":-0.39938452066524094},{"$f":"'520STREAMS'!F24","v":-0.39938452066524094},{"$f":"'520STREAMS'!G24","v":7.3591321599999997},{"$f":"'520STREAMS'!H24","v":7.3591321599999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,22.407876608618491,"*",null,null,null,null,null,null,22.407876608618491,230,{"$f":"ROW()","v":32},{"$f":"IF(OR(AH32<AC3,AH32>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE),29))=AH32,AI32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE),30)),AI32-AL32))","v":158.99349999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE),30))+(AH32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE20,3,TRUE),30)))","v":71.006500000000003}]
[null,null,{"$f":"'520STREAMS'!E25","v":1.1337399913739705},{"$f":"'520STREAMS'!F25","v":1.1337399913739705},{"$f":"'520STREAMS'!G25","v":58.973140299999997},{"$f":"'520STREAMS'!H25","v":58.973140299999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,22.972740012738374,null,null,null,null,null,null,null,22.972740012738374,260,{"$f":"ROW()","v":33},{"$f":"IF(OR(AH33<AC3,AH33>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE),29))=AH33,AI33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE),30)),AI33-AL33))","v":188.99349999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE),30))+(AH33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE20,3,TRUE),30)))","v":71.006500000000003}]
[null,null,{"$f":"'520STREAMS'!E26","v":1.1295827027063905},{"$f":"'520STREAMS'!F26","v":1.1295827027063905},{"$f":"'520STREAMS'!G26","v":113.915657},{"$f":"'520STREAMS'!H26","v":113.915657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,26.337977083589351,"*",null,null,null,null,null,null,26.337977083589351,260,{"$f":"ROW()","v":34},{"$f":"IF(OR(AH34<AC3,AH34>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE),29))=AH34,AI34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE),30)),AI34-AL34))","v":108.60547273867039},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE),30))+(AH34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE20,3,TRUE),30)))","v":151.39452726132961}]
[null,null,{"$f":"'520STREAMS'!E27","v":-1.1177315553122511},{"$f":"'520STREAMS'!F27","v":-1.1177315553122511},{"$f":"'520STREAMS'!G27","v":50.384634200000001},{"$f":"'520STREAMS'!H27","v":50.384634200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279.49599999999998,26.705062981146732,null,null,null,null,null,null,null,26.705062981146732,279.49599999999998,{"$f":"ROW()","v":35},{"$f":"IF(OR(AH35<AC3,AH35>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE),29))=AH35,AI35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE),30)),AI35-AL35))","v":100.69017939719026},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE),30))+(AH35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE20,3,TRUE),30)))","v":178.80582060280972}]
[null,null,{"$f":"'520STREAMS'!E28","v":1.6794491805556204},{"$f":"'520STREAMS'!F28","v":1.6794491805556204},{"$f":"'520STREAMS'!G28","v":40},{"$f":"'520STREAMS'!H28","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,26.832041259349644,null,null,null,null,null,null,null,26.832041259349644,286.91863899999998,{"$f":"ROW()","v":36},{"$f":"IF(OR(AH36<AC3,AH36>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE),29))=AH36,AI36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE),30)),AI36-AL36))","v":98.631008131591557},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE),30))+(AH36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE20,3,TRUE),30)))","v":188.28763086840843}]
[null,null,{"$f":"'520STREAMS'!E29","v":8.3235987425668123E-2},{"$f":"'520STREAMS'!F29","v":8.3235987425668123E-2},{"$f":"'520STREAMS'!G29","v":40},{"$f":"'520STREAMS'!H29","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,27.59180702495955,"*",null,null,null,null,null,null,27.59180702495955,286.91863899999998,{"$f":"ROW()","v":37},{"$f":"IF(OR(AH37<AC3,AH37>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE),29))=AH37,AI37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE),30)),AI37-AL37))","v":62.875638999999978},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE),30))+(AH37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE20,3,TRUE),30)))","v":224.04300000000001}]
[null,null,{"$f":"'520STREAMS'!E30","v":0.87963823791320761},{"$f":"'520STREAMS'!F30","v":0.87963823791320761},{"$f":"'520STREAMS'!G30","v":71.006500000000003},{"$f":"'520STREAMS'!H30","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,27.815588445062389,null,null,null,null,null,null,null,27.815588445062389,300,{"$f":"ROW()","v":38},{"$f":"IF(OR(AH38<AC3,AH38>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE),29))=AH38,AI38-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE),30)),AI38-AL38))","v":16.844921999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE),30))+(AH38-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE20,3,TRUE),30)))","v":283.155078}]
[null,null,{"$f":"'520STREAMS'!E31","v":0.17073897078621361},{"$f":"'520STREAMS'!F31","v":0.17073897078621361},{"$f":"'520STREAMS'!G31","v":71.006500000000003},{"$f":"'520STREAMS'!H31","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,30.555094144316318,"*",null,null,null,null,null,null,30.555094144316318,300,{"$f":"ROW()","v":39},{"$f":"IF(OR(AH39<AC3,AH39>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE),29))=AH39,AI39-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE),30)),AI39-AL39))","v":16.844921999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE),30))+(AH39-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE20,3,TRUE),30)))","v":283.155078}]
[null,null,{"$f":"'520STREAMS'!E32","v":-2.2015709359276814},{"$f":"'520STREAMS'!F32","v":-2.2015709359276814},{"$f":"'520STREAMS'!G32","v":300},{"$f":"'520STREAMS'!H32","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,33.477733546310823,null,null,null,null,null,null,null,33.477733546310823,899.4,{"$f":"ROW()","v":40},{"$f":"IF(OR(AH40<AC3,AH40>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE),29))=AH40,AI40-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE),30)),AI40-AL40))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE),30))+(AH40-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE20,3,TRUE),30)))","v":404.43964640666235}]
[null,null,{"$f":"'520STREAMS'!E33","v":-2.7395056992539288},{"$f":"'520STREAMS'!F33","v":-2.7395056992539288},{"$f":"'520STREAMS'!G33","v":300},{"$f":"'520STREAMS'!H33","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,33.663509232525357,null,null,null,null,null,null,null,33.663509232525357,944.96400000000006,{"$f":"ROW()","v":41},{"$f":"IF(OR(AH41<AC3,AH41>AC20),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE),29))=AH41,AI41-INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE),30)),AI41-AL41))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE),30))+(AH41-INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH41,AC3:AE20,3,TRUE),30)))","v":406.68397554380732}]

{"sheet":"520EC","index":182,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'520OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.2093621037761888,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.5569473640476197,1.049793492861275E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'520OPEX'!D1*1000 /8000/3600","v":2.205174600092437},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,6.1274087284015355,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.127572475139422E-4,0.14895250401733989]
["Luftkühlung",{"$f":"C5","v":60},100,8.2668735668898208,0,0,3.4722222222222222E-5,0,0,0,2.8704422107256322E-4,0]
["Wärme",{"$f":"C6","v":100},250,4.9839931407143485,0,0.95,0,0,0,4.7347934836786312,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0.44783548192563671,0.65,0,0,0,0.2910930632516639,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0.2910930632516639},{"$f":"SUM(J4:J9)","v":1.1778461196310115},{"$f":"SUM(K4:K9)","v":1.5495949614477804E-3},{"$f":"SUM(L4:L9)","v":0.14895250401733989}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"525CAPEX","index":183,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'525OPEX'!D1","v":218174.31089986363},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu Syngas > Wassergas-Shift > Methanol-Synthese > OME-Synthese > OME"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'525STREAMS'!E60*8000/$G$2","v":5.5741896281856205},{"$f":"J9*$D$1","v":1216144.9809545649},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":473.81161414145913},{"$f":"(K9/C9)^H9*E9*G9","v":296.13225883841193},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('525STREAMS'!E47*8000/$G$2+'525STREAMS'!E48*8000/$G$2+'525STREAMS'!E49*8000/$G$2)*'525STREAMS'!A45","v":3.0742974285246345},{"$f":"J10*$D$1","v":670732.72296958487},4.3999382455467062,0.91665380115556372,"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'525STREAMS'!E35*8000/$G$2","v":1.2630010935404545},{"$f":"J11*$D$1","v":275554.39324896288},62.866377789073312,62.866377789073312,"TPI","Hannula"]
["OME",null,1000000,"OME",260.41782000000001,2016,{"$f":"VLOOKUP($G$1,DATA!A6:B69,2,TRUE)/VLOOKUP(F12,DATA!A6:B69,2,TRUE)","v":1.1133468709617869},0.65,0.9,{"$f":"'525STREAMS'!E3*8000/$G$2","v":1},{"$f":"J12*$D$1","v":218174.31089986363},107.77636707685697,107.77636707685697,"TPI","N. Schmitz, J. Burger, E. Ströfer, H. Hasse, From methanol to the oxygenated diesel fuel poly(oxymethylene) dimethyl ether: An assessment of the production costs, Fuel. 185 (2016) 67–72. https://doi.org/10.1016/j.fuel.2016.07.085."]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":7.2176457159042737},{"$f":"'525EC'!O3","v":7.2176457159042737},9.9126936940565393,6.1954335587853366,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'525EC'!O4","v":0},0,0,"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":658.76699094699268},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"525OPEX","index":184,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":218174.31089986363},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1817431089986363]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostensteigerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'525STREAMS'!E60*'525OPEX'!D1","v":1216144.9809545649},"t/a",{"$f":"G7*F7/1000000","v":51.932703143906487},{"$f":"I7*(1+$C7/100)","v":52.971357206784617},54.030784350920314,55.111400037938722,56.2136280386975,57.337900599471453,58.484658611460887,59.654351783690103,60.847438819363909,62.064387595751185,63.30567534766621,64.571788854619541,65.86322463171193,67.180489124346167,68.524098906833089,69.894580884969756,71.292472502669156,72.718321952722548,74.172688391777001,75.656142159612543,77.169265002804792,78.712650302860894,80.286903308918113,81.892641375096474,83.530494202598405,85.201104086650375,86.90512616838339,88.643228691751062,90.416093265586085,92.22441513089781,null,{"$f":"SUM(I7:AL7)/$AN$60","v":0.2370904573993256},null,{"$f":"SUMPRODUCT(I7:AL7,I$70:AL$70)","v":3402.5999095770985},{"$f":"AP7/$AP$60","v":0.23709045739932549}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('525CAPEX'!K10/'525CAPEX'!C10)^'525CAPEX'!I10*'525CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$70:AL$70)","v":0},{"$f":"AP11/$AP$60","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'525CAPEX'!K11","v":95908.352579488492},"€/a",{"$f":"G13/1000000","v":9.5908352579488487E-2},{"$f":"I13*(1+$C13/100)","v":9.782651963107826E-2},9.9783050023699832E-2,0.10177871102417382,0.1038142852446573,0.10589057094955044,0.10800838236854145,0.11016855001591228,0.11237192101623052,0.11461935943655513,0.11691174662528624,0.11924998155779196,0.12163498118894779,0.12406768081272675,0.12654903442898127,0.1290800151175609,0.13166161541991211,0.13429484772831035,0.13698074468287655,0.13972035957653409,0.14251476676806477,0.14536506210342606,0.1482723633454946,0.15123781061240449,0.15426256682465259,0.15734781816114565,0.16049477452436856,0.16370467001485592,0.16697876341515305,0.17031833868345611,null,{"$f":"SUM(I13:AL13)/$AN$60","v":4.3785425762407599E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$70:AL$70)","v":6.2838583793793266},{"$f":"AP13/$AP$60","v":4.3785425762407604E-4}]
[]
[]
["OME","Extraktionsmittel",2,null,1.6176959124505801E-3,"t Benzol/t OME",{"$f":"E16*E17*D1","v":282351.7527555452},"€/a",{"$f":"G16/1000000","v":0.28235175275554519},{"$f":"I16*(1+$C16/100)","v":0.28799878781065608},0.2937587635668692,0.2996339388382066,0.30562661761497073,0.31173914996727015,0.31797393296661558,0.32433341162594792,0.3308200798584669,0.33743648145563626,0.34418521108474898,0.35106891530644396,0.35809029361257283,0.36525209948482429,0.37255714147452079,0.38000828430401123,0.38760844999009147,0.39536061898989333,0.40326783136969119,0.41133318799708501,0.4195598517570267,0.42795104879216722,0.4365100697680106,0.44524027116337084,0.45414507658663827,0.46322797811837108,0.47249253768073851,0.48194238843435327,0.49158123620304034,0.50141286092710113,null,{"$f":"SUM(I16:AL16)/$AN$60","v":1.2890318076225194E-3},null,{"$f":"SUMPRODUCT(I16:AL16,I$70:AL$70)","v":18.499519382473746},{"$f":"AP16/$AP$60","v":1.2890318076225194E-3}]
[null,null,null,"à",800,"€/t Benzol"]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":9732.8859727169038},null,{"$f":"G18*E18/1000000","v":0},{"$f":"I18*(1+$C18/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I18:AL18)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I18:AL18,I$70:AL$70)","v":0},{"$f":"AP18/$AP$60","v":0}]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('525STREAMS'!E63+'525STREAMS'!E42-'525EC'!I10)/3600>0,D1*1000*('525STREAMS'!E63+'525STREAMS'!E42-'525EC'!I10)/3600,0)","v":102085.71859742938},"MWh/a",{"$f":"G19*E19/1000000","v":5.1042859298714687},{"$f":"I19*(1+$C19/100)","v":5.206371648468898},5.3104990814382758,5.4167090630670414,5.5250432443283826,5.6355441092149503,5.7482549913992491,5.8632200912272339,5.9804844930517786,6.1000941829128141,6.2220960665710709,6.3465379879024928,6.4734687476605428,6.6029381226137538,6.7349968850660291,6.8696968227673496,7.007090759222697,7.147232574407151,7.2901772258952944,7.4359807704132006,7.5847003858214643,7.7363943935378936,7.8911222814086512,8.0489447270368242,8.2099236215775608,8.3741220940091114,8.5416045358892934,8.7124366266070794,8.8866853591392214,9.0644190663220066,null,{"$f":"SUM(I19:AL19)/$AN$60","v":2.3302801752043283E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$70:AL$70)","v":334.42978685915301},{"$f":"AP19/$AP$60","v":2.3302801752043283E-2}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('525PINCH'!AP4)/3600>0, D1*1000*('525PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$70:AL$70)","v":0},{"$f":"AP21/$AP$60","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E21","v":50},"€/MWh",{"$f":"IF(D1*1000*('525EC'!J10)/3600<0, D1*1000*(-'525EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G23*E23/1000000","v":0},{"$f":"I23*(1+$C23/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I23:AL23)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I23:AL23,I$70:AL$70)","v":0},{"$f":"AP23/$AP$60","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'525EC'!K10","v":1.3265076565997338E-3},"€/kg",{"$f":"G24*D3*1000/1000000","v":0.13265076565997339},{"$f":"I24*(1+$C24/100)","v":0.13530378097317286},0.13800985659263632,0.14077005372448903,0.1435854547989788,0.14645716389495839,0.14938630717285756,0.15237403331631472,0.15542151398264101,0.15852994426229383,0.1617005431475397,0.16493455401049051,0.16823324509070031,0.17159790999251431,0.1750298681923646,0.17853046555621191,0.18210107486733615,0.18574309636468286,0.18945795829197654,0.19324711745781606,0.19711205980697238,0.20105430100311183,0.20507538702317407,0.20917689476363754,0.2133604326589103,0.2176276413120885,0.22198019413833028,0.22641979802109688,0.23094819398151883,0.23556715786114921,null,{"$f":"SUM(I24:AL24)/$AN$60","v":6.0559587313498099E-4},null,{"$f":"SUMPRODUCT(I24:AL24,I$70:AL$70)","v":8.6911994931062662},{"$f":"AP24/$AP$60","v":6.055958731349811E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'525EC'!L10*D1*1000","v":18639419.416284163},"m³/a",{"$f":"E25*G25/1000000","v":1.6775477474655747},{"$f":"I25*(1+$C25/100)","v":1.7110987024148863},1.7453206764631841,1.7802270899924477,1.8158316317922967,1.8521482644281426,1.8891912297167055,1.9269750543110395,1.9655145553972604,2.0048248465052056,2.04492134343531,2.085819770304016,2.1275361657100964,2.1700868890242986,2.2134886268047844,2.2577583993408803,2.3029135673276979,2.348971838674252,2.3959512754477372,2.443870300956692,2.4927477069758259,2.5426026611153425,2.5934547143376494,2.6453238086244024,2.6982302847968906,2.7521948904928286,2.8072387883026853,2.8633835640687391,2.920651235350114,2.9790642600571164,null,{"$f":"SUM(I25:AL25)/$AN$60","v":7.6585761702737199E-3},null,{"$f":"SUMPRODUCT(I25:AL25,I$70:AL$70)","v":109.91193348862642},{"$f":"AP25/$AP$60","v":7.6585761702737199E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('525CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('525CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G28*$E$33/1000000","v":0},{"$f":"I28*(1+$C28/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I28:AL28)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I28:AL28,I$70:AL$70)","v":0},{"$f":"AP28/$AP$60","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('525CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('525CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":83009.472975374374},"h/a",{"$f":"G29*$E$33/1000000","v":3.3369808136100501},{"$f":"I29*(1+$C29/100)","v":3.4370902380183517},3.5402029451589021,3.6464090335136694,3.7558013045190797,3.868475343654652,3.9845296039642917,4.1040654920832207,4.2271874568457175,4.354003080551089,4.4846231729676216,4.6191618681566506,4.75773672420135,4.9004688259273905,5.0474828907052123,5.1989073774263685,5.3548745987491602,5.5155208367116355,5.6809864618129851,5.8514160556673751,6.0269585373373964,6.2077672934575183,6.3940003122612437,6.5858203216290807,6.7833949312779529,6.9868967792162913,7.1965036825927804,7.4123987930705644,7.6347707568626815,7.8638138795685624,null,1.7865904239198923E-2,null,234.60828167321057,1.634731860628439E-2]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('525CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('525CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":23928.871037708512},"h/a",{"$f":"G30*$E$33/1000000","v":0.9619406157158823},{"$f":"I30*(1+$C30/100)","v":0.99079883418735881},1.0205227992129795,1.0511384831893689,1.08267263768505,1.1151528168156015,1.1486074013200696,1.1830656233596717,1.2185575920604619,1.2551143198222758,1.2927677494169441,1.3315507818994523,1.3714973053564359,1.4126422245171291,1.4550214912526429,1.4986721359902222,1.5436323000699288,1.5899412690720267,1.6376395071441876,1.6867686923585132,1.7373717531292687,1.7894929057231468,1.8431776928948413,1.8984730236816867,1.9554272143921374,2.0140900308239016,2.0745127317486185,2.1367481137010773,2.2008505571121098,2.2668760738254732,null,5.1501461602902407E-3,null,67.629767005051008,4.7123884144904451E-3]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('525CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('525CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":38516.435155871019},"h/a",{"$f":"G31*$E$33/1000000","v":1.548360693266015},{"$f":"I31*(1+$C31/100)","v":1.5948115140639956},1.6426558594859155,1.691935535270493,1.7426936013286078,1.7949744093684661,1.8488236416495201,1.9042883508990056,1.9614170014259757,2.0202595114687552,2.0808672968128179,2.1432933157172025,2.2075921151887186,2.2738198786443804,2.3420344750037119,2.4122955092538234,2.4846643745314383,2.5592043057673814,2.6359804349404028,2.715059847988615,2.7965116434282735,2.880406992731122,2.9668192025130558,3.0558237785884477,3.1474984919461013,3.2419234467044844,3.339181150105619,3.4393565846087877,3.5425372821470513,3.6488134006114628,null,8.2897881104997233E-3,null,108.8583548865229,7.5851636506366667E-3]
[null,"OME",3,"Kurve C",7,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('525CAPEX'!K12/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('525CAPEX'!K12/8)^0.2441)*365,\"FEHLER\"))","v":63669.506505969599},"h/a",{"$f":"G32*$E$33/1000000","v":2.5595141615399779},{"$f":"I32*(1+$C32/100)","v":2.6362995863861771},2.7153885739777626,2.7968502311970953,2.8807557381330082,2.9671784102769987,3.0561937625853086,3.1478795754628681,3.2423159627267544,3.3395854416085573,3.4397730048568143,3.5429661950025189,3.6492551808525944,3.7587328362781722,3.8714948213665177,3.9876396660075133,4.1072688559877388,4.2304869216673708,4.357401529317392,4.488123575196914,4.6227672824528216,4.7614503009264064,4.9042938099541988,5.0514226242528251,5.2029653029804104,5.3590542620698232,5.5198258899319184,5.6854206666298763,5.8559832866287724,6.0316627852276357,null,1.3703415591256205E-2,null,179.94805870865076,1.2538637712671101E-2]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":1.6813592568263851},{"$f":"I33*(1+$C33/100)","v":1.7318000345311766},1.783754035567112,1.8372666566341254,1.8923846563331492,1.9491561960231438,2.0076308819038382,2.0678598083609536,2.1298956026117821,2.1937924706901355,2.2596062448108398,2.3273944321551649,2.3972162651198201,2.4691327530734148,2.5432067356656174,2.6195029377355858,2.6980880258676536,2.7790306666436835,2.8624015866429939,2.9482736342422839,3.0367218432695524,3.127823498567639,3.2216582035246684,3.3183079496304084,3.4178571881193207,3.5203929037629003,3.6260046908757873,3.7347848316020609,3.846828376550123,3.9622332278466268,null,9.0018508202490185E-3,null,118.208892454687,8.2367016768165168E-3]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'525STREAMS'!E36+D1*'525STREAMS'!E45+D1*'525STREAMS'!E4","v":787161.20865291101},"t/a",{"$f":"G35*E35/1000000","v":1.9679030216322775},{"$f":"I35*(1+$C35/100)","v":2.007261082064923},2.0474063037062216,2.0883544297803462,2.1301215183759532,2.1727239487434722,2.2161784277183418,2.2605019962727089,2.3057120361981629,2.3518262769221261,2.3988628024605685,2.44684005850978,2.4957768596799759,2.5456923968735756,2.5966062448110474,2.6485383697072682,2.7015091371014135,2.7555393198434417,2.8106501062403106,2.8668631083651168,2.9242003705324193,2.9826843779430678,3.0423380655019292,3.1031848268119679,3.1652485233482075,3.2285534938151716,3.293124563691475,3.3589870549653047,3.4261667960646109,3.4946901319859034,null,{"$f":"SUM(I35:AL35)/$AN$60","v":8.9841467759425968E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$70:AL$70)","v":128.93583884720542},{"$f":"AP35/$AP$60","v":8.984146775942595E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'525CAPEX'!$L$18","v":46.113689366289492},{"$f":"I37*(1+$C37/100)","v":47.035963153615285},47.976682416687588,48.936216065021341,49.914940386321767,50.913239194048202,51.931503977929168,52.970134057487755,54.02953673863751,55.110127473410259,56.212330022878461,57.336576623336029,58.483308155802753,59.652974318918808,60.846033805297182,62.062954481403125,63.304213571031191,64.570297842451822,65.861703799300855,67.178937875286877,68.522516632792616,69.892966965448466,71.290826304757431,72.716642830852578,74.170975687469635,75.654395201219032,77.16748310524342,78.710832767348293,80.285049422695266,81.89075041114917,null,{"$f":"SUM(I37:AL37)/$AN$60","v":0.21052467987133502},null,{"$f":"SUMPRODUCT(I37:AL37,I$70:AL$70)","v":3021.3415780267087},{"$f":"AP37/$AP$60","v":0.21052467987133505}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":6.9170534049434238},{"$f":"I39*(1+$C39/100)","v":7.0553944730422922},7.1965023625031384,7.340432409753201,7.4872410579482649,7.6369858791072307,7.789725596689375,7.945520108623163,8.1044305107956269,8.2665191210115392,8.4318495034317706,8.6004864935004068,8.7724962233704158,8.9479461478378237,9.1269050707945798,9.3094431722104716,9.4956320356546815,9.6855446763677762,9.8792555698951325,10.076840681293035,10.278377494918896,10.483945044817274,10.69362394571362,10.907496424627892,11.12564635312045,11.348159280182859,11.575122465786517,11.806624915102248,12.042757413404292,12.283612561672378,null,{"$f":"SUM(I39:AL39)/$AN$60","v":3.1578701980700251E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$70:AL$70)","v":453.20123670400631},{"$f":"AP39/$AP$60","v":3.1578701980700258E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'525CAPEX'!$L$18","v":6.5876699094699269},{"$f":"I41*(1+$C41/100)","v":6.7194233076593255},6.8538117738125122,6.9908880092887626,7.1307057694745382,7.273319884864029,7.4187862825613093,7.5671620082125353,7.7185052483767862,7.8728753533443223,8.0303328604112085,8.1909395176194337,8.3547583079718226,8.5218534741312588,8.6922905436138844,8.8661363544861622,9.043459081575886,9.2243282632074042,9.4088148284715523,9.596991125040983,9.788930947541802,9.9847095664926382,10.184403757822491,10.38809183297894,10.595853669638519,10.807770743031289,11.023926157891916,11.244404681049755,11.46929277467075,11.698678630164165,null,{"$f":"SUM(I41:AL41)/$AN$60","v":3.0074954267333569E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$70:AL$70)","v":431.62022543238686},{"$f":"AP41/$AP$60","v":3.0074954267333573E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100))","v":39.526019456819562},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":35.573417511137606},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":31.620815565455644},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":27.668213619773692},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":23.715611674091733},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":19.763009728409781},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":15.810407782727825},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":11.857805837045868},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":7.9052038913639082},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":3.9526019456819541},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('525CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'525CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$60","v":2.4464394427024857E-2},null,{"$f":"SUMPRODUCT(I44:AL44,I$70:AL$70)","v":1025.2031494389175},{"$f":"AP44/$AP$60","v":7.1435340647473339E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('525CAPEX'!$L$18*(1-$E$43/100))","v":39.526019456819562},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":39.526019456819569},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":0},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'525CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'525CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'525CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$60","v":4.4480717140045208E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$70:AL$70)","v":1633.9097894890485},{"$f":"AP45/$AP$60","v":0.11384953554158569}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'525CAPEX'!L18*$E$47/100","v":19.763009728409781},{"$f":"I47*(1+$C47/100)","v":20.158269922977976},20.561435321437536,20.972664027866287,21.392117308423614,21.819959654592086,22.256358847683927,22.701486024637607,23.155515745130359,23.618626060032966,24.090998581233627,24.572818552858301,25.064274923915466,25.565560422393776,26.076871630841651,26.598409063458487,27.130377244727658,27.672984789622213,28.226444485414657,28.790973375122949,29.366792842625408,29.954128699477916,30.553211273467475,31.164275498936824,31.78756100891556,32.423312229093874,33.071778473675749,33.733214043149268,34.407878324012252,35.096035890492495,null,{"$f":"SUM(I47:AL47)/$AN$60","v":9.0224862802000705E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$70:AL$70)","v":1294.8606762971608},{"$f":"AP47/$AP$60","v":9.0224862802000733E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":229.71496757758086},228.87650576058732,228.10335319282987,227.39690685269301,226.75859438193115,226.18987478064955,225.69223911863742,225.26721126345149,224.91634862566292,224.64124292168722,184.91750149781086,188.75142790245567,192.66610012643415,196.66325510487002,200.74466817215179,204.91215393973482,209.16756719479366,213.5128038202416,217.94980173664504,222.48054186657649,227.10704912196258,231.83139341499799,236.65569069321202,241.58210399928777,246.61284455625139,251.75017287866356,256.99639991046257,262.35388819012439,267.82505304382306,273.41236380729254,null,{"$f":"SUM(I49:AL49)","v":6795.4500254535033},null,{"$f":"SUMPRODUCT(I49:AL49,I$70:AL$70)","v":12578.74205614339},{"$f":"AP49/$AP$60","v":0.87647674920729424}]
[]
[]
["Einzahlungen"]
["Verkauf","OME",2,null,968.26726226931635,"€/t",{"$f":"D1","v":218174.31089986363},"t/a",{"$f":"E53*G53/1000000","v":211.25104271250561},{"$f":"I53*(1+$C53/100)","v":215.47606356675573},219.78558483809084,224.18129653485266,228.66492246554972,233.23822091486073,237.90298533315794,242.66104503982112,247.51426594061755,252.4645512594299,257.51384228461848,262.66411913031084,267.91740151291708,273.27574954317544,278.74126453403898,284.31608982471977,290.00241162121415,295.80245985363842,301.71850905071119,307.75287923172544,313.90793681635995,320.18609555268716,326.58981746374093,333.12161381301576,339.7840460892761,346.57972701106161,353.51132155128283,360.58154798230851,367.79317894195469,375.14904252079378,null,{"$f":"SUM(I53:AL53)/$AN$60*(AN60-AN49)/AN60","v":0.22690416828204849},null,{"$f":"SUMPRODUCT(I53:AL53,I$70:AL$70)","v":13841.043029087537},{"$f":"AP53/$AP$60*($AP$60-$AP$49)/$AP$60","v":0.11912988423194376}]
[null,null,null,null,{"$f":"E53/1000","v":0.96826726226931636},"€/kg"]
[null,null,null,null,{"$f":"E54/G55*32","v":1.6172328628708565},"€/l BÄ",19.158992563146043,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('525STREAMS'!E63+'525STREAMS'!E42-'525EC'!I10)/3600<0,-D1*1000*('525STREAMS'!E63+'525STREAMS'!E42-'525EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G57*E57/1000000","v":0},{"$f":"I57*(1+$C57/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I57:AL57)/$AN$60*($AN$60-$AN$49)/$AN$60","v":0},null,{"$f":"SUMPRODUCT(I57:AL57,I$70:AL$70)","v":0},{"$f":"AP57/$AP$60*($AP$60-$AP$49)/$AP$60","v":0}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('525EC'!J10>0,'525EC'!J10,0)*D1*1000/3600","v":389534.19327271287},"MWh/a",{"$f":"G58*E58/1000000","v":7.7906838654542572},{"$f":"I58*(1+$C58/100)","v":7.9464975427633426},8.1054274936186097,8.2675360434909813,8.4328867643608003,8.6015444996480159,8.7735753896409765,8.9490468974337958,9.128027835382472,9.3105883920901213,9.4968001599319241,9.6867361631305631,9.8804708863931747,10.078080304121038,10.279641910203459,10.485234748407528,10.694939443375679,10.908838232243193,11.127014996888057,11.34955529682582,11.576546402762336,11.808077330817582,12.044238877433934,12.285123654982613,12.530826128082266,12.781442650643912,13.03707150365679,13.297812933729926,13.563769192404525,13.835044576252615,null,{"$f":"SUM(I58:AL58)/$AN$60*($AN$60-$AN$49)/$AN$60","v":8.3679522720510862E-3},null,{"$f":"SUMPRODUCT(I58:AL58,I$70:AL$70)","v":510.44098634116233},{"$f":"AP58/$AP$60*($AP$60-$AP$49)/$AP$60","v":4.3933665607620498E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I58)","v":219.04172657795988},223.42256110951908,227.89101233170945,232.44883257834366,237.09780922991052,241.83976541450875,246.67656072279891,251.61009193725491,256.64229377600003,261.77513965152002,267.0106424445504,272.35085529344138,277.79787239931028,283.35382984729648,289.02090644424243,294.80132457312732,300.69735106458984,306.71129808588159,312.84552404759927,319.10243452855127,325.4844832191223,331.99417288350475,338.63405634117487,345.40673746799837,352.31487221735836,359.3611696617055,366.54839305493965,373.87936091603842,381.35694813435924,388.98408709704643,null,{"$f":"SUM(I60:AL60)","v":8886.1021130513618},null,{"$f":"SUMPRODUCT(I60:AL60,I$70:AL$70)","v":14351.484015428698},{"$f":"AP60/$AP$60*($AP$60-$AP$49)/$AP$60","v":0.1235232507927058}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I60-I49","v":-10.673240999620987},-5.453944651068241,-0.21234086112042405,5.0519257256506478,10.339214847979378,15.649890633859201,20.984321604161494,26.342880673803421,31.725945150337111,37.133896729832799,82.093140946739538,83.59942739098571,85.131772272876134,86.690574742426463,88.276238272090637,89.889170633392496,91.529783869796177,93.198494265639994,94.895722310954227,96.621892661974783,98.377434097159721,100.16277946850676,101.97836564796285,103.8246334687106,105.70202766110697,107.61099678304194,109.55199314447708,111.52547272591403,113.53189509053618,115.57172328975389]
["Barwert",null,10,null,null,null,null,null,{"$f":"I63*(1+$C$64/100)^-(I5)","v":-9.7029463632918063},-4.5073922736101162,-0.15953483179596092,3.4505332461243401,6.4198389628002142,8.8339552710063014,10.768274986739472,12.289148250313644,13.454897778874049,14.316724694556259,28.773145091098289,26.637353909707358,24.659642011307621,22.828337783438116,21.132629590556352,19.562502521838407,18.108679784220744,16.762568399978797,15.516208893099082,14.3622286718353,13.293798836279908,12.304594159653744,11.388756010432665,10.540857999498705,9.7558741523215016,9.0291494208360756,8.3563723632697418,7.7335498327627086,7.1569835272964628,6.6232482642586961]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$64/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'525CAPEX'!L18","v":263.50679637879711},{"$f":"$H$67*(1+$C$67/100)^I5","v":289.85747601667686},318.84322361834455,350.72754598017906,385.80030057819693,424.38033063601665,466.81836369961837,513.50020006958027,564.85022007653833,621.33524208419215,683.46876629261146,751.81564292187272,826.99720721405993,909.69692793546596,1000.6666207290127,1100.7332828019141,1210.8066110821055,1331.887272190316,1465.0759994093478,1611.5835993502828,1772.7419592853112,1950.0161552138425,2145.0177707352268,2359.5195478087498,2595.4715025896244,2855.0186528485874,3140.5205181334463,3454.5725699467916,3800.0298269414707,4180.0328096356179,4598.0360905991802,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1772.7419592853112}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I63*I70","v":-65.276571167354732},-30.323481292302695,-1.0732705728229968,23.213462238447828,43.189466296917018,59.430433638039595,72.443569427614023,82.675244231239944,90.51782412555643,96.315764657135944,193.57133214230217,179.20279707772457,165.8977403814597,153.57764128126783,142.16976449958474,131.60673472434999,121.82614233069874,112.7701780614244,104.38529454204966,96.621892661974783,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$68:I68)","v":-65.276571167354732},{"$f":"SUM($I$68:J68)","v":-95.600052459657434},{"$f":"SUM($I$68:K68)","v":-96.673323032480425},{"$f":"SUM($I$68:L68)","v":-73.459860794032593},{"$f":"SUM($I$68:M68)","v":-30.270394497115575},{"$f":"SUM($I$68:N68)","v":29.16003914092402},{"$f":"SUM($I$68:O68)","v":101.60360856853805},{"$f":"SUM($I$68:P68)","v":184.27885279977801},{"$f":"SUM($I$68:Q68)","v":274.79667692533445},{"$f":"SUM($I$68:R68)","v":371.11244158247041},{"$f":"SUM($I$68:S68)","v":564.68377372477255},{"$f":"SUM($I$68:T68)","v":743.88657080249709},{"$f":"SUM($I$68:U68)","v":909.78431118395679},{"$f":"SUM($I$68:V68)","v":1063.3619524652247},{"$f":"SUM($I$68:W68)","v":1205.5317169648094},{"$f":"SUM($I$68:X68)","v":1337.1384516891594},{"$f":"SUM($I$68:Y68)","v":1458.9645940198582},{"$f":"SUM($I$68:Z68)","v":1571.7347720812825},{"$f":"SUM($I$68:AA68)","v":1676.1200666233321},{"$f":"SUM($I$68:AB68)","v":1772.7419592853068},{"$f":"SUM($I$68:AC68)","v":1772.7419592853068},{"$f":"SUM($I$68:AD68)","v":1772.7419592853068},{"$f":"SUM($I$68:AE68)","v":1772.7419592853068},{"$f":"SUM($I$68:AF68)","v":1772.7419592853068},{"$f":"SUM($I$68:AG68)","v":1772.7419592853068},{"$f":"SUM($I$68:AH68)","v":1772.7419592853068},{"$f":"SUM($I$68:AI68)","v":1772.7419592853068},{"$f":"SUM($I$68:AJ68)","v":1772.7419592853068},{"$f":"SUM($I$68:AK68)","v":1772.7419592853068},{"$f":"SUM($I$68:AL68)","v":1772.7419592853068},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1772.7419592853068}]
[null,null,{"$f":"C67","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$70/100)^($H$1-I5)>=1,(1+$C$70/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ19","v":2.3302801752043283E-2},{"$f":"K76*$L$89","v":3.7686056790368974E-2},{"$f":"K76","v":2.3302801752043283E-2},{"$f":"L76","v":3.7686056790368974E-2},null,{"$f":"N87","v":0.69396746883838634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N76","v":3.7686056790368974E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.23709045739932549},{"$f":"K78*$L$89","v":0.38343047917927203},{"$f":"K78","v":0.23709045739932549},{"$f":"L78","v":0.38343047917927203},null,{"$f":"N78","v":0.38343047917927203}]
[null,null,null,null,null,null,null,null,"Co2-Emissionen",null,{"$f":"AQ18","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":8.984146775942595E-3},1.4529457410909618E-2,null,null,null,{"$f":"N82","v":8.1757439529072773E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ25+AQ24+AQ23","v":8.2641720434087004E-3},1.3365090613019149E-2,null,null,null,{"$f":"N83","v":0.34046743073328978}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ13+AQ17+AQ8+AQ15+AQ9+AQ16","v":3.3305588045946855E-2},5.3862891505144006E-2,{"$f":"K81+K80+K82","v":5.0553906865298148E-2},{"$f":"L81+L80+L82","v":8.1757439529072773E-2},null,{"$f":"N84","v":7.9923987800467E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37","v":0.21052467987133505},0.34046743073328978,{"$f":"K83","v":0.21052467987133505},{"$f":"L83","v":0.34046743073328978}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":4.9420210060899125E-2},7.9923987800467E-2,{"$f":"K84","v":4.9420210060899125E-2},{"$f":"L84","v":7.9923987800467E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":0.12029981706933431},0.19455281756187986]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":0.18528487618905903},0.29964879076590412]
[null,null,null,null,null,null,null,null,"Rendite - OME",null,{"$f":"AQ53","v":0.11912988423194376},0.19266076372990013,{"$f":"K85+K86+K87+K88","v":0.42910794405109914},{"$f":"L85+L86+L87+L88","v":0.69396746883838634}]
[null,null,null,null,null,null,null,null,"Rendite - Strom/Wärme",null,{"$f":"AQ57+AQ58","v":4.3933665607620498E-3},7.1050967807022988E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":1.6172328628708565},"pro Liter",{"$f":"SUM(N76:N87)","v":1.6172328628708568}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":218174.31089986363},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":218174.31089986363},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":1.6172328628708565},{"$f":"N119","v":218174.31089986363}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.6172328628708565},{"$f":"N120","v":218174.31089986363},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.6172328628708565},{"$f":"N121","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.6172328628708565},{"$f":"N122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.6172328628708565},{"$f":"O132*R122","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.6172328628708565},{"$f":"O133*R123","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.6172328628708565},{"$f":"O134*R124","v":218174.31089986363},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.6172328628708565},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":968.26726226931635},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L76","v":3.7686056790368974E-2}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L78","v":0.38343047917927203}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L79","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L80","v":1.4529457410909618E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.3365090613019149E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,5.3862891505144006E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.34046743073328978]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,7.9923987800467E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.19455281756187986]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.29964879076590412]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.19266076372990013]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L88","v":7.1050967807022988E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L92","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G21+G19+G23","v":102085.71859742938},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":2462307532.5699968},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0.25298842907153174}]
[null,null,"Biomasse",null,{"$f":"I7*1000000/E7","v":2885150.1746614715},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":7270578440.1469078},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.74701157092846837}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G53*G55*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":2.3284416202672018},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":2.3284416202672018},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0.58906878769617144},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.7393728325710307},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"525STREAMS","index":185,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["OME3-5",null,"OUT","OME3-5",1,{"$f":"Q3+L4/100*Q3","v":1},null,null,null,null,null,"Variation OME-Ausbeute",null,null,"Ausgangswert:",null,1]
[null,null,null,"H2O",{"$f":"F4/$F$3*$E$3","v":2.5540216753722262},2.5540216753722262,null,null,null,null,null,0,"%"]
[null,null,"IN","MeOH",1.2630010935404545,1.2630010935404545]
[null,null,null,"H2O",1.6097670119461396,1.6097670119461396]
[null,null,"THERMAL",null,-0.53464611561418207,-0.53464611561418207,172.62299999999999,153.02799999999999]
[null,null,null,null,-0.48378269681565811,-0.48378269681565811,153.02799999999999,80]
[null,null,null,null,-0.15705865056508198,-0.15705865056508198,279.49599999999998,188.28299999999999]
[null,null,null,null,-0.33568938662901682,-0.33568938662901682,188.28299999999999,162.435]
[null,null,null,null,-0.23789763189370672,-0.23789763189370672,162.435,40]
[null,null,null,null,-6.5298395054831145E-3,-6.5298395054831145E-3,80,80]
[null,null,null,null,-3.1534575364600199,-3.1534575364600199,167.97624200000001,167.97624200000001]
[null,null,null,null,4.5224131597049002,4.5224131597049002,283.155078,283.155078]
[null,null,null,null,-0.75976576560990738,-0.75976576560990738,286.91863899999998,286.91863899999998]
[null,null,null,null,1.0803019384180328,1.0803019384180328,401.27373999999998,401.27373999999998]
[null,null,null,null,-0.24722076936995879,-0.24722076936995879,67.150000000000034,67.150000000000034]
[null,null,null,null,-0.71150307335855822,-0.71150307335855822,42.350000000000023,42.350000000000023]
[null,null,null,null,1.0576971060673495,1.0576971060673495,100.75,100.75]
[null,null,null,null,-0.29911390038375635,-0.29911390038375635,90,90]
[null,null,null,null,-9.5645506751137182E-3,-9.5645506751137182E-3,90,86.840199999999996]
[null,null,null,null,-1.3684687649477336,-1.3684687649477336,86.840199999999996,74.415899999999993]
[null,null,null,null,-1.653650341263655,-1.653650341263655,74.415899999999993,6.9599900000000003]
[null,null,null,null,-0.39938452066524094,-0.39938452066524094,7.3591321599999997,7.3591321599999997]
[null,null,null,null,1.1337399913739705,1.1337399913739705,58.973140299999997,58.973140299999997]
[null,null,null,null,1.1295827027063905,1.1295827027063905,113.915657,113.915657]
[null,null,null,null,-1.1177315553122511,-1.1177315553122511,50.384634200000001,50.384634200000001]
[null,null,null,null,1.6794491805556204,1.6794491805556204,40,200]
[null,null,null,null,8.3235987425668123E-2,8.3235987425668123E-2,40,71.006500000000003]
[null,null,null,null,0.87963823791320761,0.87963823791320761,71.006500000000003,71.006500000000003]
[null,null,null,null,0.17073897078621361,0.17073897078621361,71.006500000000003,200]
[null,null,null,null,-2.2015709359276814,-2.2015709359276814,300,120]
[null,null,null,null,-2.7395056992539288,-2.7395056992539288,300,300]
[null,null,"WORK",null,0,0]
["MeOH",null,"OUT","MeOH",{"$f":"E5","v":1.2630010935404545},{"$f":"Q35+L36/100*Q35","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"F36*$E$35/$F$35","v":5.474576160062828E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.18012113434956553,2.4239082569594599]
[null,null,null,"CO",1.0873506724137203,14.632587578307101]
[null,null,null,"H2",0.18736071734787141,2.5213320549491001]
[null,null,"THERMAL",null,-3.3652370708509776,-45.286334400000001,260,260]
[null,null,null,null,-2.2080387516604074,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.48117658457319168,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F43*$E$38/$F$43","v":1.0873506724137203},16.255671160894199]
["FRACTION",null,null,"H2",0.18734185048989579,2.8007225208009401]
[0.71014670499999999,null,null,"H2O",0.99917891292623018,14.937521308901699]
[null,null,null,"CO2",2.6612935105099038,39.785796125401703]
[null,null,"IN","CO",2.3954190245403493,35.811026693936803]
[null,null,null,"H2",9.3201501592506536E-2,1.39334347237419]
[null,null,null,"H2O",1.8404813437753267,27.514821355432002]
[null,null,"THERMAL",null,-1.7798367932028749,-26.608197671999999,400,400]
[null,null,null,null,-2.0461616462783017,-30.589700000000001,400,164]
[null,null,null,null,-2.4125679742193618,-36.067399999999999,164,105.441]
[null,null,null,null,-0.99082954778329335,-14.812700000000007,105.441,40]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F55*($E$48)/$F$55","v":9.3201501592506536E-2},1.39334347237419]
[null,null,null,"CO",2.3954190245403493,35.811026693936803]
[null,null,null,"H2O",1.8404813437753265,27.514821355432002]
[null,null,"IN","H2O",1.4571150806896143,21.783573778172901]
[null,null,null,"OLIVIN",1.3139090983024231,19.6426734991567]
[null,null,null,"BIOMW",5.5741896281856205,83.332999999999998]
[null,null,"THERMAL",null,-2.9330968025180533,-43.849200000000003,500,105]
[null,null,null,null,-0.86113547376592758,-12.873799999999999,500,400]
[null,null,"WORK",null,2.1560577497333431,32.232624371089237]

{"sheet":"525PINCH","index":186,"n_rows":40,"n_cols":44,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C37)","v":-18.537142820324853},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",20.853870274730632,null,"MIN-DT",{"$f":"MIN(AF3:AF17,AK3:AK40)","v":4.9999999999996589}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",8.3235987425668123E-2,2.6844689799128607E-3,40,71.006500000000003,null,"HOT",1.653650341263655,2.4514536106082556E-2,6.9599900000000003,74.415899999999993,null,"COOL-CURVE",40,0,null,null,6.9599900000000003,0,null,null,{"$f":"V3+AC1","v":20.853870274730632},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE),35))-AD3,AG3-AD3))","v":220},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ40,3,TRUE),35)))","v":260},{"$f":"Z3","v":0},{"$f":"Y3","v":6.9599900000000003},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-20.853870274730632,6.9599900000000003,260]
["deltaT",null,{"$f":"'525STREAMS'!E40","v":-3.3652370708509776},{"$f":"'525STREAMS'!F40","v":-45.286334400000001},{"$f":"'525STREAMS'!G40","v":260},{"$f":"'525STREAMS'!H40","v":260},null,null,1.6794491805556204,1.0496557378472628E-2,40,200,null,null,0.39938452066524094,-1,7.3591321599999997,7.3591321599999997,null,null,40,0,null,null,7.3591321599999997,9.7847848927797645E-3,null,null,{"$f":"V4+AC1","v":20.853870274730632},40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE),35))-AD4,AG4-AD4))","v":220},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ40,3,TRUE),35)))","v":260},9.7847848927797645E-3,7.3591321599999997,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-0.4227782448481463,473.63718573358108,500]
[5,"k",{"$f":"'525STREAMS'!E41","v":-2.2080387516604074},{"$f":"'525STREAMS'!F41","v":-29.713799999999999},{"$f":"'525STREAMS'!G41","v":91.755499999999998},{"$f":"'525STREAMS'!H41","v":39.999600000000001},null,null,1.1337399913739705,-1,58.973140299999997,58.973140299999997,null,null,2.2080387516604074,4.2662551547947333E-2,39.999600000000001,91.755499999999998,null,null,58.973140299999997,0.25008546239564594,null,null,7.3591321599999997,0.40916930555802072,"*",null,{"$f":"V5+AC1","v":21.103955737126277},58.973140299999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE),35))-AD5,AG5-AD5))","v":201.02685969999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ40,3,TRUE),35)))","v":260},0.40916930555802072,7.3591321599999997,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E50","v":-1.7798367932028749},{"$f":"'525STREAMS'!F50","v":-26.608197671999999},{"$f":"'525STREAMS'!G50","v":400},{"$f":"'525STREAMS'!H50","v":400},null,null,0.87963823791320761,-1,71.006500000000003,71.006500000000003,null,null,0.99082954778329335,1.5140806952572444E-2,40,105.441,null,null,58.973140299999997,1.3838254537696164,"*",null,39.999600000000001,1.2093352329411273,null,null,{"$f":"V6+AC1","v":22.237695728500249},58.973140299999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE),35))-AD6,AG6-AD6))","v":201.02685969999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ40,3,TRUE),35)))","v":260},1.2093352329411273,39.999600000000001,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'525STREAMS'!E51","v":-2.0461616462783017},{"$f":"'525STREAMS'!F51","v":-30.589700000000001},{"$f":"'525STREAMS'!G51","v":400},{"$f":"'525STREAMS'!H51","v":164},null,null,0.17073897078621361,1.3236246073345837E-3,71.006500000000003,200,null,null,0.23789763189370672,1.9430524922914747E-3,40,162.435,null,null,71.006500000000003,1.5424374851552503,null,null,40,1.2093621037761888,null,null,{"$f":"V7+AC1","v":22.396307759885882},71.006500000000003,{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE),35))-AD7,AG7-AD7))","v":188.99349999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ40,3,TRUE),35)))","v":260},1.2093621037761888,40,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,21.276648519578778,6.9599900000000003,500]
[null,null,{"$f":"'525STREAMS'!E52","v":-2.4125679742193618},{"$f":"'525STREAMS'!F52","v":-36.067399999999999},{"$f":"'525STREAMS'!G52","v":164},{"$f":"'525STREAMS'!H52","v":105.441},null,null,1.0576971060673495,-1,100.75,100.75,null,null,0.71150307335855822,-1,42.350000000000023,42.350000000000023,null,null,71.006500000000003,2.422075723068458,"*",null,42.350000000000023,1.4073753294585911,null,null,{"$f":"V8+AC1","v":23.275945997799091},71.006500000000003,{"$f":"ROW()","v":8},{"$f":"IF(OR(AC8<AH3,AC8>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE),34))=AC8,INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE),35))-AD8,AG8-AD8))","v":188.99349999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE),35))+(AC8-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC8,AH3:AJ40,3,TRUE),35)))","v":260},1.4073753294585911,42.350000000000023,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E53","v":-0.99082954778329335},{"$f":"'525STREAMS'!F53","v":-14.812700000000007},{"$f":"'525STREAMS'!G53","v":105.441},{"$f":"'525STREAMS'!H53","v":40},null,null,1.1295827027063905,-1,113.915657,113.915657,null,null,1.1177315553122511,-1,50.384634200000001,50.384634200000001,null,null,100.75,2.7736493059633149,null,null,42.350000000000023,2.1188784028171495,"*",null,{"$f":"V9+AC1","v":23.627519580693946},100.75,{"$f":"ROW()","v":9},{"$f":"IF(OR(AC9<AH3,AC9>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE),34))=AC9,INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE),35))-AD9,AG9-AD9))","v":168.33811506377936},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE),35))+(AC9-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC9,AH3:AJ40,3,TRUE),35)))","v":269.08811506377936},2.1188784028171495,42.350000000000023,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE),30)),AI9-AL9))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E61","v":-2.9330968025180533},{"$f":"'525STREAMS'!F61","v":-43.849200000000003},{"$f":"'525STREAMS'!G61","v":500},{"$f":"'525STREAMS'!H61","v":105},null,null,4.5224131597049002,-1,283.155078,283.155078,null,null,0.24722076936995879,-1,67.150000000000034,67.150000000000034,null,null,100.75,3.8313464120306646,"*",null,50.384634200000001,2.7958842901023107,null,null,{"$f":"V10+AC1","v":24.685216686761297},100.75,{"$f":"ROW()","v":10},{"$f":"IF(OR(AC10<AH3,AC10>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE),34))=AC10,INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE),35))-AD10,AG10-AD10))","v":186.16863899999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE),35))+(AC10-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC10,AH3:AJ40,3,TRUE),35)))","v":286.91863899999998},2.7958842901023107,50.384634200000001,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE),30)),AI10-AL10))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E62","v":-0.86113547376592758},{"$f":"'525STREAMS'!F62","v":-12.873799999999999},{"$f":"'525STREAMS'!G62","v":500},{"$f":"'525STREAMS'!H62","v":400},null,null,1.0803019384180328,-1,401.27373999999998,401.27373999999998,null,null,1.3684687649477336,0.11014453650891667,74.415899999999993,86.840199999999996,null,null,113.915657,3.9869668737333805,null,null,50.384634200000001,3.9136158454145615,"*",null,{"$f":"V11+AC1","v":24.840837148464011},113.915657,{"$f":"ROW()","v":11},{"$f":"IF(OR(AC11<AH3,AC11>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE),34))=AC11,INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE),35))-AD11,AG11-AD11))","v":173.00298199999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE),35))+(AC11-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC11,AH3:AJ40,3,TRUE),35)))","v":286.91863899999998},3.9136158454145615,50.384634200000001,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E7","v":-0.53464611561418207},{"$f":"'525STREAMS'!F7","v":-0.53464611561418207},{"$f":"'525STREAMS'!G7","v":172.62299999999999},{"$f":"'525STREAMS'!H7","v":153.02799999999999},null,null,null,null,null,null,null,null,6.5298395054831145E-3,-1,80,80,null,null,113.915657,5.1165495764397715,"*",null,67.150000000000034,5.3262814461819685,null,null,{"$f":"V12+AC1","v":25.970419851170405},113.915657,{"$f":"ROW()","v":12},{"$f":"IF(OR(AC12<AH3,AC12>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE),34))=AC12,INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE),35))-AD12,AG12-AD12))","v":186.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE),35))+(AC12-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC12,AH3:AJ40,3,TRUE),35)))","v":300},5.3262814461819685,67.150000000000034,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E8","v":-0.48378269681565811},{"$f":"'525STREAMS'!F8","v":-0.48378269681565811},{"$f":"'525STREAMS'!G8","v":153.02799999999999},{"$f":"'525STREAMS'!H8","v":80},null,null,null,null,null,null,null,null,0.48378269681565811,6.624619280490472E-3,80,153.02799999999999,null,null,200,6.1340821768284197,null,null,67.150000000000034,5.5735022155519269,"*",null,{"$f":"V13+AC1","v":26.987952451559053},200,{"$f":"ROW()","v":13},{"$f":"IF(OR(AC13<AH3,AC13>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE),34))=AC13,INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE),35))-AD13,AG13-AD13))","v":100},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE),35))+(AC13-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC13,AH3:AJ40,3,TRUE),35)))","v":300},5.5735022155519269,67.150000000000034,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E9","v":-0.15705865056508198},{"$f":"'525STREAMS'!F9","v":-0.15705865056508198},{"$f":"'525STREAMS'!G9","v":279.49599999999998},{"$f":"'525STREAMS'!H9","v":188.28299999999999},null,null,null,null,null,null,null,null,9.5645506751137182E-3,3.0269481217525492E-3,86.840199999999996,90,null,null,283.155078,6.1340821768284197,null,null,74.415899999999993,6.1857338310777745,null,null,{"$f":"V14+AC1","v":26.987952451559053},283.155078,{"$f":"ROW()","v":14},{"$f":"IF(OR(AC14<AH3,AC14>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE),34))=AC14,INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE),35))-AD14,AG14-AD14))","v":16.844921999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE),35))+(AC14-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC14,AH3:AJ40,3,TRUE),35)))","v":300},6.1857338310777745,74.415899999999993,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E10","v":-0.33568938662901682},{"$f":"'525STREAMS'!F10","v":-0.33568938662901682},{"$f":"'525STREAMS'!G10","v":188.28299999999999},{"$f":"'525STREAMS'!H10","v":162.435},null,null,null,null,null,null,null,null,0.29911390038375635,-1,90,90,null,null,283.155078,10.65649533653332,"*",null,80,7.1344218710221758,null,null,{"$f":"V15+AC1","v":31.51036561126395},283.155078,{"$f":"ROW()","v":15},{"$f":"IF(OR(AC15<AH3,AC15>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE),34))=AC15,INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE),35))-AD15,AG15-AD15))","v":123.11866199999963},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE),35))+(AC15-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC15,AH3:AJ40,3,TRUE),35)))","v":406.27373999999963},7.1344218710221758,80,{"$f":"ROW()","v":15},{"$f":"IF(OR(AH15<AC3,AH15>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE),29))=AH15,AI15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE),30)),AI15-AL15))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE),30))+(AH15-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH15,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E11","v":-0.23789763189370672},{"$f":"'525STREAMS'!F11","v":-0.23789763189370672},{"$f":"'525STREAMS'!G11","v":162.435},{"$f":"'525STREAMS'!H11","v":40},null,null,null,null,null,null,null,null,2.9330968025180533,7.4255615253621598E-3,105,500,null,null,401.27373999999998,10.65649533653332,null,null,80,7.1409517105276592,"*",null,{"$f":"V16+AC1","v":31.51036561126395},401.27373999999998,{"$f":"ROW()","v":16},{"$f":"IF(OR(AC16<AH3,AC16>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE),34))=AC16,INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE),35))-AD16,AG16-AD16))","v":4.9999999999996589},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE),35))+(AC16-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC16,AH3:AJ40,3,TRUE),35)))","v":406.27373999999963},7.1409517105276592,80,{"$f":"ROW()","v":16},{"$f":"IF(OR(AH16<AC3,AH16>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE),29))=AH16,AI16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE),30)),AI16-AL16))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE),30))+(AH16-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH16,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E12","v":-6.5298395054831145E-3},{"$f":"'525STREAMS'!F12","v":-6.5298395054831145E-3},{"$f":"'525STREAMS'!G12","v":80},{"$f":"'525STREAMS'!H12","v":80},null,null,null,null,null,null,null,null,2.4125679742193618,4.119892713706453E-2,105.441,164,null,null,401.27373999999998,11.736797274951353,"*",null,86.840199999999996,8.3483534904313874,null,null,{"$f":"V17+AC1","v":32.590667549681982},401.27373999999998,{"$f":"ROW()","v":17},{"$f":"IF(OR(AC17<AH3,AC17>AH40),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE),34))=AC17,INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE),35))-AD17,AG17-AD17))","v":72.363445733581102},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE),35))+(AC17-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC17,AH3:AJ40,3,TRUE),35)))","v":473.63718573358108},8.3483534904313874,86.840199999999996,{"$f":"ROW()","v":17},{"$f":"IF(OR(AH17<AC3,AH17>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE),29))=AH17,AI17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE),30)),AI17-AL17))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE),30))+(AH17-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH17,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E13","v":-3.1534575364600199},{"$f":"'525STREAMS'!F13","v":-3.1534575364600199},{"$f":"'525STREAMS'!G13","v":167.97624200000001},{"$f":"'525STREAMS'!H13","v":167.97624200000001},null,null,null,null,null,null,null,null,2.2015709359276814,1.2230949644042675E-2,120,300,null,null,null,null,null,null,90,8.5676372225640787,null,null,null,null,null,null,null,8.5676372225640787,90,{"$f":"ROW()","v":18},{"$f":"IF(OR(AH18<AC3,AH18>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE),29))=AH18,AI18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE),30)),AI18-AL18))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE),30))+(AH18-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH18,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E14","v":4.5224131597049002},{"$f":"'525STREAMS'!F14","v":4.5224131597049002},{"$f":"'525STREAMS'!G14","v":283.155078},{"$f":"'525STREAMS'!H14","v":283.155078},null,null,null,null,null,null,null,null,0.53464611561418207,2.7284823455686762E-2,153.02799999999999,172.62299999999999,null,null,null,null,null,null,90,8.8667511229478357,"*",null,null,null,null,null,null,8.8667511229478357,90,{"$f":"ROW()","v":19},{"$f":"IF(OR(AH19<AC3,AH19>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE),29))=AH19,AI19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE),30)),AI19-AL19))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE),30))+(AH19-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH19,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E15","v":-0.75976576560990738},{"$f":"'525STREAMS'!F15","v":-0.75976576560990738},{"$f":"'525STREAMS'!G15","v":286.91863899999998},{"$f":"'525STREAMS'!H15","v":286.91863899999998},null,null,null,null,null,null,null,null,0.33568938662901682,1.2987054574010252E-2,162.435,188.28299999999999,null,null,null,null,null,null,91.755499999999998,8.9832654665926182,null,null,null,null,null,null,null,8.9832654665926182,91.755499999999998,{"$f":"ROW()","v":20},{"$f":"IF(OR(AH20<AC3,AH20>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE),29))=AH20,AI20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE),30)),AI20-AL20))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE),30))+(AH20-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH20,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E16","v":1.0803019384180328},{"$f":"'525STREAMS'!F16","v":1.0803019384180328},{"$f":"'525STREAMS'!G16","v":401.27373999999998},{"$f":"'525STREAMS'!H16","v":401.27373999999998},null,null,null,null,null,null,null,null,2.0461616462783017,8.6701764672809396E-3,164,400,null,null,null,null,null,null,105,9.2972724130705728,null,null,null,null,null,null,null,9.2972724130705728,105,{"$f":"ROW()","v":21},{"$f":"IF(OR(AH21<AC3,AH21>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE),29))=AH21,AI21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE),30)),AI21-AL21))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE),30))+(AH21-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH21,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E17","v":-0.24722076936995879},{"$f":"'525STREAMS'!F17","v":-0.24722076936995879},{"$f":"'525STREAMS'!G17","v":67.150000000000034},{"$f":"'525STREAMS'!H17","v":67.150000000000034},null,null,null,null,null,null,null,null,3.1534575364600199,-1,167.97624200000001,167.97624200000001,null,null,null,null,null,null,105.441,9.3110025248211397,null,null,null,null,null,null,null,9.3110025248211397,105.441,{"$f":"ROW()","v":22},{"$f":"IF(OR(AH22<AC3,AH22>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE),29))=AH22,AI22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE),30)),AI22-AL22))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE),30))+(AH22-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH22,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E18","v":-0.71150307335855822},{"$f":"'525STREAMS'!F18","v":-0.71150307335855822},{"$f":"'525STREAMS'!G18","v":42.350000000000023},{"$f":"'525STREAMS'!H18","v":42.350000000000023},null,null,null,null,null,null,null,null,0.15705865056508198,1.7218888816844307E-3,188.28299999999999,279.49599999999998,null,null,null,null,null,null,120,10.143663188597342,null,null,null,null,null,null,null,10.143663188597342,120,{"$f":"ROW()","v":23},{"$f":"IF(OR(AH23<AC3,AH23>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE),29))=AH23,AI23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE),30)),AI23-AL23))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE),30))+(AH23-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH23,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E19","v":1.0576971060673495},{"$f":"'525STREAMS'!F19","v":1.0576971060673495},{"$f":"'525STREAMS'!G19","v":100.75},{"$f":"'525STREAMS'!H19","v":100.75},null,null,null,null,null,null,null,null,3.3652370708509776,-1,260,260,null,null,null,null,null,null,153.02799999999999,12.436569668294853,null,null,null,null,null,null,null,12.436569668294853,153.02799999999999,{"$f":"ROW()","v":24},{"$f":"IF(OR(AH24<AC3,AH24>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE),29))=AH24,AI24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE),30)),AI24-AL24))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE),30))+(AH24-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH24,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E20","v":-0.29911390038375635},{"$f":"'525STREAMS'!F20","v":-0.29911390038375635},{"$f":"'525STREAMS'!G20","v":90},{"$f":"'525STREAMS'!H20","v":90},null,null,null,null,null,null,null,null,0.75976576560990738,-1,286.91863899999998,286.91863899999998,null,null,null,null,null,null,162.435,13.283983405486442,null,null,null,null,null,null,null,13.283983405486442,162.435,{"$f":"ROW()","v":25},{"$f":"IF(OR(AH25<AC3,AH25>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE),29))=AH25,AI25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE),30)),AI25-AL25))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE),30))+(AH25-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH25,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E21","v":-9.5645506751137182E-3},{"$f":"'525STREAMS'!F21","v":-9.5645506751137182E-3},{"$f":"'525STREAMS'!G21","v":90},{"$f":"'525STREAMS'!H21","v":86.840199999999996},null,null,null,null,null,null,null,null,2.7395056992539288,-1,300,300,null,null,null,null,null,null,164,13.442247655552542,null,null,null,null,null,null,null,13.442247655552542,164,{"$f":"ROW()","v":26},{"$f":"IF(OR(AH26<AC3,AH26>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE),29))=AH26,AI26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE),30)),AI26-AL26))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE),30))+(AH26-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH26,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E22","v":-1.3684687649477336},{"$f":"'525STREAMS'!F22","v":-1.3684687649477336},{"$f":"'525STREAMS'!G22","v":86.840199999999996},{"$f":"'525STREAMS'!H22","v":74.415899999999993},null,null,null,null,null,null,null,null,1.7798367932028749,-1,400,400,null,null,null,null,null,null,167.97624200000001,13.715012153494973,null,null,null,null,null,null,null,13.715012153494973,167.97624200000001,{"$f":"ROW()","v":27},{"$f":"IF(OR(AH27<AC3,AH27>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE),29))=AH27,AI27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE),30)),AI27-AL27))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE),30))+(AH27-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH27,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E23","v":-1.653650341263655},{"$f":"'525STREAMS'!F23","v":-1.653650341263655},{"$f":"'525STREAMS'!G23","v":74.415899999999993},{"$f":"'525STREAMS'!H23","v":6.9599900000000003},null,null,null,null,null,null,null,null,0.86113547376592758,8.6113547376592756E-3,400,500,null,null,null,null,null,null,167.97624200000001,16.868469689954992,"*",null,null,null,null,null,null,16.868469689954992,167.97624200000001,{"$f":"ROW()","v":28},{"$f":"IF(OR(AH28<AC3,AH28>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE),29))=AH28,AI28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE),30)),AI28-AL28))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE),30))+(AH28-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH28,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E24","v":-0.39938452066524094},{"$f":"'525STREAMS'!F24","v":-0.39938452066524094},{"$f":"'525STREAMS'!G24","v":7.3591321599999997},{"$f":"'525STREAMS'!H24","v":7.3591321599999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.62299999999999,17.187230623753781,null,null,null,null,null,null,null,17.187230623753781,172.62299999999999,{"$f":"ROW()","v":29},{"$f":"IF(OR(AH29<AC3,AH29>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE),29))=AH29,AI29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE),30)),AI29-AL29))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE),30))+(AH29-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH29,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E25","v":1.1337399913739705},{"$f":"'525STREAMS'!F25","v":1.1337399913739705},{"$f":"'525STREAMS'!G25","v":58.973140299999997},{"$f":"'525STREAMS'!H25","v":58.973140299999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188.28299999999999,17.834203826773283,null,null,null,null,null,null,null,17.834203826773283,188.28299999999999,{"$f":"ROW()","v":30},{"$f":"IF(OR(AH30<AC3,AH30>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE),29))=AH30,AI30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE),30)),AI30-AL30))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE),30))+(AH30-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH30,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E26","v":1.1295827027063905},{"$f":"'525STREAMS'!F26","v":1.1295827027063905},{"$f":"'525STREAMS'!G26","v":113.915657},{"$f":"'525STREAMS'!H26","v":113.915657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,19.989197588941241,null,null,null,null,null,null,null,19.989197588941241,260,{"$f":"ROW()","v":31},{"$f":"IF(OR(AH31<AC3,AH31>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE),29))=AH31,AI31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE),30)),AI31-AL31))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE),30))+(AH31-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH31,AC3:AE17,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'525STREAMS'!E27","v":-1.1177315553122511},{"$f":"'525STREAMS'!F27","v":-1.1177315553122511},{"$f":"'525STREAMS'!G27","v":50.384634200000001},{"$f":"'525STREAMS'!H27","v":50.384634200000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,23.354434659792219,"*",null,null,null,null,null,null,23.354434659792219,260,{"$f":"ROW()","v":32},{"$f":"IF(OR(AH32<AC3,AH32>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE),29))=AH32,AI32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE),30)),AI32-AL32))","v":182.35327550198713},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE),30))+(AH32-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH32,AC3:AE17,3,TRUE),30)))","v":77.646724498012887}]
[null,null,{"$f":"'525STREAMS'!E28","v":1.6794491805556204},{"$f":"'525STREAMS'!F28","v":1.6794491805556204},{"$f":"'525STREAMS'!G28","v":40},{"$f":"'525STREAMS'!H28","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279.49599999999998,23.940261707594363,null,null,null,null,null,null,null,23.940261707594363,279.49599999999998,{"$f":"ROW()","v":33},{"$f":"IF(OR(AH33<AC3,AH33>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE),29))=AH33,AI33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE),30)),AI33-AL33))","v":178.74599999999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE),30))+(AH33-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH33,AC3:AE17,3,TRUE),30)))","v":100.75}]
[null,null,{"$f":"'525STREAMS'!E29","v":8.3235987425668123E-2},{"$f":"'525STREAMS'!F29","v":8.3235987425668123E-2},{"$f":"'525STREAMS'!G29","v":40},{"$f":"'525STREAMS'!H29","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,24.150520483987243,null,null,null,null,null,null,null,24.150520483987243,286.91863899999998,{"$f":"ROW()","v":34},{"$f":"IF(OR(AH34<AC3,AH34>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE),29))=AH34,AI34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE),30)),AI34-AL34))","v":186.16863899999998},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE),30))+(AH34-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH34,AC3:AE17,3,TRUE),30)))","v":100.75}]
[null,null,{"$f":"'525STREAMS'!E30","v":0.87963823791320761},{"$f":"'525STREAMS'!F30","v":0.87963823791320761},{"$f":"'525STREAMS'!G30","v":71.006500000000003},{"$f":"'525STREAMS'!H30","v":71.006500000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286.91863899999998,24.910286249597149,"*",null,null,null,null,null,null,24.910286249597149,286.91863899999998,{"$f":"ROW()","v":35},{"$f":"IF(OR(AH35<AC3,AH35>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE),29))=AH35,AI35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE),30)),AI35-AL35))","v":173.00298199999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE),30))+(AH35-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH35,AC3:AE17,3,TRUE),30)))","v":113.915657}]
[null,null,{"$f":"'525STREAMS'!E31","v":0.17073897078621361},{"$f":"'525STREAMS'!F31","v":0.17073897078621361},{"$f":"'525STREAMS'!G31","v":71.006500000000003},{"$f":"'525STREAMS'!H31","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,25.280837876506872,null,null,null,null,null,null,null,25.280837876506872,300,{"$f":"ROW()","v":36},{"$f":"IF(OR(AH36<AC3,AH36>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE),29))=AH36,AI36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE),30)),AI36-AL36))","v":186.08434299999999},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE),30))+(AH36-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH36,AC3:AE17,3,TRUE),30)))","v":113.915657}]
[null,null,{"$f":"'525STREAMS'!E32","v":-2.2015709359276814},{"$f":"'525STREAMS'!F32","v":-2.2015709359276814},{"$f":"'525STREAMS'!G32","v":300},{"$f":"'525STREAMS'!H32","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,28.020343575760801,"*",null,null,null,null,null,null,28.020343575760801,300,{"$f":"ROW()","v":37},{"$f":"IF(OR(AH37<AC3,AH37>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE),29))=AH37,AI37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE),30)),AI37-AL37))","v":16.844921999999997},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE),30))+(AH37-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH37,AC3:AE17,3,TRUE),30)))","v":283.155078}]
[null,null,{"$f":"'525STREAMS'!E33","v":-2.7395056992539288},{"$f":"'525STREAMS'!F33","v":-2.7395056992539288},{"$f":"'525STREAMS'!G33","v":300},{"$f":"'525STREAMS'!H33","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,29.629917375025112,null,null,null,null,null,null,null,29.629917375025112,400,{"$f":"ROW()","v":38},{"$f":"IF(OR(AH38<AC3,AH38>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE),29))=AH38,AI38-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE),30)),AI38-AL38))","v":116.844922},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE),30))+(AH38-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH38,AC3:AE17,3,TRUE),30)))","v":283.155078}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,31.409754168227987,"*",null,null,null,null,null,null,31.409754168227987,400,{"$f":"ROW()","v":39},{"$f":"IF(OR(AH39<AC3,AH39>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE),29))=AH39,AI39-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE),30)),AI39-AL39))","v":116.844922},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE),30))+(AH39-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH39,AC3:AE17,3,TRUE),30)))","v":283.155078}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,33.013445794530128,null,null,null,null,null,null,null,33.013445794530128,500,{"$f":"ROW()","v":40},{"$f":"IF(OR(AH40<AC3,AH40>AC17),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE),29))=AH40,AI40-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE),30)),AI40-AL40))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE),30))+(AH40-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH40,AC3:AE17,3,TRUE),30)))","v":406.47921200336515}]

{"sheet":"525EC","index":187,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'525OPEX'!D1*1000 /8000/3600","v":7.2176457159042737},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.2093621037761888,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.5569473640476197,1.049793492861275E-3,0,null,"Leistung-Gasturbine",{"$f":"I9*'525OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,3.5144535706486857,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.2202963786974603E-4,8.5433611956446956E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.4549143450189259,0,0,3.4722222222222222E-5,0,0,0,1.5468452586871271E-4,0]
["Wärme",{"$f":"C6","v":100},250,10.509981804313737,0,0.95,0,0,0,9.9844827140980499,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,1.5879366958212389,0.6,0,0,0,0.95276201749274325,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0.95276201749274325},{"$f":"SUM(J4:J9)","v":6.4275353500504302},{"$f":"SUM(K4:K9)","v":1.3265076565997338E-3},{"$f":"SUM(L4:L9)","v":8.5433611956446956E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"620CAPEX","index":188,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'620OPEX'!D1","v":155970.14925373133},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"2G EtOH: 2G-Ethanol aus Holz"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
[]
[]
["Cel-EtOH",null,127464.1382952131,"EtOH",154.93588492963926,2007,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"('620STREAMS'!E3)*8000/$G$2","v":1},{"$f":"J11*$D$1","v":155970.14925373133},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":327.73942774352111},{"$f":"(K11/C11)^H11*E11*G11","v":204.83714233970068},"TIC","nach: [Humbird] [Kazi] Modellierung mit anderem Feed"]
[]
[]
[]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":327.73942774352111},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"620OPEX","index":189,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":155970.14925373133},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.5597014925373134]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["Cel-EtOH","Biomasse (Holz) - Pappel",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'620STREAMS'!E5*'620OPEX'!D1","v":1191157.9497767885},"t/a",{"$f":"G7*F7/1000000","v":50.865688854553866},{"$f":"I7*(1+$C7/100)","v":51.883002631644942},52.920662684277843,53.979075937963401,55.058657456722671,56.159830605857124,57.283027217974265,58.428687762333752,59.597261517580428,60.789206747932035,62.004990882890674,63.245090700548488,64.509992514559457,65.800192364850645,67.116196212147656,68.458520136390604,69.827690539118421,71.224244349900786,72.648729236898802,74.101703821636775,75.583737898069515,77.095412656030902,78.637320909151526,80.210067327334556,81.814268673881244,83.450554047358864,85.119565128306036,86.821956430872163,88.558395559489611,90.329563470679403,null,{"$f":"SUM(I7:AL7)/$AN$53","v":0.37937876430854212},null,{"$f":"SUMPRODUCT(I7:AL7,I$63:AL$63)","v":3332.6897661669186},{"$f":"AP7/$AP$53","v":0.37937876430854223}]
[null,"Ammoniak",2,null,300,"€/t",{"$f":"D1*'620STREAMS'!E7","v":5590.617449309274},"t/a",{"$f":"G8*E8/1000000","v":1.6771852347927823},{"$f":"I8*(1+$C8/100)","v":1.710728939488638},1.7449435182784108,1.7798423886439789,1.8154392364168586,1.8517480211451958,1.8887829815680997,1.9265586411994617,1.965089814023451,2.0043916103039199,2.0444794425099984,2.0853690313601985,2.1270764119874026,2.1696179402271505,2.2130102990316933,2.2572705050123272,2.3024159151125736,2.3484642334148251,2.3954335180831219,2.4433421884447846,2.4922090322136805,2.542053212857954,2.5928942771151133,2.6447521626574155,2.6976472059105641,2.7516001500287754,2.806632153029351,2.8627647960899378,2.9200200920117365,2.9784204938519712,null,{"$f":"SUM(I8:AL8)/$AN$53","v":1.2509187946154255E-2},null,{"$f":"SUMPRODUCT(I8:AL8,I$63:AL$63)","v":109.88818187330523},{"$f":"AP8/$AP$53","v":1.2509187946154262E-2}]
[]
[]
[]
[]
[]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":23149.49666680723},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$63:AL$63)","v":0},{"$f":"AP15/$AP$53","v":0}]
[]
["Elektrizität","Gesamt (Kompression, Luftzerlegung)",2,null,50,"€/MWh",{"$f":"D1*(IF('620STREAMS'!E9>0,'620STREAMS'!E9,0))/3.6","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$63:AL$63)","v":0},{"$f":"AP17/$AP$53","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",0,"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$63:AL$63)","v":0},{"$f":"AP19/$AP$53","v":0}]
[]
[null,null,null,null,"Units:"]
["Arbeit"]
[]
[]
[null,"FTS",3,"Kurve B",9,null,{"$f":"IF(D25=\"Kurve B\", (E25*3.1589*('620CAPEX'!K11/8)^0.2386)*365,IF(D25=\"Kurve C\",(E25*2.0596*('620CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":109560.41782111223},"h/a",{"$f":"G25*$E$27/1000000","v":4.4043287964087119},{"$f":"I25*(1+$C25/100)","v":4.5364586603009736},4.6725524201100033,4.8127289927133035,4.9571108624947025,5.1058241883695432,5.2589989140206299,5.4167688814412491,5.5792719478844868,5.7466501063210211,5.919049609510652,6.0966210977959721,6.2795197307298514,6.4679053226517471,6.6619424823313,6.8618007568012391,7.0676547795052764,7.2796844228904352,7.498074955577148,7.7230172042444627,7.9547077203717969,8.1933489519829514,8.4391494205424404,8.6923239031587141,8.9530936202534761,9.22168642886108,9.498337021726913,9.7832871323787209,10.076785746350083,10.379089318740586,null,{"$f":"SUM(I25:AL25)/$AN$53","v":3.8523520314787674E-2},null,{"$f":"SUMPRODUCT(I25:AL25,I$63:AL$63)","v":309.64877191830169},{"$f":"AP25/$AP$53","v":3.5249056078548655E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G27/100*SUM(I22:I26)","v":0.88086575928174238},{"$f":"I27*(1+$C27/100)","v":0.90729173206019464},0.93451048402200054,0.96254579854266054,0.99142217249894038,1.0211648376739086,1.0517997828041259,1.0833537762882497,1.1158543895768973,1.1493300212642044,1.1838099219021305,1.2193242195591945,1.2559039461459702,1.2935810645303494,1.3323884964662598,1.3723601513602477,1.4135309559010552,1.4559368845780869,1.4996149911154295,1.5446034408488925,1.5909415440743593,1.6386697903965901,1.6878298841084878,1.7384647806317424,1.7906187240506948,1.8443372857722156,1.8996674043453821,1.9566574264757435,2.0153571492700157,2.0758178637481164,null,{"$f":"SUM(I27:AL27)/$AN$53","v":7.7047040629575304E-3},null,{"$f":"SUMPRODUCT(I27:AL27,I$63:AL$63)","v":61.929754383660324},{"$f":"AP27/$AP$53","v":7.04981121570973E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'620STREAMS'!E4","v":1086959.1754235046},"t/a",{"$f":"G29*E29/1000000","v":2.7173979385587614},{"$f":"I29*(1+$C29/100)","v":2.7717458973299367},2.8271808152765354,2.883724431582066,2.9413989202137074,3.0002268986179814,3.0602314365903411,3.1214360653221482,3.1838647866285914,3.2475420823611634,3.3124929240083869,3.3787427824885548,3.4463176381383258,3.5152439909010922,3.5855488707191139,3.6572598481334961,3.7304050450961661,3.8050131459980894,3.881113408918051,3.9587356770964122,4.0379103906383405,4.1186685984511078,4.2010419704201301,4.285062809828533,4.3707640660251039,4.4581793473456059,4.5473429342925185,4.6382897929783686,4.7310555888379362,4.8256767006146948,null,{"$f":"SUM(I29:AL29)/$AN$53","v":2.0267553537175922E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$63:AL$63)","v":178.04230129141541},{"$f":"AP29/$AP$53","v":2.0267553537175929E-2}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E31/100*'620CAPEX'!$L$18","v":22.941759942046481},{"$f":"I31*(1+$C31/100)","v":23.400595140887411},23.868607043705161,24.345979184579264,24.832898768270848,25.329556743636264,25.836147878508989,26.35287083607917,26.879928252800752,27.417526817856768,27.965877354213905,28.525194901298185,29.09569879932415,29.677612775310635,30.271165030816849,30.876588331433187,31.494120098061853,32.124002500023089,32.766482550023554,33.421812201024025,34.090248445044509,34.7720534139454,35.467494482224311,36.176844371868796,36.900381259306172,37.638388884492294,38.391156662182141,39.158979795425786,39.9421593913343,40.741002579160984,null,{"$f":"SUM(I31:AL31)/$AN$53","v":0.17110977426775964},null,{"$f":"SUMPRODUCT(I31:AL31,I$63:AL$63)","v":1503.1305050314172},{"$f":"AP31/$AP$53","v":0.17110977426775964}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E33/100*I31","v":3.4412639913069722},{"$f":"I33*(1+$C33/100)","v":3.5100892711331118},3.5802910565557742,3.6518968776868896,3.7249348152406276,3.7994335115454403,3.875422181776349,3.9529306254118759,4.0319892379201132,4.1126290226785152,4.1948816031320852,4.2787792351947269,4.3643548198986215,4.4516419162965937,4.5406747546225255,4.6314882497149759,4.7241180147092754,4.8186003750034612,4.9149723825035307,5.0132718301536014,5.1135372667566736,5.2158080120918076,5.3201241723336441,5.4265266557803171,5.5350571888959239,5.6457583326738421,5.758673499327319,5.8738469693138651,5.9913239087001422,6.1111503868741455,null,{"$f":"SUM(I33:AL33)/$AN$53","v":2.5666466140163942E-2},null,{"$f":"SUMPRODUCT(I33:AL33,I$63:AL$63)","v":225.46957575471262},{"$f":"AP33/$AP$53","v":2.5666466140163949E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E35/100*'620CAPEX'!$L$18","v":3.2773942774352109},{"$f":"I35*(1+$C35/100)","v":3.3429421629839151},3.4098010062435935,3.4779970263684654,3.5475569668958347,3.6185081062337514,3.6908782683584267,3.7646958337255954,3.8399897504001075,3.9167895454081099,3.995125336316272,4.0750278430425979,4.1565283999034497,4.2396589679015184,4.3244521472595485,4.4109411902047393,4.4991600140088339,4.5891432142890105,4.6809260785747906,4.7745446001462861,4.8700354921492117,4.9674362019921956,5.0667849260320397,5.1681206245526807,5.2714830370437342,5.3769126977846087,5.4844509517403006,5.5941399707751067,5.706022770190609,5.8201432255944212,null,{"$f":"SUM(I35:AL35)/$AN$53","v":2.4444253466822791E-2},null,{"$f":"SUMPRODUCT(I35:AL35,I$63:AL$63)","v":214.73292929020252},{"$f":"AP35/$AP$53","v":2.4444253466822812E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100))","v":19.664365664611267},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(J5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":17.697929098150137},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(K5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":15.731492531689012},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(L5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":13.765055965227885},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(M5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":11.798619398766759},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(N5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":9.8321828323056337},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(O5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":7.865746265844507},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(P5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":5.8993096993833802},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(Q5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":3.9328731329222508},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(R5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":1.9664365664611267},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(S5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(T5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(U5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(V5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(W5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(X5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(Y5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(Z5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AA5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AB5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AC5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AD5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AE5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AF5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AG5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AH5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AI5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AJ5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AK5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('620CAPEX'!$L$18*(1-$E$37/100)-(AL5-1)*$E$39/100*'620CAPEX'!$L$18*(1-$E$37/100)))","v":0},null,{"$f":"SUM(I38:AL38)/$AN$53","v":1.9884115299755117E-2},null,{"$f":"SUMPRODUCT(I38:AL38,I$63:AL$63)","v":510.04300175234852},{"$f":"AP38/$AP$53","v":5.8061054981297697E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$39/100*('620CAPEX'!$L$18*(1-$E$37/100))","v":19.664365664611267},{"$f":"IF(SUM($I$39:I39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:I39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:J39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:J39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:K39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:K39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:L39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:L39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:M39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:M39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:N39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:N39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:O39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:O39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:P39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:P39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:Q39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Q39)))","v":19.664365664611267},{"$f":"IF(SUM($I$39:R39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:R39)))","v":0},{"$f":"IF(SUM($I$39:S39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:S39)))","v":0},{"$f":"IF(SUM($I$39:T39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:T39)))","v":0},{"$f":"IF(SUM($I$39:U39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:U39)))","v":0},{"$f":"IF(SUM($I$39:V39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:V39)))","v":0},{"$f":"IF(SUM($I$39:W39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:W39)))","v":0},{"$f":"IF(SUM($I$39:X39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:X39)))","v":0},{"$f":"IF(SUM($I$39:Y39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Y39)))","v":0},{"$f":"IF(SUM($I$39:Z39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Z39)))","v":0},{"$f":"IF(SUM($I$39:AA39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AA39)))","v":0},{"$f":"IF(SUM($I$39:AB39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AB39)))","v":0},{"$f":"IF(SUM($I$39:AC39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AC39)))","v":0},{"$f":"IF(SUM($I$39:AD39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AD39)))","v":0},{"$f":"IF(SUM($I$39:AE39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AE39)))","v":0},{"$f":"IF(SUM($I$39:AF39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AF39)))","v":0},{"$f":"IF(SUM($I$39:AG39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AG39)))","v":0},{"$f":"IF(SUM($I$39:AH39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AH39)))","v":0},{"$f":"IF(SUM($I$39:AI39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AI39)))","v":0},{"$f":"IF(SUM($I$39:AJ39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AJ39)))","v":0},{"$f":"IF(SUM($I$39:AK39)<=(100-$E$39)/100*'620CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'620CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'620CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AK39)))","v":0},null,{"$f":"SUM(I39:AL39)/$AN$53","v":3.6152936908645669E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$63:AL$63)","v":812.87718836957652},{"$f":"AP39/$AP$53","v":9.2534368601894748E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'620CAPEX'!L18*$E$41/100","v":9.8321828323056337},{"$f":"I41*(1+$C41/100)","v":10.028826488951747},10.229403018730782,10.433991079105398,10.642670900687506,10.855524318701256,11.072634805075282,11.294087501176788,11.519969251200324,11.75036863622433,11.985376008948817,12.225083529127794,12.46958519971035,12.718976903704558,12.97335644177865,13.232823570614224,13.497480042026508,13.767429642867038,14.042778235724379,14.323633800438866,14.610106476447644,14.902308605976597,15.200354778096129,15.504361873658052,15.814449111131212,16.130738093353838,16.453352855220913,16.782419912325331,17.118068310571839,17.460429676783278,null,{"$f":"SUM(I41:AL41)/$AN$53","v":7.3332760400468419E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$63:AL$63)","v":644.19878787060759},{"$f":"AP41/$AP$53","v":7.3332760400468433E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I41)","v":139.36679895591271},139.45397568754228,139.58381024350038,139.75720334702459,139.97507516281973,140.23836572869737,140.54803539713225,140.90506528697293,141.31045774554869,141.76523682142246,122.60608308343292,125.12923334041574,127.70497746039757,130.33443124637429,133.01873473517361,135.75905273966504,138.55657540353997,141.41251876896482,144.32812535741883,147.30466476403413,150.34343426576572,153.44575944372551,156.6129948200238,159.84652450947078,163.14776288649813,166.51815526767112,169.95917861017091,173.47234222663502,177.05918851675625,180.72129371604763,null,{"$f":"SUM(I43:AL43)","v":4400.1850555387555},null,{"$f":"SUMPRODUCT(I43:AL43,I$63:AL$63)","v":7902.6507637024679},{"$f":"AP43/$AP$53","v":0.8996030509445383}]
[]
[]
["Einzahlungen"]
["Verkauf","EtOH",2,null,764.52378988377336,"€/t",{"$f":"D1","v":155970.14925373133},"t/a",{"$f":"E47*G47/1000000","v":119.24288961620046},{"$f":"I47*(1+$C47/100)","v":121.62774740852447},124.06030235669496,126.54150840382886,129.07233857190545,131.65378534334357,134.28686105021043,136.97259827121465,139.71205023663896,142.50629124137174,145.35641706619919,148.26354540752317,151.22881631567364,154.25339264198712,157.33846049482688,160.48522970472342,163.69493429881788,166.96883298479423,170.30820964449012,173.71437383737992,177.18866131412753,180.73243454041008,184.34708323121828,188.03402489584263,191.7947053937595,195.63059950163469,199.54321149166739,203.53407572150076,207.60475723593078,211.75685238064941,null,{"$f":"SUM(I47:AL47)/$AN$53*($AN$53-$AN$43)/$AN$53","v":0.16989201900527373},null,{"$f":"SUMPRODUCT(I47:AL47,I$63:AL$63)","v":7812.7234067037498},{"$f":"AP47/$AP$53*($AP$53-$AP$43)/$AP$53","v":8.9289644602076043E-2}]
[null,null,null,null,{"$f":"E47/1000","v":0.76452378988377334},"€/kg"]
[null,null,null,null,{"$f":"E48/G49*32","v":0.91286422672689349},"€/l BÄ",26.8,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"D1*(IF(-'620STREAMS'!E9>0,-'620STREAMS'!E9,0))/3.6","v":296667.56649579317},"MWh/a",{"$f":"G51*E51/1000000","v":14.833378324789658},{"$f":"I51*(1+$C51/100)","v":15.130045891285452},15.43264680911116,15.741299745293384,16.056125740199253,16.377248255003238,16.704793220103301,17.038889084505367,17.379666866195475,17.727260203519386,18.081805407589773,18.443441515741569,18.8123103460564,19.188556552977527,19.572327684037077,19.963774237717818,20.363049722472173,20.770310716921617,21.18571693126005,21.609431269885253,22.04161989528296,22.482452293188619,22.932101339052391,23.39074336583344,23.858558233150109,24.335729397813111,24.822443985769375,25.318892865484763,25.825270722794457,26.341776137250346,null,{"$f":"SUM(I51:AL51)/$AN$53*(AN53-AN43)/AN53","v":2.113394434149304E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$63:AL$63)","v":971.87415041333747},{"$f":"AP51/$AP$53*($AP$53-$AP$43)/$AP$53","v":1.1107304453385732E-2}]
[null,"Wärme",null,null,20,null,0]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I47:I51)","v":134.07626794099011},136.75779329980992,139.49294916580612,142.28280814912225,145.12846431210471,148.03103359834682,150.99165427031375,154.01148735572002,157.09171710283442,160.23355144489113,163.43822247378895,166.70698692326474,170.04112666173003,173.44194919496465,176.91078817886395,180.44900394244124,184.05798402129005,187.73914370171585,191.49392657575018,195.32380510726517,199.23028120941049,203.21488683359871,207.27918457027067,211.42476826167606,215.65326362690962,219.9663288994478,224.36565547743677,228.85296858698553,233.43002795872525,238.09862851789975,null,{"$f":"SUM(I53:AL53)","v":5439.2166573633749},null,{"$f":"SUMPRODUCT(I53:AL53,I$63:AL$63)","v":8784.5975571170857},{"$f":"AP53/$AP$53*($AP$53-$AP$43)/$AP$53","v":0.10039694905546175}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I53-I43","v":-5.2905310149226068},-2.6961823877323638,-9.0861077694256664E-2,2.5256048020976607,5.1533891492849762,7.7926678696494491,10.443618873181492,13.106422068747094,15.781259357285734,18.468314623468672,40.832139390356033,41.577753582848999,42.336149201332461,43.107517948590356,43.892053443690344,44.6899512027762,45.501408617750087,46.326624932751031,47.165801218331353,48.019140343231044,48.88684694364477,49.769127389873205,50.666189750246872,51.578243752205282,52.505500740411492,53.448173631776683,54.406476867265866,55.380626360350504,56.370839441968997,57.377334801852129]
["Barwert",null,10,null,null,null,null,null,{"$f":"I56*(1+$C$57/100)^-(I5)","v":-4.809573649929642},-2.2282499072168296,-6.8265272497563215E-2,1.7250220627673383,3.1998492088127204,4.3987578579848199,5.3592278084805054,6.1142426232142375,6.6927945083433675,7.1203347701516311,14.311415759093643,13.247953622662884,12.263274398843837,11.351556771424143,10.507408624905876,9.7258354587640934,9.0022111224685162,8.3322507009826055,7.7119853929341726,7.1377392352183771,6.6061075385130623,6.1139369081210928,5.6583067337613562,5.2365120404626762,4.8460476006228541,4.4845932146235121,4.1500000741831791,3.8402781289252998,3.5535843824708282,3.2882120497709022]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$57/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E37/100*'620CAPEX'!L18","v":131.09577109740846},{"$f":"$H$60*(1+$C$60/100)^I5","v":144.20534820714931},158.62588302786426,174.48847133065073,191.93731846371577,211.13105031008737,232.24415534109613,255.46857087520578,281.01542796272633,309.116970758999,340.02866783489895,374.03153461838889,411.43468808022777,452.57815688825053,497.83597257707567,547.61956983478331,602.38152681826159,662.61967950008784,728.88164745009658,801.76981219510651,881.9467934146171,970.14147275607888,1067.1556200316868,1173.8711820348558,1291.258300238341,1420.3841302621754,1562.4225432883932,1718.6647976172326,1890.531277378956,2079.5844051168515,2287.5428456285372,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":881.9467934146171}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I56*I63","v":-32.356406486179459},-14.990551137886012,-0.45925461726805544,11.605085839852826,21.526985390137167,29.592643266688505,36.054204809977001,41.133566937838268,45.025774715726726,47.902051805376473,96.280048794080216,89.125607325132563,82.501177896787965,76.367597604522715,70.688590991597763,65.430557555984649,60.562374870225383,56.055216168628753,51.882381340164493,48.019140343231044,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$61:I61)","v":-32.356406486179459},{"$f":"SUM($I$61:J61)","v":-47.346957624065467},{"$f":"SUM($I$61:K61)","v":-47.806212241333526},{"$f":"SUM($I$61:L61)","v":-36.2011264014807},{"$f":"SUM($I$61:M61)","v":-14.674141011343533},{"$f":"SUM($I$61:N61)","v":14.918502255344972},{"$f":"SUM($I$61:O61)","v":50.97270706532197},{"$f":"SUM($I$61:P61)","v":92.106274003160237},{"$f":"SUM($I$61:Q61)","v":137.13204871888695},{"$f":"SUM($I$61:R61)","v":185.03410052426341},{"$f":"SUM($I$61:S61)","v":281.31414931834365},{"$f":"SUM($I$61:T61)","v":370.43975664347624},{"$f":"SUM($I$61:U61)","v":452.94093454026421},{"$f":"SUM($I$61:V61)","v":529.30853214478691},{"$f":"SUM($I$61:W61)","v":599.99712313638463},{"$f":"SUM($I$61:X61)","v":665.42768069236922},{"$f":"SUM($I$61:Y61)","v":725.99005556259465},{"$f":"SUM($I$61:Z61)","v":782.04527173122335},{"$f":"SUM($I$61:AA61)","v":833.92765307138779},{"$f":"SUM($I$61:AB61)","v":881.94679341461881},{"$f":"SUM($I$61:AC61)","v":881.94679341461881},{"$f":"SUM($I$61:AD61)","v":881.94679341461881},{"$f":"SUM($I$61:AE61)","v":881.94679341461881},{"$f":"SUM($I$61:AF61)","v":881.94679341461881},{"$f":"SUM($I$61:AG61)","v":881.94679341461881},{"$f":"SUM($I$61:AH61)","v":881.94679341461881},{"$f":"SUM($I$61:AI61)","v":881.94679341461881},{"$f":"SUM($I$61:AJ61)","v":881.94679341461881},{"$f":"SUM($I$61:AK61)","v":881.94679341461881},{"$f":"SUM($I$61:AL61)","v":881.94679341461881},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":881.94679341461881}]
[null,null,{"$f":"C60","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$63/100)^($H$1-I5)>=1,(1+$C$63/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K69*$L$82","v":0},{"$f":"K69","v":0},{"$f":"L69","v":0}]
[]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.37937876430854223},{"$f":"K71*$L$82","v":0.34632130231712177},{"$f":"K71","v":0.37937876430854223},{"$f":"L71","v":0.34632130231712177}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},{"$f":"K72*$L$82","v":0}]
[]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ29","v":2.0267553537175929E-2},{"$f":"K74*$L$82","v":1.850152458736002E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ33+AQ13+AQ8","v":3.8175654086318213E-2},3.4849188947300248E-2,{"$f":"K73+K74+K75","v":5.8443207623494142E-2},{"$f":"L73+L74+L75","v":5.3350713534660268E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ31","v":0.17110977426775964},0.15619999177235169,{"$f":"K76","v":0.17110977426775964},{"$f":"L76","v":0.15619999177235169}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ22+AQ23+AQ24+AQ25+AQ27+AQ26","v":4.2298867294258385E-2},3.8613122783996666E-2,{"$f":"K77","v":4.2298867294258385E-2},{"$f":"L77","v":3.8613122783996666E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ35+AQ41","v":9.7777013867291249E-2},8.9257138155629565E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ38+AQ39","v":0.15059542358319244},0.13747317489787994]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ47","v":8.9289644602076043E-2},8.1509322374393289E-2]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ51","v":1.1107304453385732E-2},1.0139460890860147E-2,{"$f":"K78+K79+K80+K81","v":0.34876938650594552},{"$f":"L78+L79+L80+L81","v":0.31837909631876293}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E49","v":0.91286422672689349},"pro Liter",{"$f":"SUM(N69:N81)","v":0.91286422672689327}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":155970.14925373133},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E49","v":0.91286422672689349},{"$f":"N119","v":155970.14925373133}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.91286422672689349},{"$f":"N120","v":155970.14925373133},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.91286422672689349},{"$f":"N121","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.91286422672689349},{"$f":"N122","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.91286422672689349},{"$f":"O132*R122","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.91286422672689349},{"$f":"O133*R123","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.91286422672689349},{"$f":"O134*R124","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.91286422672689349},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E47/E49*N139","v":764.52378988377336},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L69","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L71","v":0.34632130231712177}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L72","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L74","v":1.850152458736002E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,0]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L75","v":3.4849188947300248E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.15619999177235169]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,3.8613122783996666E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,8.9257138155629565E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.13747317489787994]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,8.1509322374393289E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,{"$f":"L93","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L81","v":1.0139460890860147E-2}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L92","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2825871.6030307706},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":7121196439.6375418},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.30761776560992043}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Ammoniak",null,{"$f":"G8","v":5590.617449309274},"t/a",2867,"g CO2e/kg",{"$f":"G200*E200*1000","v":16028300227.169689},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0.69238223439007951}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G47*G49*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":5.538157097322304},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":5.538157097322304},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.7036355118750097},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Ammoniak"},{"$f":"E210*K200","v":3.8345215854472938},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"620STREAMS","index":190,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["CEL-EtOH",null,"OUT","EtOH",{"$f":"1","v":1},{"$f":"Q3+L4/100*Q3","v":14550.700718631631},null,null,null,null,null,"Variation EtOH-Ausbeute",null,null,"Ausgangswert:",null,14550.700718631631]
[null,null,null,"H2O(Abw)",{"$f":"F4*$E$3/$F$3","v":6.9690205505621829},101404.13233322377,null,null,null,null,null,0,"%"]
[null,null,"IN","BIOM-W",7.6370892473727112,111125.00000000001]
[null,null,null,"H2O(frisch)",7.465104496219622,108622.50135780308]
[null,null,null,"NH3",3.5844150153466162E-2,521.55750139678014]
[null,null,"THERMAL",null,0,0]
[null,null,"WORK",null,-6.8474848840942881,-99635.703223809993]

{"sheet":"620PINCH","index":191,"n_rows":7,"n_cols":42,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":0},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK2:AK3)","v":0}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",null,null,null,null,null,"HOT",null,null,null,null,null,"COLDCURVE",null,null,null,"HOTCURVE",null,null,null,"COMPARISON",null,null,null,null,null,null,null,null,null,null,null,"RESULT","LOW",0]
["deltaT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH"]
[5,"K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COOL"]

{"sheet":"620EC","index":192,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'620OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,0,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},0,0,0,null,"Leistung-Gasturbine",{"$f":"I9*'620OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,0,0]
["Luftkühlung",{"$f":"C5","v":60},100,0,0,0,3.4722222222222222E-5,0,0,0,0,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":0},{"$f":"SUM(K4:K9)","v":0},{"$f":"SUM(L4:L9)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"650CAPEX","index":193,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'650OPEX'!D1","v":155970.14925373133},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"2G EtOH: 2G-Ethanol aus Weizenstroh"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
[]
[]
["Cel-EtOH",null,185660.11637483357,"EtOH",207.59745028543716,2007,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"('650STREAMS'!E3)*8000/$G$2","v":1},{"$f":"J11*$D$1","v":155970.14925373133},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":337.49494042096114},{"$f":"(K11/C11)^H11*E11*G11","v":210.9343377631007},"TIC","nach: [Humbird] [Kazi] Modellierung mit anderem Feed"]
[]
[]
[]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":337.49494042096114},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"650OPEX","index":194,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":155970.14925373133},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.5597014925373134]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte",18,"€/Mwh"]
["Cel-EtOH","Biomasse (Weizenstroh)",2,0.15,{"$f":"63.5/13.570100336506*E6","v":84.229296147879268},{"$f":"E7*(1-D7)","v":71.594901725697369},{"$f":"'650STREAMS'!E5*'650OPEX'!D1","v":817784.26409718522},"t/a",{"$f":"G7*F7/1000000","v":58.54918402085972},{"$f":"I7*(1+$C7/100)","v":59.720167701276914},60.914571055302453,62.132862476408505,63.375519725936677,64.643030120455407,65.935890722864514,67.254608537321801,68.599700708068241,69.9716947222296,71.371128616674198,72.798551189007682,74.254522212787833,75.739612657043594,77.254404910184462,78.799493008388154,80.37548286855592,81.982992525927045,83.622652376445586,85.295105423974505,87.001007532453997,88.741027683103084,90.515848236765152,92.326165201500459,94.172688505530473,96.056142275641079,97.977265121153906,99.936810423576986,101.93554663204853,103.97425756468949,null,{"$f":"SUM(I7:AL7)/$AN$53","v":0.40786657704606827},null,{"$f":"SUMPRODUCT(I7:AL7,I$63:AL$63)","v":3836.1078125116919},{"$f":"AP7/$AP$53","v":0.40786657704606843}]
[null,"Ammoniak",2,null,300,"€/t",{"$f":"D1*'650STREAMS'!E7","v":4520.9380282531029},"t/a",{"$f":"G8*E8/1000000","v":1.3562814084759307},{"$f":"I8*(1+$C8/100)","v":1.3834070366454494},1.4110751773783583,1.4392966809259256,1.4680826145444441,1.4974442668353329,1.5273931521720396,1.5579410152154805,1.5890998355197901,1.6208818322301859,1.6532994688747897,1.6863654582522856,1.7200927674173314,1.7544946227656781,1.7895845152209917,1.8253762055254117,1.8618837296359199,1.8991214042286384,1.9371038323132113,1.9758459089594755,2.0153628271386652,2.0556700836814388,2.0967834853550675,2.1387191550621689,2.1814935381634122,2.2251234089266805,2.2696258771052142,2.3150183946473186,2.361318762540265,2.4085451377910703,null,{"$f":"SUM(I8:AL8)/$AN$53","v":9.4481565343286847E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$63:AL$63)","v":88.862753495680252},{"$f":"AP8/$AP$53","v":9.448156534328683E-3}]
[]
[]
[]
[]
[]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":21158.415089922004},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$63:AL$63)","v":0},{"$f":"AP15/$AP$53","v":0}]
[]
["Elektrizität","Gesamt (Kompression, Luftzerlegung)",2,null,50,"€/MWh",{"$f":"D1*(IF('650STREAMS'!E9>0,'650STREAMS'!E9,0))/3.6","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$63:AL$63)","v":0},{"$f":"AP17/$AP$53","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",0,"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$63:AL$63)","v":0},{"$f":"AP19/$AP$53","v":0}]
[]
[null,null,null,null,"Units:"]
["Arbeit"]
[]
[]
[null,"2G EtOH",3,"Kurve B",9,null,{"$f":"IF(D25=\"Kurve B\", (E25*3.1589*('650CAPEX'!K11/8)^0.2386)*365,IF(D25=\"Kurve C\",(E25*2.0596*('650CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":109560.41782111223},"h/a",{"$f":"G25*$E$27/1000000","v":4.4043287964087119},{"$f":"I25*(1+$C25/100)","v":4.5364586603009736},4.6725524201100033,4.8127289927133035,4.9571108624947025,5.1058241883695432,5.2589989140206299,5.4167688814412491,5.5792719478844868,5.7466501063210211,5.919049609510652,6.0966210977959721,6.2795197307298514,6.4679053226517471,6.6619424823313,6.8618007568012391,7.0676547795052764,7.2796844228904352,7.498074955577148,7.7230172042444627,7.9547077203717969,8.1933489519829514,8.4391494205424404,8.6923239031587141,8.9530936202534761,9.22168642886108,9.498337021726913,9.7832871323787209,10.076785746350083,10.379089318740586,null,{"$f":"SUM(I25:AL25)/$AN$53","v":3.5981159174875474E-2},null,{"$f":"SUMPRODUCT(I25:AL25,I$63:AL$63)","v":309.64877191830169},{"$f":"AP25/$AP$53","v":3.2922793326328477E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G27/100*SUM(I22:I26)","v":0.88086575928174238},{"$f":"I27*(1+$C27/100)","v":0.90729173206019464},0.93451048402200054,0.96254579854266054,0.99142217249894038,1.0211648376739086,1.0517997828041259,1.0833537762882497,1.1158543895768973,1.1493300212642044,1.1838099219021305,1.2193242195591945,1.2559039461459702,1.2935810645303494,1.3323884964662598,1.3723601513602477,1.4135309559010552,1.4559368845780869,1.4996149911154295,1.5446034408488925,1.5909415440743593,1.6386697903965901,1.6878298841084878,1.7384647806317424,1.7906187240506948,1.8443372857722156,1.8996674043453821,1.9566574264757435,2.0153571492700157,2.0758178637481164,null,{"$f":"SUM(I27:AL27)/$AN$53","v":7.1962318349750917E-3},null,{"$f":"SUMPRODUCT(I27:AL27,I$63:AL$63)","v":61.929754383660324},{"$f":"AP27/$AP$53","v":6.584558665265694E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'650STREAMS'!E4","v":1060461.3891752455},"t/a",{"$f":"G29*E29/1000000","v":2.6511534729381139},{"$f":"I29*(1+$C29/100)","v":2.7041765423968762},2.7582600732448137,2.8134252747097102,2.8696937802039044,2.9270876558079824,2.985629408924142,3.045341997102625,3.1062488370446775,3.1683738137855713,3.2317412900612825,3.2963761158625084,3.3623036381797586,3.4295497109433537,3.4981407051622209,3.5681035192654655,3.6394655896507748,3.7122549014437904,3.7864999994726665,3.8622299994621199,3.9394745994513625,4.0182640914403898,4.0986293732691976,4.1806019607345819,4.2642139999492734,4.3494982799482589,4.4364882455472241,4.5252180104581683,4.6157223706673314,4.7080368180806778,null,{"$f":"SUM(I29:AL29)/$AN$53","v":1.846852198394117E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$63:AL$63)","v":173.70200319242753},{"$f":"AP29/$AP$53","v":1.8468521983941173E-2}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E31/100*'650CAPEX'!$L$18","v":23.624645829467283},{"$f":"I31*(1+$C31/100)","v":24.097138746056629},24.579081520977763,25.070663151397319,25.572076414425265,26.083517942713769,26.605188301568045,27.137292067599407,27.680037908951395,28.233638667130425,28.798311440473032,29.374277669282492,29.961763222668143,30.560998487121505,31.172218456863938,31.795662826001216,32.431576082521239,33.080207604171662,33.741811756255096,34.416647991380202,35.104980951207807,35.80708057023196,36.523222181636598,37.253686625269332,37.998760357774721,38.758735564930213,39.533910276228816,40.324588481753395,41.131080251388461,41.953701856416231,null,{"$f":"SUM(I31:AL31)/$AN$53","v":0.16457451268590717},null,{"$f":"SUMPRODUCT(I31:AL31,I$63:AL$63)","v":1547.8727833671087},{"$f":"AP31/$AP$53","v":0.1645745126859072}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E33/100*I31","v":3.5436968744200925},{"$f":"I33*(1+$C33/100)","v":3.6145708119084943},3.6868622281466643,3.7605994727095977,3.8358114621637895,3.9125276914070652,3.9907782452352065,4.0705938101399104,4.1520056863427088,4.235045800069563,4.319746716070954,4.4061416503923727,4.4942644834002206,4.5841497730682255,4.67583276852959,4.7693494239001817,4.8647364123781855,4.9620311406257489,5.0612717634382642,5.1624971987070296,5.2657471426811702,5.3710620855347937,5.47848332724549,5.5880529937903995,5.6998140536662074,5.8138103347395313,5.9300865414343225,6.0486882722630089,6.1696620377082692,6.2930552784624343,null,{"$f":"SUM(I33:AL33)/$AN$53","v":2.4686176902886076E-2},null,{"$f":"SUMPRODUCT(I33:AL33,I$63:AL$63)","v":232.1809175050663},{"$f":"AP33/$AP$53","v":2.4686176902886083E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E35/100*'650CAPEX'!$L$18","v":3.3749494042096115},{"$f":"I35*(1+$C35/100)","v":3.4424483922938038},3.5112973601396802,3.5815233073424739,3.6531537734893234,3.7262168489591101,3.8007411859382922,3.8767560096570581,3.9542911298501995,4.0333769524472034,4.1140444914961476,4.196325381326071,4.2802518889525922,4.3658569267316443,4.4531740652662775,4.5422375465716032,4.6330822975030355,4.7257439434530966,4.8202588223221587,4.9166639987686018,5.0149972787439738,5.1152972243188533,5.2176031688052307,5.3219552321813355,5.4283943368249625,5.5369622235614617,5.6477014680326914,5.760655497393345,5.8758686073412116,5.9933859794880355,null,{"$f":"SUM(I35:AL35)/$AN$53","v":2.3510644669415316E-2},null,{"$f":"SUMPRODUCT(I35:AL35,I$63:AL$63)","v":221.12468333815843},{"$f":"AP35/$AP$53","v":2.3510644669415322E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100))","v":20.249696425257667},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(J5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":18.224726782731903},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(K5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":16.199757140206135},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(L5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":14.174787497680368},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(M5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":12.1498178551546},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(N5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":10.124848212628834},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(O5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":8.0998785701030673},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(P5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":6.0749089275773009},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(Q5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":4.049939285051531},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(R5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":2.0249696425257668},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(S5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(T5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(U5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(V5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(W5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(X5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(Y5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(Z5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AA5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AB5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AC5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AD5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AE5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AF5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AG5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AH5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AI5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AJ5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AK5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('650CAPEX'!$L$18*(1-$E$37/100)-(AL5-1)*$E$39/100*'650CAPEX'!$L$18*(1-$E$37/100)))","v":0},null,{"$f":"SUM(I38:AL38)/$AN$53","v":1.912467361757356E-2},null,{"$f":"SUMPRODUCT(I38:AL38,I$63:AL$63)","v":525.22497422326069},{"$f":"AP38/$AP$53","v":5.5843506722322585E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$39/100*('650CAPEX'!$L$18*(1-$E$37/100))","v":20.249696425257667},{"$f":"IF(SUM($I$39:I39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:I39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:J39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:J39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:K39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:K39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:L39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:L39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:M39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:M39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:N39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:N39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:O39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:O39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:P39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:P39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:Q39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Q39)))","v":20.249696425257671},{"$f":"IF(SUM($I$39:R39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:R39)))","v":2.8421709430404007E-14},{"$f":"IF(SUM($I$39:S39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:S39)))","v":0},{"$f":"IF(SUM($I$39:T39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:T39)))","v":0},{"$f":"IF(SUM($I$39:U39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:U39)))","v":0},{"$f":"IF(SUM($I$39:V39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:V39)))","v":0},{"$f":"IF(SUM($I$39:W39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:W39)))","v":0},{"$f":"IF(SUM($I$39:X39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:X39)))","v":0},{"$f":"IF(SUM($I$39:Y39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Y39)))","v":0},{"$f":"IF(SUM($I$39:Z39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Z39)))","v":0},{"$f":"IF(SUM($I$39:AA39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AA39)))","v":0},{"$f":"IF(SUM($I$39:AB39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AB39)))","v":0},{"$f":"IF(SUM($I$39:AC39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AC39)))","v":0},{"$f":"IF(SUM($I$39:AD39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AD39)))","v":0},{"$f":"IF(SUM($I$39:AE39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AE39)))","v":0},{"$f":"IF(SUM($I$39:AF39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AF39)))","v":0},{"$f":"IF(SUM($I$39:AG39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AG39)))","v":0},{"$f":"IF(SUM($I$39:AH39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AH39)))","v":0},{"$f":"IF(SUM($I$39:AI39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AI39)))","v":0},{"$f":"IF(SUM($I$39:AJ39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AJ39)))","v":0},{"$f":"IF(SUM($I$39:AK39)<=(100-$E$39)/100*'650CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'650CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'650CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AK39)))","v":0},null,{"$f":"SUM(I39:AL39)/$AN$53","v":3.4772133850133752E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$63:AL$63)","v":837.07334252453859},{"$f":"AP39/$AP$53","v":8.9000167784245285E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'650CAPEX'!L18*$E$41/100","v":10.124848212628834},{"$f":"I41*(1+$C41/100)","v":10.32734517688141},10.533892080419038,10.74456992202742,10.959461320467968,11.178650546877327,11.402223557814873,11.63026802897117,11.862873389550593,12.100130857341606,12.342133474488438,12.588976143978208,12.840755666857772,13.097570780194928,13.359522195798828,13.626712639714805,13.899246892509101,14.177231830359283,14.460776466966468,14.749991996305798,15.044991836231915,15.345891672956554,15.652809506415686,15.965865696544,16.285183010474881,16.61088667068438,16.943104404098069,17.281966492180029,17.627605822023629,17.980157938464103,null,{"$f":"SUM(I41:AL41)/$AN$53","v":7.0531934008245936E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$63:AL$63)","v":663.37405001447496},{"$f":"AP41/$AP$53","v":7.0531934008245922E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I41)","v":149.00934662920537},149.20742800781034,149.45155596520459,149.74269899971497,150.08184640663728,150.47000873698593,150.90821826670259,151.39752947657189,151.9390195430982,152.5337888406028,132.93326502955165,135.66295892545679,138.44937755713943,141.29371934505102,144.19720859582387,147.16109607752836,150.18665960816048,153.27520465767782,156.42806496390605,159.64660316265108,162.93221143235502,166.28631215364661,169.71035858414331,173.2058355488727,176.77426014668811,180.41718247306491,184.13618635967254,187.93289013112673,191.80894737933778,195.76604775588072,null,{"$f":"SUM(I43:AL43)","v":4752.9458307602681},null,{"$f":"SUMPRODUCT(I43:AL43,I$63:AL$63)","v":8497.1018464743684},{"$f":"AP43/$AP$53","v":0.90343755032895479}]
[]
[]
["Einzahlungen"]
["Verkauf","EtOH",2,null,795.31899282365305,"€/t",{"$f":"D1","v":155970.14925373133},"t/a",{"$f":"E47*G47/1000000","v":124.04602201503243},{"$f":"I47*(1+$C47/100)","v":126.52694245533309},129.05748130443976,131.63863093052856,134.27140354913914,136.95683162012193,139.69596825252438,142.48988761757488,145.33968536992637,148.24647907732489,151.21140865887139,154.23563683204881,157.32034956868978,160.46675656006357,163.67609169126484,166.94961352509014,170.28860579559196,173.69437791150381,177.16826546973388,180.71163077912857,184.32586339471115,188.01238066260538,191.7726282758575,195.60808084137466,199.52024245820215,203.51064730736618,207.58086025351352,211.73247745858379,215.96712700775547,220.28646954791057,null,{"$f":"SUM(I47:AL47)/$AN$53*($AN$53-$AN$43)/$AN$53","v":0.15886141184468056},null,{"$f":"SUMPRODUCT(I47:AL47,I$63:AL$63)","v":8127.4217928182825},{"$f":"AP47/$AP$53*($AP$53-$AP$43)/$AP$53","v":8.3442707557047469E-2}]
[null,null,null,null,{"$f":"E47/1000","v":0.79531899282365304},"€/kg"]
[null,null,null,null,{"$f":"E48/G49*32","v":0.9496346182968991},"€/l BÄ",26.8,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"D1*(IF(-'650STREAMS'!E9>0,-'650STREAMS'!E9,0))/3.6","v":390076.46485868795},"MWh/a",{"$f":"G51*E51/1000000","v":19.503823242934399},{"$f":"I51*(1+$C51/100)","v":19.893899707793086},20.291777701948948,20.697613255987928,21.111565521107686,21.533796831529841,21.964472768160437,22.403762223523646,22.85183746799412,23.308874217354003,23.775051701701084,24.250552735735106,24.73556379044981,25.230275066258805,25.734880567583982,26.249578178935661,26.774569742514373,27.310061137364659,27.856262360111952,28.413387607314192,28.981655359460476,29.561288466649685,30.152514235982679,30.755564520702332,31.370675811116378,31.998089327338707,32.638051113885481,33.29081213616319,33.956628378886457,34.635760946464188,null,{"$f":"SUM(I51:AL51)/$AN$53*(AN53-AN43)/AN53","v":2.497786584696908E-2},null,{"$f":"SUMPRODUCT(I51:AL51,I$63:AL$63)","v":1277.8789314879534},{"$f":"AP51/$AP$53*($AP$53-$AP$43)/$AP$53","v":1.311974211399781E-2}]
[null,"Wärme",null,null,20,null,0]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I47:I51)","v":143.54984525796684},146.42084216312617,149.34925900638871,152.3362441865165,155.38296907024682,158.49062845165179,161.66044102068483,164.89364984109852,168.1915228379205,171.55535329467889,174.98646036057247,178.48618956778392,182.05591335913959,185.69703162632237,189.41097225884883,193.19919170402579,197.06317553810635,201.00443904886848,205.02452782984582,209.12501838644278,213.30751875417161,217.57366912925505,221.92514251184019,226.36364536207699,230.89091826931852,235.50873663470489,240.21891136739902,245.02328959474698,249.92375538664191,254.92223049437476,null,{"$f":"SUM(I53:AL53)","v":5823.5414923147664},null,{"$f":"SUMPRODUCT(I53:AL53,I$63:AL$63)","v":9405.3007243062348},{"$f":"AP53/$AP$53*($AP$53-$AP$43)/$AP$53","v":9.656244967104527E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I53-I43","v":-5.459501371238531},-2.7865858446841685,-0.10229695881588441,2.5935451868015207,5.301122663609533,8.0206197146658553,10.752222753982238,13.496120364526632,16.252503294822304,19.021564454076099,42.053195331020817,42.823230642327133,43.606535802000167,44.403312281271354,45.213763663024963,46.038095626497437,46.876515929945867,47.729234391190658,48.59646286593977,49.4784152237917,50.375307321816592,51.287356975608446,52.214783927696885,53.157809813204295,54.116658122630412,55.091554161639976,56.082725007726481,57.090399463620258,58.114808007304134,59.156182738494039]
["Barwert",null,10,null,null,null,null,null,{"$f":"I56*(1+$C$57/100)^-(I5)","v":-4.9631830647623003},-2.3029635080034447,-7.6857219245593078E-2,1.7714262596827539,3.2915800979873029,4.5274307318042402,5.5175903952309096,6.2960397542505477,6.8926479399250988,7.3336365297203496,14.739388417222163,13.644800996563893,12.631260145552048,11.692779918371741,10.823815542984558,10.019230964618854,9.2742687733520448,8.5845223408927751,7.9459100044872377,7.3546511477494123,6.8072440392236517,6.3004452996890912,5.8312508786698718,5.3968784293778445,4.9947509794350946,4.6224818022494079,4.2778604008908321,3.9588395227814819,3.663523129501105,3.3901552515626179]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$57/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E37/100*'650CAPEX'!L18","v":134.99797616838447},{"$f":"$H$60*(1+$C$60/100)^I5","v":148.49777378522293},163.34755116374524,179.68230628011978,197.65053690813176,217.41559059894493,239.15714965883947,263.07286462472348,289.38015108719577,318.31816619591535,350.14998281550697,385.16498109705771,423.68147920676347,466.04962712743981,512.65458984018392,563.92004882420224,620.31205370662258,682.34325907728476,750.57758498501335,825.63534348351493,908.1988778318663,999.01876561505298,1098.9206421765584,1208.8127063942145,1329.6939770336357,1462.6633747369995,1608.9297122106996,1769.8226834317697,1946.8049517749469,2141.4854469524416,2355.6339916476863,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":908.1988778318663}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I56*I63","v":-33.3898138166821},-15.4931868833919,-0.51705693858003465,11.91727007224978,22.144104942410763,30.458290018788237,37.119589104315416,42.356607127672582,46.370288666565372,49.337039382066088,99.159234829952581,91.795398012941604,84.976801989119991,78.663176308321397,72.817218516938354,67.404375806754913,62.392642702757968,57.752373613340708,53.456109152533749,49.4784152237917,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$61:I61)","v":-33.3898138166821},{"$f":"SUM($I$61:J61)","v":-48.883000700074},{"$f":"SUM($I$61:K61)","v":-49.400057638654033},{"$f":"SUM($I$61:L61)","v":-37.482787566404255},{"$f":"SUM($I$61:M61)","v":-15.338682623993492},{"$f":"SUM($I$61:N61)","v":15.119607394794745},{"$f":"SUM($I$61:O61)","v":52.239196499110164},{"$f":"SUM($I$61:P61)","v":94.595803626782754},{"$f":"SUM($I$61:Q61)","v":140.96609229334814},{"$f":"SUM($I$61:R61)","v":190.30313167541422},{"$f":"SUM($I$61:S61)","v":289.46236650536679},{"$f":"SUM($I$61:T61)","v":381.25776451830836},{"$f":"SUM($I$61:U61)","v":466.23456650742833},{"$f":"SUM($I$61:V61)","v":544.89774281574978},{"$f":"SUM($I$61:W61)","v":617.71496133268818},{"$f":"SUM($I$61:X61)","v":685.11933713944313},{"$f":"SUM($I$61:Y61)","v":747.51197984220107},{"$f":"SUM($I$61:Z61)","v":805.26435345554182},{"$f":"SUM($I$61:AA61)","v":858.72046260807554},{"$f":"SUM($I$61:AB61)","v":908.19887783186721},{"$f":"SUM($I$61:AC61)","v":908.19887783186721},{"$f":"SUM($I$61:AD61)","v":908.19887783186721},{"$f":"SUM($I$61:AE61)","v":908.19887783186721},{"$f":"SUM($I$61:AF61)","v":908.19887783186721},{"$f":"SUM($I$61:AG61)","v":908.19887783186721},{"$f":"SUM($I$61:AH61)","v":908.19887783186721},{"$f":"SUM($I$61:AI61)","v":908.19887783186721},{"$f":"SUM($I$61:AJ61)","v":908.19887783186721},{"$f":"SUM($I$61:AK61)","v":908.19887783186721},{"$f":"SUM($I$61:AL61)","v":908.19887783186721},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":908.19887783186721}]
[null,null,{"$f":"C60","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$63/100)^($H$1-I5)>=1,(1+$C$63/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K69*$L$82","v":0},{"$f":"K69","v":0},{"$f":"L69","v":0}]
[]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.40786657704606843},{"$f":"K71*$L$82","v":0.38732422120920601},{"$f":"K71","v":0.40786657704606843},{"$f":"L71","v":0.38732422120920601}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},{"$f":"K72*$L$82","v":0}]
[]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ29","v":1.8468521983941173E-2},{"$f":"K74*$L$82","v":1.7538347824727865E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ33+AQ13+AQ8","v":3.4134333437214767E-2},3.2415144704468525E-2,{"$f":"K73+K74+K75","v":5.260285542115594E-2},{"$f":"L73+L74+L75","v":4.995349252919639E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ31+AQ9","v":0.1645745126859072},0.15628565453587967,{"$f":"K76","v":0.1645745126859072},{"$f":"L76","v":0.15628565453587967}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ22+AQ23+AQ24+AQ25+AQ27+AQ26","v":3.9507351991594171E-2},3.7517549128458769E-2,{"$f":"K77","v":3.9507351991594171E-2},{"$f":"L77","v":3.7517549128458769E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ35+AQ41","v":9.4042578677661248E-2},8.9306088306216946E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ38+AQ39","v":0.14484367450656788},0.13754856755276487]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ47","v":8.3442707557047469E-2},7.9240083740596545E-2]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ51","v":1.311974211399781E-2},1.2458961294580063E-2,{"$f":"K78+K79+K80+K81","v":0.33544870285527439},{"$f":"L78+L79+L80+L81","v":0.31855370089415841}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E49","v":0.9496346182968991},"pro Liter",{"$f":"SUM(N69:N81)","v":0.9496346182968991}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":155970.14925373133},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E49","v":0.9496346182968991},{"$f":"N119","v":155970.14925373133}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.9496346182968991},{"$f":"N120","v":155970.14925373133},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.9496346182968991},{"$f":"N121","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.9496346182968991},{"$f":"N122","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.9496346182968991},{"$f":"O132*R122","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.9496346182968991},{"$f":"O133*R123","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.9496346182968991},{"$f":"O134*R124","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.9496346182968991},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E47/E49*N139","v":795.31899282365305},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L69","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L71","v":0.38732422120920601}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L72","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L74","v":1.7538347824727865E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,0]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L75","v":3.2415144704468525E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.15628565453587967]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,3.7517549128458769E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,8.9306088306216946E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.13754856755276487]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,7.9240083740596545E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,{"$f":"L93","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L81","v":1.2458961294580063E-2}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L92","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E6*1000000","v":3252732.4456033176},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":8196885762.9203596},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.38740547097143541}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Ammoniak",null,{"$f":"G8","v":4520.9380282531029},"t/a",2867,"g CO2e/kg",{"$f":"G200*E200*1000","v":12961529327.001646},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0.6125945290285647}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G47*G49*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":5.0618217918473691},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":5.0618217918473691},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.960977455244105},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Ammoniak"},{"$f":"E210*K200","v":3.1008443366032648},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"650STREAMS","index":195,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["CEL-EtOH",null,"OUT","EtOH",{"$f":"1","v":1},{"$f":"Q3+L4/100*Q3","v":21194.07721173899},null,null,null,null,null,"Variation EtOH-Ausbeute",null,null,"Ausgangswert:",null,21194.07721173899]
["Weizenstroh",null,null,"H2O(Abw)",{"$f":"F4*$E$3/$F$3","v":6.799130437774302},144101.29547087327,null,null,null,null,null,0,"%"]
["15% Feuchte",null,"IN","BIOM-W",5.2432101143073124,111125]
[null,null,null,"H2O(frisch)",7.2831208967116874,154359.02662733721]
[null,null,null,"NH3",2.8985918458656258E-2,614.32979386593115]
[null,null,"THERMAL",null,0,0]
[null,null,"WORK",null,-9.0034873994177556,-190820.607118179]

{"sheet":"650PINCH","index":196,"n_rows":7,"n_cols":42,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":0},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK2:AK3)","v":0}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",null,null,null,null,null,"HOT",null,null,null,null,null,"COLDCURVE",null,null,null,"HOTCURVE",null,null,null,"COMPARISON",null,null,null,null,null,null,null,null,null,null,null,"RESULT","LOW",0]
["deltaT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH"]
[5,"K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COOL"]

{"sheet":"650EC","index":197,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'650OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,0,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},0,0,0,null,"Leistung-Gasturbine",{"$f":"I9*'650OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,0,0]
["Luftkühlung",{"$f":"C5","v":60},100,0,0,0,3.4722222222222222E-5,0,0,0,0,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":0},{"$f":"SUM(K4:K9)","v":0},{"$f":"SUM(L4:L9)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"660CAPEX","index":198,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'660OPEX'!D1","v":155970.14925373133},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"2G EtOH: 2G-Ethanol aus Maisstroh"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
[]
[]
["Cel-EtOH",null,173866.95407286275,"EtOH",185.20688073439277,2007,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"('660STREAMS'!E3)*8000/$G$2","v":1},{"$f":"J11*$D$1","v":155970.14925373133},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":315.24881978326448},{"$f":"(K11/C11)^H11*E11*G11","v":197.0305123645403},"TIC","nach: [Humbird] [Kazi] Modellierung mit anderem Feed"]
[]
[]
[]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":315.24881978326448},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"660OPEX","index":199,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":155970.14925373133},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",1.5597014925373134]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen",null,null,"Feuchte:",18,"€/MWh"]
["Cel-EtOH","Biomasse (Maisstroh)",2,0.25,{"$f":"31.5/7.22376862024316*E6","v":78.490886102178919},{"$f":"E7*(1-D7)","v":58.868164576634186},{"$f":"'660STREAMS'!E5*'660OPEX'!D1","v":873253.47390720027},"t/a",{"$f":"G7*F7/1000000","v":51.406829219086596},{"$f":"I7*(1+$C7/100)","v":52.43496580346833},53.483665119537697,54.553338421928451,55.644405190367024,56.757293294174367,57.892439160057855,59.050287943259015,60.231293702124198,61.435919576166683,62.66463796769002,63.917930727043824,65.196289341584702,66.5002151284164,67.830219430984727,69.186823819604427,70.570560295996515,71.981971501916448,73.421610931954774,74.890043150593868,76.387844013605743,77.915600893877865,79.47391291175542,81.063391169990524,82.684658993390343,84.338352173258158,86.025119216723326,87.745621601057792,89.500534033078949,91.29054471374053,null,{"$f":"SUM(I7:AL7)/$AN$53","v":0.3861356685903729},null,{"$f":"SUMPRODUCT(I7:AL7,I$63:AL$63)","v":3368.1449619098671},{"$f":"AP7/$AP$53","v":0.38613566859037279}]
[null,"Ammoniak",2,null,300,"€/t",{"$f":"D1*'660STREAMS'!E7","v":10104.204358935833},"t/a",{"$f":"G8*E8/1000000","v":3.03126130768075},{"$f":"I8*(1+$C8/100)","v":3.0918865338343648},3.1537242645110521,3.2167987498012733,3.2811347247972988,3.3467574192932448,3.4136925676791097,3.481966419032692,3.5516057474133458,3.6226378623616129,3.6950906196088451,3.768992432001022,3.8443722806410423,3.9212597262538633,3.9996849207789404,4.0796786191945191,4.1612721915784094,4.2444976354099779,4.3293875881181778,4.415975339880541,4.5042948466781523,4.5943807436117154,4.6862683584839502,4.7799937256536289,4.8755936001667015,4.9731054721700358,5.0725675816134368,5.1740189332457058,5.2774993119106197,5.3830492981488325,null,{"$f":"SUM(I8:AL8)/$AN$53","v":2.2768922524380335E-2},null,{"$f":"SUMPRODUCT(I8:AL8,I$63:AL$63)","v":198.60644308920953},{"$f":"AP8/$AP$53","v":2.2768922524380342E-2}]
[]
[]
[]
[]
[]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":36165.70998774116},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$63:AL$63)","v":0},{"$f":"AP15/$AP$53","v":0}]
[]
["Elektrizität","Gesamt (Kompression, Luftzerlegung)",2,null,50,"€/MWh",{"$f":"D1*(IF('660STREAMS'!E9>0,'660STREAMS'!E9,0))/3.6","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$63:AL$63)","v":0},{"$f":"AP17/$AP$53","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",0,"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$53","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$63:AL$63)","v":0},{"$f":"AP19/$AP$53","v":0}]
[]
[null,null,null,null,"Units:"]
["Arbeit"]
[]
[]
[null,"2G-EtOH",3,"Kurve B",9,null,{"$f":"IF(D25=\"Kurve B\", (E25*3.1589*('660CAPEX'!K11/8)^0.2386)*365,IF(D25=\"Kurve C\",(E25*2.0596*('660CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":109560.41782111223},"h/a",{"$f":"G25*$E$27/1000000","v":4.4043287964087119},{"$f":"I25*(1+$C25/100)","v":4.5364586603009736},4.6725524201100033,4.8127289927133035,4.9571108624947025,5.1058241883695432,5.2589989140206299,5.4167688814412491,5.5792719478844868,5.7466501063210211,5.919049609510652,6.0966210977959721,6.2795197307298514,6.4679053226517471,6.6619424823313,6.8618007568012391,7.0676547795052764,7.2796844228904352,7.498074955577148,7.7230172042444627,7.9547077203717969,8.1933489519829514,8.4391494205424404,8.6923239031587141,8.9530936202534761,9.22168642886108,9.498337021726913,9.7832871323787209,10.076785746350083,10.379089318740586,null,{"$f":"SUM(I25:AL25)/$AN$53","v":3.8796896167519378E-2},null,{"$f":"SUMPRODUCT(I25:AL25,I$63:AL$63)","v":309.64877191830169},{"$f":"AP25/$AP$53","v":3.549919523210264E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G27/100*SUM(I22:I26)","v":0.88086575928174238},{"$f":"I27*(1+$C27/100)","v":0.90729173206019464},0.93451048402200054,0.96254579854266054,0.99142217249894038,1.0211648376739086,1.0517997828041259,1.0833537762882497,1.1158543895768973,1.1493300212642044,1.1838099219021305,1.2193242195591945,1.2559039461459702,1.2935810645303494,1.3323884964662598,1.3723601513602477,1.4135309559010552,1.4559368845780869,1.4996149911154295,1.5446034408488925,1.5909415440743593,1.6386697903965901,1.6878298841084878,1.7384647806317424,1.7906187240506948,1.8443372857722156,1.8996674043453821,1.9566574264757435,2.0153571492700157,2.0758178637481164,null,{"$f":"SUM(I27:AL27)/$AN$53","v":7.7593792335038719E-3},null,{"$f":"SUMPRODUCT(I27:AL27,I$63:AL$63)","v":61.929754383660324},{"$f":"AP27/$AP$53","v":7.0998390464205256E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'660STREAMS'!E4","v":1066033.2400529573},"t/a",{"$f":"G29*E29/1000000","v":2.6650831001323931},{"$f":"I29*(1+$C29/100)","v":2.7183847621350412},2.772752457377742,2.8282075065252967,2.8847716566558028,2.9424670897889191,3.0013164315846974,3.0613427602163914,3.1225696154207192,3.1850210077291337,3.2487214278837162,3.3136958564413908,3.3799697735702185,3.447569169041623,3.5165205524224556,3.5868509634709049,3.6585879827403232,3.7317597423951296,3.8063949372430321,3.8825228359878929,3.9601732927076507,4.0393767585618034,4.1201642937330396,4.2025675796077007,4.2866189311998548,4.372351309823852,4.459798336020329,4.548994302740736,4.6399741887955512,4.7327736725714624,null,{"$f":"SUM(I29:AL29)/$AN$53","v":2.0018422850644167E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$63:AL$63)","v":174.61466410476939},{"$f":"AP29/$AP$53","v":2.0018422850644164E-2}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E31/100*'660CAPEX'!$L$18","v":22.067417384828516},{"$f":"I31*(1+$C31/100)","v":22.508765732525088},22.958941047175589,23.418119868119103,23.886482265481487,24.364211910791116,24.851496149006937,25.348526071987077,25.855496593426821,26.372606525295357,26.900058655801264,27.438059828917289,27.986821025495637,28.546557446005551,29.117488594925661,29.699838366824174,30.293835134160659,30.899711836843874,31.517706073580751,32.148060195052366,32.791021398953411,33.446841826932477,34.115778663471126,34.798094236740546,35.49405612147536,36.203937243904868,36.928015988782967,37.666576308558625,38.419907834729798,39.188305991424393,null,{"$f":"SUM(I31:AL31)/$AN$53","v":0.16575651708917011},null,{"$f":"SUMPRODUCT(I31:AL31,I$63:AL$63)","v":1445.8440992403428},{"$f":"AP31/$AP$53","v":0.16575651708917011}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E33/100*I31","v":3.3101126077242773},{"$f":"I33*(1+$C33/100)","v":3.3763148598787627},3.4438411570763381,3.512717980217865,3.5829723398222222,3.6546317866186668,3.7277244223510402,3.8022789107980612,3.8783244890140227,3.9558909787943031,4.035008798370189,4.1157089743375925,4.1980231538243444,4.2819836169008312,4.367623289238848,4.4549757550236251,4.5440752701240976,4.6349567755265797,4.727655911037111,4.822209029257853,4.9186532098430105,5.0170262740398703,5.117366799520668,5.2197141355110812,5.3241084182213028,5.4305905865857289,5.5392023983174434,5.6499864462837923,5.762986175209468,5.8782458987136579,null,{"$f":"SUM(I33:AL33)/$AN$53","v":2.4863477563375508E-2},null,{"$f":"SUMPRODUCT(I33:AL33,I$63:AL$63)","v":216.87661488605141},{"$f":"AP33/$AP$53","v":2.4863477563375515E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E35/100*'660CAPEX'!$L$18","v":3.1524881978326449},{"$f":"I35*(1+$C35/100)","v":3.2155379617892978},3.279848721025084,3.3454456954455858,3.4123546093544976,3.4806017015415875,3.5502137355724193,3.6212180102838678,3.6936423704895454,3.7675152178993363,3.8428655222573229,3.9197228327024694,3.9981172893565189,4.0780796351436495,4.1596412278465227,4.2428340524034533,4.3276907334515222,4.4142445481205526,4.5025294390829638,4.5925800278646234,4.6844316284219163,4.778120260990355,4.8736826662101622,4.9711563195343658,5.0705794459250528,5.171991034843554,5.2754308555404252,5.3809394726512334,5.4885582621042586,5.5983294273463438,null,{"$f":"SUM(I35:AL35)/$AN$53","v":2.3679502441310014E-2},null,{"$f":"SUMPRODUCT(I35:AL35,I$63:AL$63)","v":206.54915703433468},{"$f":"AP35/$AP$53","v":2.3679502441310014E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100))","v":18.91492918699587},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(J5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":17.023436268296283},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(K5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":15.131943349596696},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(L5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":13.240450430897107},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(M5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":11.348957512197522},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(N5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":9.4574645934979351},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(O5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":7.5659716747983481},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(P5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":5.674478756098762},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(Q5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":3.7829858373991758},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(R5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":1.8914929186995864},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(S5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(T5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(U5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(V5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(W5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(X5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(Y5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(Z5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AA5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AB5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AC5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AD5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AE5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AF5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AG5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AH5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AI5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AJ5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AK5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},{"$f":"MAX(0,$E$38/100*('660CAPEX'!$L$18*(1-$E$37/100)-(AL5-1)*$E$39/100*'660CAPEX'!$L$18*(1-$E$37/100)))","v":0},null,{"$f":"SUM(I38:AL38)/$AN$53","v":1.9262030539116331E-2},null,{"$f":"SUMPRODUCT(I38:AL38,I$63:AL$63)","v":490.6045496209602},{"$f":"AP38/$AP$53","v":5.6244585053117344E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$39/100*('660CAPEX'!$L$18*(1-$E$37/100))","v":18.91492918699587},{"$f":"IF(SUM($I$39:I39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:I39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:J39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:J39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:K39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:K39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:L39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:L39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:M39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:M39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:N39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:N39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:O39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:O39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:P39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:P39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:Q39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Q39)))","v":18.91492918699587},{"$f":"IF(SUM($I$39:R39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:R39)))","v":2.8421709430404007E-14},{"$f":"IF(SUM($I$39:S39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:S39)))","v":0},{"$f":"IF(SUM($I$39:T39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:T39)))","v":0},{"$f":"IF(SUM($I$39:U39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:U39)))","v":0},{"$f":"IF(SUM($I$39:V39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:V39)))","v":0},{"$f":"IF(SUM($I$39:W39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:W39)))","v":0},{"$f":"IF(SUM($I$39:X39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:X39)))","v":0},{"$f":"IF(SUM($I$39:Y39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Y39)))","v":0},{"$f":"IF(SUM($I$39:Z39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:Z39)))","v":0},{"$f":"IF(SUM($I$39:AA39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AA39)))","v":0},{"$f":"IF(SUM($I$39:AB39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AB39)))","v":0},{"$f":"IF(SUM($I$39:AC39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AC39)))","v":0},{"$f":"IF(SUM($I$39:AD39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AD39)))","v":0},{"$f":"IF(SUM($I$39:AE39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AE39)))","v":0},{"$f":"IF(SUM($I$39:AF39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AF39)))","v":0},{"$f":"IF(SUM($I$39:AG39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AG39)))","v":0},{"$f":"IF(SUM($I$39:AH39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AH39)))","v":0},{"$f":"IF(SUM($I$39:AI39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AI39)))","v":0},{"$f":"IF(SUM($I$39:AJ39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AJ39)))","v":0},{"$f":"IF(SUM($I$39:AK39)<=(100-$E$39)/100*'660CAPEX'!$L$18*(100-$E$37)/100,$E$39/100*'660CAPEX'!$L$18*(100-$E$37)/100,MAX(0,'660CAPEX'!$L$18*(100-$E$37)/100-SUM($I$39:AK39)))","v":0},null,{"$f":"SUM(I39:AL39)/$AN$53","v":3.502187370748424E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$63:AL$63)","v":781.89730184916152},{"$f":"AP39/$AP$53","v":8.9639383349858909E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'660CAPEX'!L18*$E$41/100","v":9.4574645934979351},{"$f":"I41*(1+$C41/100)","v":9.6466138853678931},9.8395461630752514,10.036337086336756,10.237063828063491,10.441805104624761,10.650641206717257,10.863654030851603,11.080927111468634,11.302545653698008,11.528596566771968,11.759168498107408,11.994351868069558,12.234238905430949,12.478923683539568,12.728502157210359,12.983072200354567,13.242733644361659,13.507588317248892,13.777740083593871,14.053294885265748,14.334360782971062,14.621047998630484,14.913468958603094,15.211738337775156,15.515973104530659,15.826292566621271,16.142818417953698,16.465674786312771,16.794988282039029,null,{"$f":"SUM(I41:AL41)/$AN$53","v":7.103850732393005E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$63:AL$63)","v":619.64747110300391},{"$f":"AP41/$AP$53","v":7.1038507323930022E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I41)","v":138.20570934046529},138.37458538665209,138.58625437050333,138.84161971752329,139.14160434872886,139.48715111336992,139.8792232315883,140.31880474725284,140.80690099121372,141.34453905522511,123.01783908979613,125.54922446690618,128.13336840941781,130.77139001437496,133.46443267853428,136.21366464189299,139.02027954381242,141.88549699204276,144.81056314495828,147.79675130732437,150.84536253992178,153.95772628336468,157.13520099645578,160.37917480943139,163.69106619245792,167.07232463975015,170.52443136969151,174.04890004134603,177.64727748776153,181.32114446647296,null,{"$f":"SUM(I43:AL43)","v":4402.2720114182357},null,{"$f":"SUMPRODUCT(I43:AL43,I$63:AL$63)","v":7874.3637891396647},{"$f":"AP43/$AP$53","v":0.90274402106468254}]
[]
[]
["Einzahlungen"]
["Verkauf","EtOH",2,null,827.21872032095234,"€/t",{"$f":"D1","v":155970.14925373133},"t/a",{"$f":"E47*G47/1000000","v":129.02142727393957},{"$f":"I47*(1+$C47/100)","v":131.60185581941835},134.23389293580672,136.91857079452285,139.65694221041332,142.45008105462159,145.29908267571403,148.20506432922832,151.16916561581289,154.19254892812916,157.27639990669175,160.42192790482559,163.6303664629221,166.90297379218055,170.24103326802415,173.64585393338464,177.11877101205235,180.66114643229341,184.27436936093929,187.95985674815807,191.71905388312123,195.55343496078365,199.46450365999934,203.45379373319932,207.5228696078633,211.67332700002058,215.906793540021,220.22492941082143,224.62942799903786,229.12201655901862,null,{"$f":"SUM(I47:AL47)/$AN$53*($AN$53-$AN$43)/$AN$53","v":0.17919052521107451},null,{"$f":"SUMPRODUCT(I47:AL47,I$63:AL$63)","v":8453.4073945528089},{"$f":"AP47/$AP$53*($AP$53-$AP$43)/$AP$53","v":9.4253449777572745E-2}]
[null,null,null,null,{"$f":"E47/1000","v":0.82721872032095234},"€/kg"]
[null,null,null,null,{"$f":"E48/G49*32","v":0.98772384515934608},"€/l BÄ",26.8,"MJ/kg (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"D1*(IF(-'660STREAMS'!E9>0,-'660STREAMS'!E9,0))/3.6","v":82201.892509618643},"MWh/a",{"$f":"G51*E51/1000000","v":4.1100946254809321},{"$f":"I51*(1+$C51/100)","v":4.1922965179905507},4.2761424483503614,4.3616652973173684,4.4488986032637161,4.5378765753289905,4.6286341068355705,4.7212067889722817,4.8156309247517273,4.9119435432467622,5.0101824141116973,5.110386062393931,5.2125937836418101,5.3168456593146463,5.4231825725009397,5.5316462239509585,5.6422791484299779,5.7551247313985776,5.8702272260265493,5.9876317705470807,6.1073844059580225,6.2295320940771832,6.3541227359587271,6.481205190677902,6.6108292944914604,6.74304588038129,6.8779067979889161,7.015464933948695,7.1557742326276692,7.2988897172802227,null,{"$f":"SUM(I51:AL51)/$AN$53*(AN53-AN43)/AN53","v":5.7082767581187865E-3},null,{"$f":"SUMPRODUCT(I51:AL51,I$63:AL$63)","v":269.29096223360489},{"$f":"AP51/$AP$53*($AP$53-$AP$43)/$AP$53","v":3.0025291577446826E-3}]
[null,"Wärme",null,null,20,null,0]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I47:I51)","v":133.13152189942051},135.79415233740889,138.51003538415708,141.28023609184021,144.10584081367705,146.98795762995059,149.9277167825496,152.92627111820059,155.98479654056462,159.10449247137592,162.28658232080346,165.53231396721952,168.84296024656391,172.2198194514952,175.66421584052509,179.1775001573356,182.76105016048234,186.41627116369199,190.14459658696583,193.94748851870514,197.82643828907925,201.78296705486082,205.81862639595806,209.93499892387723,214.13369890235475,218.41637288040187,222.78470033800991,227.24039434477012,231.78520223166552,236.42090627629884,null,{"$f":"SUM(I53:AL53)","v":5400.8901251202087},null,{"$f":"SUMPRODUCT(I53:AL53,I$63:AL$63)","v":8722.6983567864118},{"$f":"AP53/$AP$53*($AP$53-$AP$43)/$AP$53","v":9.72559789353174E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I53-I43","v":-5.0741874410447849},-2.5804330492431973,-7.621898634624813E-2,2.438616374316922,4.9642364649481863,7.500806516580667,10.048493550961297,12.607466370947748,15.177895549350893,17.759953416150807,39.268743231007335,39.983089500313341,40.709591837146093,41.44842943712024,42.199783161990808,42.963835515442611,43.74077061666992,44.530774171649227,45.334033442007552,46.150737211380772,46.981075749157469,47.825240771496141,48.683425399502283,49.555824114445841,50.442632709896827,51.344048240651716,52.2602689683184,53.191494303424093,54.137924743903994,55.099761809825878]
["Barwert",null,10,null,null,null,null,null,{"$f":"I56*(1+$C$57/100)^-(I5)","v":-4.612897673677077},-2.1325892968952043,-5.7264452551651468E-2,1.665607796132041,3.0824002737941298,4.2340097329872721,5.1564660416646886,5.8814761077931452,6.4369093543860485,6.8472308601780272,13.763454942769286,12.739844502071211,11.792118668840651,10.91466691269391,10.102292574083293,9.3501823934558654,8.6538782800918153,8.0092511562332955,7.4124767241666358,6.860013015088481,6.3485795889380645,5.8751382639697285,5.4368752637300934,5.0311846773427815,4.6556531366389491,4.3080456207475262,3.9862923053163564,3.6884763796124282,3.4128227603807066,3.1576876365600652]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$57/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E37/100*'660CAPEX'!L18","v":126.09952791330579},{"$f":"$H$60*(1+$C$60/100)^I5","v":138.70948070463638},152.58042877510005,167.83847165261005,184.62231881787105,203.08455069965819,223.39300576962404,245.73230634658645,270.3055369812451,297.33609067936965,327.06969974730663,359.77666972203735,395.75433669424103,435.32977036366515,478.86274740003176,526.74902214003498,579.42392435403849,637.36631678944229,701.10294846838656,771.21324331522544,848.33456764674793,933.16802441142283,1026.4848268525652,1129.133309537822,1242.046640491604,1366.2513045407645,1502.876434994841,1653.1640784943254,1818.480486343758,2000.3285349781338,2200.3613884759475,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":848.33456764674793}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I56*I63","v":-31.033268865906759},-14.346994386794821,-0.38524660163939406,11.205376364074645,20.736847685751254,28.484300264116008,34.69012503399842,39.567630217138166,43.304307355445687,46.064745264868428,92.593642430025682,85.70730324210021,79.331477747067055,73.428421102054202,67.963172780217846,62.903351578159544,58.218965690787684,53.882236747695572,49.867436786208309,46.150737211380772,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$61:I61)","v":-31.033268865906759},{"$f":"SUM($I$61:J61)","v":-45.380263252701582},{"$f":"SUM($I$61:K61)","v":-45.765509854340976},{"$f":"SUM($I$61:L61)","v":-34.560133490266331},{"$f":"SUM($I$61:M61)","v":-13.823285804515077},{"$f":"SUM($I$61:N61)","v":14.661014459600931},{"$f":"SUM($I$61:O61)","v":49.351139493599348},{"$f":"SUM($I$61:P61)","v":88.918769710737507},{"$f":"SUM($I$61:Q61)","v":132.22307706618318},{"$f":"SUM($I$61:R61)","v":178.28782233105161},{"$f":"SUM($I$61:S61)","v":270.88146476107727},{"$f":"SUM($I$61:T61)","v":356.58876800317751},{"$f":"SUM($I$61:U61)","v":435.92024575024459},{"$f":"SUM($I$61:V61)","v":509.34866685229878},{"$f":"SUM($I$61:W61)","v":577.31183963251658},{"$f":"SUM($I$61:X61)","v":640.21519121067615},{"$f":"SUM($I$61:Y61)","v":698.43415690146389},{"$f":"SUM($I$61:Z61)","v":752.31639364915941},{"$f":"SUM($I$61:AA61)","v":802.18383043536767},{"$f":"SUM($I$61:AB61)","v":848.33456764674838},{"$f":"SUM($I$61:AC61)","v":848.33456764674838},{"$f":"SUM($I$61:AD61)","v":848.33456764674838},{"$f":"SUM($I$61:AE61)","v":848.33456764674838},{"$f":"SUM($I$61:AF61)","v":848.33456764674838},{"$f":"SUM($I$61:AG61)","v":848.33456764674838},{"$f":"SUM($I$61:AH61)","v":848.33456764674838},{"$f":"SUM($I$61:AI61)","v":848.33456764674838},{"$f":"SUM($I$61:AJ61)","v":848.33456764674838},{"$f":"SUM($I$61:AK61)","v":848.33456764674838},{"$f":"SUM($I$61:AL61)","v":848.33456764674838},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":848.33456764674838}]
[null,null,{"$f":"C60","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$63/100)^($H$1-I5)>=1,(1+$C$63/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K69*$L$82","v":0},{"$f":"K69","v":0},{"$f":"L69","v":0}]
[]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.38613566859037279},{"$f":"K71*$L$82","v":0.38139540733325794},{"$f":"K71","v":0.38613566859037279},{"$f":"L71","v":0.38139540733325794}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},{"$f":"K72*$L$82","v":0}]
[]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ29","v":2.0018422850644164E-2},{"$f":"K74*$L$82","v":1.9772673592063972E-2}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ33+AQ13+AQ8","v":4.7632400087755856E-2},4.7047657368846585E-2,{"$f":"K73+K74+K75","v":6.7650822938400024E-2},{"$f":"L73+L74+L75","v":6.6820330960910557E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ31+AQ9","v":0.16575651708917011},0.16372166441953595,{"$f":"K76","v":0.16575651708917011},{"$f":"L76","v":0.16372166441953595}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ22+AQ23+AQ24+AQ25+AQ27+AQ26","v":4.2599034278523164E-2},4.2076081937657689E-2,{"$f":"K77","v":4.2599034278523164E-2},{"$f":"L77","v":4.2076081937657689E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ35+AQ41","v":9.471800976524003E-2},9.3555236811163373E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ38+AQ39","v":0.14588396840297624},0.14409307421809223]
[null,null,null,null,null,null,null,null,"Rendite - FTS-MD",null,{"$f":"AQ47","v":9.4253449777572745E-2},9.3096379833837464E-2]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ51","v":3.0025291577446826E-3},2.9656696448906307E-3,{"$f":"K78+K79+K80+K81","v":0.33785795710353372},{"$f":"L78+L79+L80+L81","v":0.33371036050798369}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E49","v":0.98772384515934608},"pro Liter",{"$f":"SUM(N69:N81)","v":0.98772384515934575}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":155970.14925373133},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":155970.14925373133},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E49","v":0.98772384515934608},{"$f":"N119","v":155970.14925373133}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":0.98772384515934608},{"$f":"N120","v":155970.14925373133},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":0.98772384515934608},{"$f":"N121","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":0.98772384515934608},{"$f":"N122","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":0.98772384515934608},{"$f":"O132*R122","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":0.98772384515934608},{"$f":"O133*R123","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":0.98772384515934608},{"$f":"O134*R124","v":155970.14925373133},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":0.98772384515934608},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E47/E49*N139","v":827.21872032095234},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L69","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L71","v":0.38139540733325794}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L72","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L74","v":1.9772673592063972E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,0]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,{"$f":"L75","v":4.7047657368846585E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.16372166441953595]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.2076081937657689E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,9.3555236811163373E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.14409307421809223]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,9.3096379833837464E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,{"$f":"L93","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L81","v":2.9656696448906307E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,{"$f":"L92","v":0}]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G17+G19","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E6*1000000","v":2855934.956615922},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":7196956090.6721239},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0.19899944154591812}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Ammoniak",null,{"$f":"G8","v":10104.204358935833},"t/a",2867,"g CO2e/kg",{"$f":"G200*E200*1000","v":28968753897.069035},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0.80100055845408191}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G47*G49*1000","v":4180000000},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":8.6520837291246782},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":8.6520837291246782},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.7217598303043355},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Ammoniak"},{"$f":"E210*K200","v":6.9303238988203431},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"660STREAMS","index":200,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["CEL-EtOH",null,"OUT","EtOH",{"$f":"1","v":1},{"$f":"Q3+L4/100*Q3","v":19847.825807404424},null,null,null,null,null,"Variation EtOH-Ausbeute",null,null,"Ausgangswert:",null,19847.825807404424]
["(Maisstroh)",null,null,"H2O(Abw)",{"$f":"F4*$E$3/$F$3","v":6.8348542663682439},135656.99689787187,null,null,null,null,null,0,"%"]
["25% Feuchte",null,"IN","BIOM-W",5.5988500240940118,111125.00000000001]
[null,null,null,"H2O(frisch)",7.3213876964038347,145313.62766669726]
[null,null,null,"NH3",6.4782937038153188E-2,1285.8004496253127]
[null,null,"THERMAL",null,0,0]
[null,null,"WORK",null,-1.8973298060593318,-37657.871489862038]

{"sheet":"660PINCH","index":201,"n_rows":7,"n_cols":42,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":0},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK2:AK3)","v":0}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",null,null,null,null,null,"HOT",null,null,null,null,null,"COLDCURVE",null,null,null,"HOTCURVE",null,null,null,"COMPARISON",null,null,null,null,null,null,null,null,null,null,null,"RESULT","LOW",0]
["deltaT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH"]
[5,"K"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HEAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COOL"]

{"sheet":"660EC","index":202,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'660OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,0,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},0,0,0,null,"Leistung-Gasturbine",{"$f":"I9*'660OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,0,0]
["Luftkühlung",{"$f":"C5","v":60},100,0,0,0,3.4722222222222222E-5,0,0,0,0,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":0},{"$f":"SUM(K4:K9)","v":0},{"$f":"SUM(L4:L9)","v":0}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"700CAPEX","index":203,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'700OPEX'!D1","v":210050.25125628139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Luft, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanol-Synthese > Methanol"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
["DAC",null,160000,"CO2",91.2,2015,{"$f":"VLOOKUP($G$1,DATA!A2:B65,2,TRUE)/VLOOKUP(F8,DATA!A2:B65,2,TRUE)","v":1.0831537356321841},0.79,0.9,{"$f":"'700STREAMS'!E29*8000/$G$2","v":1.6018079288851392},{"$f":"J8*$D$1","v":336460.1579266272},{"$f":"IF(N8=\"TIC\",M8*$K$2,IF(N8=\"TPEC\",M8*$K$2*$K$1,M8))","v":284.3332935358257},{"$f":"(K8/C8)^H8*E8*G8","v":177.70830845989104},"TIC","Schmidt, P. R., Zittel, W., Weindorf, W., & Raksha, T. (2016). Renewables in Transport 2050 - Empowering a sustainable mobility future with zero emission fuels from renewable electricity."]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'700STREAMS'!E24*8000/$G$3","v":0.57845080826307016},{"$f":"J9*$D$1","v":121503.73761505695},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":214.28591889621987},{"$f":"(K9/C9)^H9*E9*G9","v":214.28591889621987},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'700STREAMS'!E11*8000/$G$2+'700STREAMS'!E12*8000/$G$2","v":0.98485027061858355},{"$f":"J10*$D$1","v":206868.04679325019},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":4.4969625264244879},{"$f":"(K10/C10)^H10*E10*G10","v":0.93686719300510168},"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'700STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":210050.25125628139},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":53.418041058744834},{"$f":"(K11/C11)^H11*E11*G11","v":53.418041058744834},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":0},{"$f":"'700EC'!O3","v":0},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":0},{"$f":"(K13/C13)^H13*E13*G13","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'700EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":556.53421601721493},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"700OPEX","index":204,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":210050.25125628139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1005025125628141]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["DAC","Betriebsmittel (kA)",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E7*('700CAPEX'!K8/'700CAPEX'!C8)^'700CAPEX'!I8*'700CAPEX'!G8","v":0},"€/a",{"$f":"G7/1000000","v":0},{"$f":"I7*(1+$C7/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I7:AL7)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I7:AL7,I$72:AL$72)","v":0},{"$f":"AP7/$AP$62","v":0}]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'700CAPEX'!M9*E9*1000000/D9/100","v":6428577.5668865964},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.8364001825382328},{"$f":"S9*(1+$C9/100)","v":7.993128186188998},8.1529907499127781,8.3160505649110341,8.4823715762092551,8.6520190077334398,8.8250593878881087,9.0015605756458719,9.1815917871587889,9.365223622901965,9.5525280953600049,9.7435786572672054,9.938450230412549,10.137219235020801,10.339963619721217,10.546762892115643,10.757698149957957,10.972852112957115,11.192309155216257,11.416155338320582,null,{"$f":"SUM(I9:AL9)/$AN$62","v":9.6545140173638615E-3},null,{"$f":"SUMPRODUCT(I9:AL9,I$72:AL$72)","v":134.66344740531011},{"$f":"AP9/$AP$62","v":4.2278421481945E-3}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'700STREAMS'!E26*'700OPEX'!D1","v":407159.56717545586},"t/a",{"$f":"E10*G10/1000000","v":0.81431913435091174},{"$f":"I10*(1+$C10/100)","v":0.83060551703792995},0.84721762737868855,0.86416197992626231,0.8814452195247876,0.89907412391528341,0.91705560639358907,0.93539671852146089,0.95410465289189017,0.97318674594972798,0.99265048086872254,{"$f":"S10*(1+$C10/100)","v":1.012503490486097},1.0327535602958189,1.0534086315017352,1.07447680413177,1.0959663402144055,1.1178856670186936,1.1402433803590675,1.1630482479662489,1.1863092129255739,1.2100353971840854,1.234236105127767,1.2589208272303225,1.284099243774929,1.3097812286504276,1.3359768532234362,1.362696390287905,1.3899503180936632,1.4177493244555366,1.4461043109446474,null,{"$f":"SUM(I10:AL10)/$AN$62","v":1.6750725931586475E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$72:AL$72)","v":53.353706723706814},{"$f":"AP10/$AP$62","v":1.6750725931586475E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('700CAPEX'!K10/'700CAPEX'!C10)^'700CAPEX'!I10*'700CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$72:AL$72)","v":0},{"$f":"AP12/$AP$62","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'700CAPEX'!K11","v":73109.244673504785},"€/a",{"$f":"G14/1000000","v":7.3109244673504784E-2},{"$f":"I14*(1+$C14/100)","v":7.4571429566974878E-2},7.6062858158314373E-2,7.7584115321480657E-2,7.9135797627910273E-2,8.0718513580468484E-2,8.2332883852077862E-2,8.397954152911942E-2,8.5659132359701809E-2,8.7372315006895851E-2,8.9119761307033765E-2,9.0902156533174447E-2,9.2720199663837932E-2,9.4574603657114689E-2,9.6466095730256982E-2,9.8395417644862121E-2,0.10036332599775936,0.10237059251771455,0.10441800436806883,0.10650636445543021,0.10863649174453882,0.1108092215794296,0.1130254060110182,0.11528591413123856,0.11759163241386333,0.1199434650621406,0.12234233436338342,0.12478918105065109,0.12728496467166411,0.1298306639650974,null,{"$f":"SUM(I14:AL14)/$AN$62","v":1.5038734433857112E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$72:AL$72)","v":4.7900743511462238},{"$f":"AP14/$AP$62","v":1.5038734433857107E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":71648.294921446432},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$72:AL$72)","v":0},{"$f":"AP16/$AP$62","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('700STREAMS'!E28)/3600-G21","v":2410330.3949386929},"MWh/a",{"$f":"G18*E18/1000000","v":120.51651974693465},{"$f":"I18*(1+$C18/100)","v":122.92685014187335},125.38538714471082,127.89309488760503,130.45095678535714,133.05997592106428,135.72117543948556,138.43559894827527,141.20431092724078,144.02839714578559,146.90896508870131,149.84714439047534,152.84408727828483,155.90096902385054,159.01898840432756,162.19936817241413,165.44335553586242,168.75222264657967,172.12726709951127,175.56981244150151,179.08120869033155,182.66283286413818,186.31608952142093,190.04241131184935,193.84325953808633,197.72012472884805,201.674527223425,205.70801776789349,209.82217812325138,214.0186216857164,null,{"$f":"SUM(I18:AL18)/$AN$62","v":0.24790516486127465},null,{"$f":"SUMPRODUCT(I18:AL18,I$72:AL$72)","v":7896.1708975008687},{"$f":"AP18/$AP$62","v":0.24790516486127448}]
[null,"DAC",2,null,null,null,{"$f":"D1*1000*('700STREAMS'!E32)/3600","v":108964.88302221544},"MWh/a",{"$f":"G19*E18/1000000","v":5.4482441511107718},{"$f":"I19*(1+$C19/100)","v":5.5572090341329874},5.6683532148156468,5.7817202791119602,5.8973546846941991,6.0153017783880829,6.1356078139558443,6.258319970234961,6.3834863696396607,6.5111560970324538,6.6413792189731033,6.7742068033525653,6.9096909394196171,7.04788475820801,7.1888424533721702,7.332619302439614,7.4792716884884065,7.6288571222581751,7.7814342647033392,7.9370629499974061,8.0958042089973539,8.2577202931773019,8.4228746990408485,8.5913321930216657,8.7631588368820985,8.938422013619741,9.1171904538921353,9.2995342629699778,9.4855249482293775,9.6752354471939661,null,{"$f":"SUM(I19:AL19)/$AN$62","v":1.1207159543950776E-2},null,{"$f":"SUMPRODUCT(I19:AL19,I$72:AL$72)","v":356.96572551892365},{"$f":"AP19/$AP$62","v":1.1207159543950775E-2}]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('700STREAMS'!E23+'700STREAMS'!E10-'700EC'!I10)/3600>0,D1*1000*('700STREAMS'!E23+'700STREAMS'!E10-'700EC'!I10)/3600,0)","v":22229.078687870533},"MWh/a",{"$f":"G20*E18/1000000","v":1.1114539343935268},{"$f":"I20*(1+$C20/100)","v":1.1336830130813973},1.1563566733430253,1.1794838068098858,1.2030734829460836,1.2271349526050053,1.2516776516571053,1.2767112046902473,1.3022454287840524,1.3282903373597335,1.3548561441069282,1.3819532669890668,1.4095923323288482,1.4377841789754251,1.4665398625549335,1.4958706598060323,1.5257880730021529,1.556303834462196,1.5874299111514401,1.6191785093744688,1.6515620795619583,1.6845933211531976,1.7182851875762615,1.7526508913277867,1.7877039091543425,1.8234579873374295,1.8599271470841781,1.8971256900258617,1.9350682038263789,1.9737695679029066,null,{"$f":"SUM(I20:AL20)/$AN$62","v":2.2862854936411968E-3},null,{"$f":"SUMPRODUCT(I20:AL20,I$72:AL$72)","v":72.821802596852947},{"$f":"AP20/$AP$62","v":2.2862854936411955E-3}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('700STREAMS'!E23+'700STREAMS'!E10-'700EC'!I10)/3600<0,-D1*1000*('700STREAMS'!E23+'700STREAMS'!E10-'700EC'!I10)/3600,0)","v":0},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('700PINCH'!AP6)/3600>0, D1*1000*('700PINCH'!AP6)/3600,0)","v":428966.48059673066},"MWh/a",{"$f":"G22*E22/1000000","v":21.448324029836531},{"$f":"I22*(1+$C22/100)","v":21.877290510433262},22.314836320641927,22.761133047054766,23.216355707995863,23.680682822155781,24.154296478598898,24.637382408170875,25.130130056334295,25.632732657460981,26.1453873106102,26.668295056822405,27.201660957958854,27.745694177118033,28.300608060660394,28.866620221873603,29.443952626311077,30.032831678837301,30.633488312414048,31.246158078662329,31.871081240235576,32.508502865040285,33.15867292234109,33.82184638078791,34.498283308403671,35.188248974571742,35.892013954063181,36.609854233144446,37.342051317807339,38.08889234416349,null,{"$f":"SUM(I22:AL22)/$AN$62","v":4.4119680154885189E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$72:AL$72)","v":1405.2814697951112},{"$f":"AP22/$AP$62","v":4.4119680154885203E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('700EC'!J10)/3600<0, D1*1000*(-'700EC'!J10)/3600,0)","v":2.3187016888261636},"MWh/a",{"$f":"G24*E24/1000000","v":1.1593508444130817E-4},{"$f":"I24*(1+$C24/100)","v":1.1825378613013434E-4},1.2061886185273703E-4,1.2303123908979178E-4,1.2549186387158761E-4,1.2800170114901936E-4,1.3056173517199976E-4,1.3317296987543976E-4,1.3583642927294856E-4,1.3855315785840752E-4,1.4132422101557568E-4,1.441507054358872E-4,1.4703371954460494E-4,1.4997439393549705E-4,1.5297388181420701E-4,1.5603335945049116E-4,1.5915402663950099E-4,1.6233710717229101E-4,1.6558384931573684E-4,1.6889552630205157E-4,1.722734368280926E-4,1.7571890556465446E-4,1.7923328367594756E-4,1.8281794934946652E-4,1.8647430833645585E-4,1.9020379450318496E-4,1.9400787039324866E-4,1.9788802780111364E-4,2.0184578835713592E-4,2.0588270412427864E-4,null,{"$f":"SUM(I24:AL24)/$AN$62","v":2.3848105041515959E-7},null,{"$f":"SUMPRODUCT(I24:AL24,I$72:AL$72)","v":7.5959979734483507E-3},{"$f":"AP24/$AP$62","v":2.3848105041515954E-7}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'700EC'!K10","v":6.8643102368073829E-5},"€/kg",{"$f":"G25*D1*1000/1000000","v":1.4418500899424553E-2},{"$f":"I25*(1+$C25/100)","v":1.4706870917413043E-2},1.5001008335761304E-2,1.530102850247653E-2,1.5607049072526061E-2,1.5919190053976583E-2,1.6237573855056114E-2,1.6562325332157238E-2,1.6893571838800383E-2,1.7231443275576391E-2,1.7576072141087917E-2,1.7927593583909676E-2,1.828614545558787E-2,1.8651868364699627E-2,1.902490573199362E-2,1.9405403846633494E-2,1.9793511923566164E-2,2.0189382162037486E-2,2.0593169805278238E-2,2.1005033201383801E-2,2.1425133865411478E-2,2.1853636542719709E-2,2.2290709273574103E-2,2.2736523459045584E-2,2.3191253928226498E-2,2.3655079006791029E-2,2.412818058692685E-2,2.4610744198665387E-2,2.5102959082638696E-2,2.5605018264291471E-2,null,{"$f":"SUM(I25:AL25)/$AN$62","v":2.9659177430861675E-5},null,{"$f":"SUMPRODUCT(I25:AL25,I$72:AL$72)","v":0.94469162756022973},{"$f":"AP25/$AP$62","v":2.9659177430861665E-5}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'700EC'!L10*D1*1000","v":4344461.0663879765},"m³/a",{"$f":"E26*G26/1000000","v":0.3910014959749179},{"$f":"I26*(1+$C26/100)","v":0.39882152589441627},0.4067979564123046,0.4149339155405507,0.42323259385136175,0.43169724572838897,0.44033119064295673,0.44913781445581585,0.45812057074493218,0.46728298215983083,0.47662864180302744,0.48616121463908801,0.49588443893186979,0.50580212771050714,0.51591817026471731,0.52623653367001166,0.53676126434341187,0.54749648963028008,0.55844641942288564,0.56961534781134338,0.58100765476757021,0.59262780786292157,0.60448036402018002,0.61656997130058366,0.62890137072659535,0.64147939814112731,0.65430898610394983,0.66739516582602887,0.68074306914254945,0.6943579305254004,null,{"$f":"SUM(I26:AL26)/$AN$62","v":8.0429878430116584E-4},null,{"$f":"SUMPRODUCT(I26:AL26,I$72:AL$72)","v":25.618186119874068},{"$f":"AP26/$AP$62","v":8.0429878430116584E-4}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('700CAPEX'!K8/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('700CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":43873.177955496933},"h/a",{"$f":"G28*$E$33/1000000","v":1.7637017538109769},{"$f":"I28*(1+$C28/100)","v":1.8166128064253062},1.8711111906180655,1.9272445263366076,1.9850618621267058,2.0446137179905071,2.1059521295302224,2.169130693416129,2.2342046142186129,2.3012307526451714,2.3702676752245266,2.4413757054812626,2.5146169766457005,2.5900554859450717,2.6677571505234239,2.7477898650391266,2.8302235609903006,2.9151302678200097,3.0025841758546101,3.0926617011302486,3.1854415521641561,3.2810047987290809,3.3794349426909536,3.4808179909716821,3.5852425307008327,3.6927998066218577,3.8035838008205136,3.9176913148451291,4.0352220542904833,4.1562787159191981,null,{"$f":"SUM(I28:AL28)/$AN$62","v":4.2546347836379091E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$72:AL$72)","v":123.9980272460668},{"$f":"AP28/$AP$62","v":3.8929946914697728E-3}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('700CAPEX'!K9/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('700CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22938.475682457254},"h/a",{"$f":"G29*$E$33/1000000","v":0.92212672243478178},{"$f":"I29*(1+$C29/100)","v":0.94979052410782527},0.97828423983106005,1.0076327670259919,1.0378617500367717,1.0689976025378749,1.1010675306140112,1.1340995565324317,1.1681225432284046,1.2031662195252568,1.2392612061110146,1.276439042294345,1.3147322135631754,1.3541741799700706,1.3947994053691728,1.436643387530248,1.4797426891561556,1.5241349698308404,1.5698590189257657,1.6169547894935388,1.6654634331783449,1.7154273361736954,1.7668901562589063,1.8198968609466735,1.8744937667750736,1.9307285797783258,1.9886504371716756,2.0483099502868258,2.1097592487954309,2.1730520262592941,null,{"$f":"SUM(I29:AL29)/$AN$62","v":2.2244761166198396E-3},null,{"$f":"SUMPRODUCT(I29:AL29,I$72:AL$72)","v":64.830629218191959},{"$f":"AP29/$AP$62","v":2.0353976671759677E-3}]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('700CAPEX'!K10/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('700CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17956.522737920735},"h/a",{"$f":"G30*$E$33/1000000","v":0.72185221406441358},{"$f":"I30*(1+$C30/100)","v":0.74350778048634603},0.76581301390093648,0.78878740431796457,0.81245102644750355,0.83682455724092863,0.86192929395815654,0.88778717277690122,0.91442078796020831,0.94185341159901459,0.97010901394698501,0.99921228436539455,1.0291886528963565,1.0600643124832472,1.0918662418577447,1.1246222291134771,1.1583608959868814,1.1931117228664878,1.2289050745524825,1.265772226789057,1.3037453935927288,1.3428577554005108,1.3831434880625262,1.4246377927044021,1.4673769264855341,1.5113982342801002,1.5567401813085033,1.6034423867477585,1.6515456583501913,1.7010920281006972,null,{"$f":"SUM(I30:AL30)/$AN$62","v":1.7413474426547781E-3},null,{"$f":"SUMPRODUCT(I30:AL30,I$72:AL$72)","v":50.750219142088426},{"$f":"AP30/$AP$62","v":1.5933344916771229E-3}]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('700CAPEX'!K11/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('700CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":36047.119605379958},"h/a",{"$f":"G31*$E$33/1000000","v":1.4490942081362745},{"$f":"I31*(1+$C31/100)","v":1.4925670343803628},1.5373440454117737,1.5834643667741271,1.630968297777351,1.6798973467106715,1.7302942671119916,1.7822030951253514,1.835669187979112,1.8907392636184854,1.9474614415270401,2.0058852847728512,2.0660618433160369,2.1280436986155182,2.1918850095739839,2.2576415598612036,2.3253708066570398,2.3951319308567509,2.4669858887824536,2.5409954654459272,2.6172253294093051,2.6957420892915844,2.7766143519703319,2.8599127825294421,2.9457101660053255,3.0340814709854853,3.1251039151150501,3.2188570325685015,3.3154227435455565,3.4148854258519235,null,{"$f":"SUM(I31:AL31)/$AN$62","v":3.4956968259416909E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$72:AL$72)","v":101.87936974850733},{"$f":"AP31/$AP$62","v":3.1985657708421792E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G33/100*SUM(I28:I32)","v":0.97135497968928941},{"$f":"I33*(1+$C33/100)","v":1.000495629079968},1.0305104979523672,1.0614258128909382,1.0932685872776664,1.1260666448959964,1.1598486442428764,1.1946441035701627,1.2304834266772675,1.2673979294775857,1.3054198673619133,1.3445824633827708,1.384919937284254,1.4264675354027816,1.469261561464865,1.513339408308811,1.5587395905580754,1.6055017782748178,1.6536668316230623,1.7032768365717541,1.7543751416689068,1.8070063959189742,1.8612165877965434,1.9170530854304397,1.974564677993353,2.0338016183331535,2.0948156668831484,2.1576601368896426,2.2223899409963321,2.289061639226222,null,{"$f":"SUM(I33:AL33)/$AN$62","v":2.3432310337708432E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$72:AL$72)","v":68.291649070970919},{"$f":"AP33/$AP$62","v":2.1440585242330089E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'700STREAMS'!E4+D1*'700STREAMS'!E13","v":131620.32149238227},"t/a",{"$f":"G35*E35/1000000","v":0.32905080373095569},{"$f":"I35*(1+$C35/100)","v":0.33563181980557483},0.34234445620168635,0.3491913453257201,0.35617517223223449,0.36329867567687918,0.37056464919041676,0.37797594217422509,0.38553546101770958,0.3932461702380638,0.4011110936428251,0.40913331551568161,0.41731598182599522,0.42566230146251516,0.43417554749176546,0.44285905844160078,0.45171623961043283,0.4607505644026415,0.46996557569069436,0.47936488720450826,0.48895218494859843,0.49873122864757041,0.50870585322052186,0.51887997028493227,0.52925756969063087,0.53984272108444353,0.55063957550613241,0.56165236701625509,0.57288541435658025,0.58434312264371191,null,{"$f":"SUM(I35:AL35)/$AN$62","v":6.7686483079621384E-4},null,{"$f":"SUMPRODUCT(I35:AL35,I$72:AL$72)","v":21.559213505961949},{"$f":"AP35/$AP$62","v":6.7686483079621373E-4}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E37/100*'700CAPEX'!$L$18","v":38.957395121205046},{"$f":"I37*(1+$C37/100)","v":39.736543023629146},40.531273884101729,41.341899361783767,42.168737349019445,43.012112095999832,43.87235433791983,44.749801424678225,45.64479745317179,46.55769340223523,47.488847270279933,48.438624215685536,49.407396699999246,50.395544633999229,51.403455526679217,52.431524637212803,53.480155129957062,54.549758232556201,55.640753397207327,56.753568465151474,57.888639834454501,59.046412631143589,60.227340883766459,61.431887701441788,62.660525455470626,63.913735964580042,65.192010683871644,66.495850897549076,67.825767915500052,69.182283273810057,null,{"$f":"SUM(I37:AL37)/$AN$62","v":8.013622929344337E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$72:AL$72)","v":2552.4654233663755},{"$f":"AP37/$AP$62","v":8.0136229293443356E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E39/100*I37","v":5.8436092681807565},{"$f":"I39*(1+$C39/100)","v":5.9604814535443715},6.079691082615259,6.2012849042675642,6.325310602352916,6.4518168143999741,6.5808531506879735,6.7124702137017334,6.8467196179757686,6.9836540103352842,7.1233270905419896,7.2657936323528292,7.4111095049998861,7.5593316950998837,7.7105183290018813,7.8647286955819187,8.0220232694935572,8.182463734883429,8.3461130095810976,8.5130352697727201,8.6832959751681749,8.8569618946715387,9.0341011325649703,9.2147831552162707,9.3990788183205964,9.5870603946870077,9.7788016025807476,9.9743776346323632,10.17386518732501,10.377342491071511,null,{"$f":"SUM(I39:AL39)/$AN$62","v":1.2020434394016509E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$72:AL$72)","v":382.86981350495631},{"$f":"AP39/$AP$62","v":1.2020434394016503E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E41/100*'700CAPEX'!$L$18","v":5.5653421601721496},{"$f":"I41*(1+$C41/100)","v":5.6766490033755925},5.7901819834431043,5.9059856231119667,6.0241053355742062,6.1445874422856903,6.2674791911314038,6.3928287749540322,6.520685350453113,6.6510990574621758,6.7841210386114197,6.9198034593836484,7.058199528571321,7.1993635191427474,7.3433507895256023,7.4902178053161146,7.6400221614224373,7.7928226046508859,7.9486790567439041,8.1076526378787825,8.2698056906363586,8.4352018044490862,8.6039058405380686,8.7759839573488296,8.951503636495806,9.1305337092257215,9.3131443834102363,9.4994072710784412,9.6893954165000107,9.8831833248300107,null,{"$f":"SUM(I41:AL41)/$AN$62","v":1.1448032756206197E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$72:AL$72)","v":364.63791762376798},{"$f":"AP41/$AP$62","v":1.1448032756206195E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100))","v":33.392052961032896},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(J5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":30.052847664929608},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(K5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":26.713642368826317},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(L5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":23.374437072723026},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(M5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":20.035231776619739},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(N5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":16.696026480516448},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(O5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":13.356821184413159},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(P5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":10.017615888309875},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(Q5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":6.6784105922065811},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(R5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":3.3392052961032905},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(S5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(T5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(U5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(V5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(W5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(X5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(Y5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(Z5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AA5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AB5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AC5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AD5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AE5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AF5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AG5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AH5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AI5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AJ5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AK5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},{"$f":"MAX(0,$E$44/100*('700CAPEX'!$L$18*(1-$E$43/100)-(AL5-1)*$E$45/100*'700CAPEX'!$L$18*(1-$E$43/100)))","v":0},null,{"$f":"SUM(I44:AL44)/$AN$62","v":9.312372889142875E-3},null,{"$f":"SUMPRODUCT(I44:AL44,I$72:AL$72)","v":866.10385594939055},{"$f":"AP44/$AP$62","v":2.7191865776876135E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$45/100*('700CAPEX'!$L$18*(1-$E$43/100))","v":33.392052961032896},{"$f":"IF(SUM($I$45:I45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:I45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:J45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:J45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:K45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:K45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:L45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:L45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:M45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:M45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:N45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:N45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:O45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:O45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:P45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:P45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:Q45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Q45)))","v":33.392052961032903},{"$f":"IF(SUM($I$45:R45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:R45)))","v":0},{"$f":"IF(SUM($I$45:S45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:S45)))","v":0},{"$f":"IF(SUM($I$45:T45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:T45)))","v":0},{"$f":"IF(SUM($I$45:U45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:U45)))","v":0},{"$f":"IF(SUM($I$45:V45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:V45)))","v":0},{"$f":"IF(SUM($I$45:W45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:W45)))","v":0},{"$f":"IF(SUM($I$45:X45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:X45)))","v":0},{"$f":"IF(SUM($I$45:Y45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Y45)))","v":0},{"$f":"IF(SUM($I$45:Z45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:Z45)))","v":0},{"$f":"IF(SUM($I$45:AA45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AA45)))","v":0},{"$f":"IF(SUM($I$45:AB45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AB45)))","v":0},{"$f":"IF(SUM($I$45:AC45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AC45)))","v":0},{"$f":"IF(SUM($I$45:AD45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AD45)))","v":0},{"$f":"IF(SUM($I$45:AE45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AE45)))","v":0},{"$f":"IF(SUM($I$45:AF45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AF45)))","v":0},{"$f":"IF(SUM($I$45:AG45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AG45)))","v":0},{"$f":"IF(SUM($I$45:AH45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AH45)))","v":0},{"$f":"IF(SUM($I$45:AI45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AI45)))","v":0},{"$f":"IF(SUM($I$45:AJ45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AJ45)))","v":0},{"$f":"IF(SUM($I$45:AK45)<=(100-$E$45)/100*'700CAPEX'!$L$18*(100-$E$43)/100,$E$45/100*'700CAPEX'!$L$18*(100-$E$43)/100,MAX(0,'700CAPEX'!$L$18*(100-$E$43)/100-SUM($I$45:AK45)))","v":0},null,{"$f":"SUM(I45:AL45)/$AN$62","v":1.6931587071168867E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$72:AL$72)","v":1380.3464900828778},{"$f":"AP45/$AP$62","v":4.333683105794757E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'700CAPEX'!L18*$E$47/100","v":16.696026480516448},{"$f":"I47*(1+$C47/100)","v":17.029947010126776},17.370545950329312,17.7179568693359,18.07231600672262,18.433762326857071,18.802437573394212,19.178486324862096,19.562056051359338,19.953297172386524,20.352363115834255,20.759410378150939,21.174598585713959,21.59809055742824,22.030052368576804,22.470653415948341,22.920066484267309,23.378467813952657,23.84603717023171,24.322957913636344,24.809417071909071,25.305605413347251,25.811717521614195,26.32795187204648,26.854510909487409,27.391601127677159,27.939433150230702,28.498221813235315,29.068186249500023,29.649549974490025,null,{"$f":"SUM(I47:AL47)/$AN$62","v":3.4344098268618589E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$72:AL$72)","v":1093.9137528713038},{"$f":"AP47/$AP$62","v":3.4344098268618582E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I47)","v":289.82116580726552},291.00098300764756,292.27292909692278,293.63889910603802,295.10082754015377,296.66068921533713,298.3205001134034,300.08231825531385,301.94824459354413,303.92042392384764,280.44539303835251,286.1326260911614,291.9359535607876,297.85776782824036,303.90051123692933,310.06667715535576,316.35881106296148,322.7795116596543,329.33143199954384,336.01728064943211,342.839822872615,349.8018818385674,356.90633985909392,364.15613965154358,371.55428562970036,379.10384522297386,386.80795022453327,394.66979816903699,402.69265374063116,410.87985021190354,null,{"$f":"SUM(I49:AL49)","v":9797.0055123624916},null,{"$f":"SUMPRODUCT(I49:AL49,I$72:AL$72)","v":17022.263958967786},{"$f":"AP49/$AP$62","v":0.53442449610552833}]
[]
[]
["Einzahlungen"]
["Verkauf","Methanol",2,null,2273.5978090615044,"€/t",{"$f":"D1","v":210050.25125628139},"t/a",{"$f":"E53*G53/1000000","v":477.56979104909993},{"$f":"I53*(1+$C53/100)","v":487.12118687008194},496.86361060748357,506.80088281963327,516.93690047602593,527.27563848554644,537.8211512552574,548.57757428036257,559.54912576596985,570.74010828128928,582.1549104469151,593.79800865585344,605.67396882897049,617.78744820554994,630.14319716966099,642.74606111305422,655.60098233531528,668.71300198202164,682.08726202166213,695.72900726209537,709.64358740733724,723.83645915548402,738.3131883385937,753.07945210536559,768.14104114747295,783.50386197042246,799.17393920983091,815.15741799402758,831.46056635390812,848.08977768098634,null,{"$f":"SUM(I53:AL53)/$AN$62*(AN62-AN49)/AN62","v":0.49436729149484882},null,{"$f":"SUMPRODUCT(I53:AL53,I$72:AL$72)","v":31290.089470936538},{"$f":"AP53/$AP$62*($AP$62-$AP$49)/$AP$62","v":0.45736819692479069}]
[null,null,null,null,{"$f":"E53/1000*G54/1000","v":1.8006894647767118},"€/l",792,"g/l (Dichte)"]
[null,null,null,null,{"$f":"E54/G55*32","v":3.656036677887847},"€/l BÄ",{"$f":"19.9*G54/1000","v":15.7608},"MJ/l (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('700EC'!J10>0,'700EC'!J10,0)*D1*1000/3600","v":0},"MWh/a",{"$f":"G58*E58/1000000","v":0},{"$f":"I58*(1+$C58/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I58:AL58)/$AN$62*($AN$62-$AN$49)/$AN$62","v":0},null,{"$f":"SUMPRODUCT(I58:AL58,I$72:AL$72)","v":0},{"$f":"AP58/$AP$62*($AP$62-$AP$49)/$AP$62","v":0}]
[null,"Elektrizität",null,null,50,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'700STREAMS'!E25","v":361595.6655698095},"t/a",{"$f":"G60*E60/1000000","v":8.5698172740044853},{"$f":"I60*(1+$C60/100)","v":8.7412136194845758},8.916037891874268,9.0943586497117543,9.2762458227059899,9.4617707391601105,9.6510061539433121,9.8440262770221789,10.040906802562622,10.241724938613874,10.446559437386153,10.655490626133876,10.868600438656554,11.085972447429684,11.307691896378278,11.533845734305844,11.764522648991962,11.999813101971801,12.239809364011238,12.484605551291462,12.734297662317292,12.988983615563638,13.248763287874912,13.513738553632411,13.784013324705059,14.05969359119916,14.340887463023144,14.627705212283606,14.920259316529279,15.218664502859864,null,{"$f":"SUM(I60:AL60)/$AN$62*($AN$62-$AN$49)/$AN$62","v":8.8712423477384245E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$72:AL$72)","v":561.48934517846999},{"$f":"AP60/$AP$62*($AP$62-$AP$49)/$AP$62","v":8.2073069696809598E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I53:I60)","v":486.13960832310443},495.86240048956654,505.77964849935785,515.89524146934502,526.21314629873189,536.73740922470654,547.47215740920069,558.42160055738475,569.59003256853248,580.98183321990314,592.6014698843012,604.45349928198732,616.54256926762707,628.87342065297958,641.45088906603928,654.27990684736005,667.36550498430722,680.71281508399341,694.32707138567332,708.21361281338682,722.37788506965455,736.82544277104762,751.56195162646861,766.59319065899797,781.92505447217798,797.56355556162157,813.51482667285404,829.78512320631114,846.38082567043739,863.30844218384618,null,{"$f":"SUM(I62:AL62)","v":19721.7501352209},null,{"$f":"SUMPRODUCT(I62:AL62,I$72:AL$72)","v":31851.578816115009},{"$f":"AP62/$AP$62*($AP$62-$AP$49)/$AP$62","v":0.46557550389447161}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I62-I49","v":196.31844251583891},204.86141748191898,213.50671940243507,222.256342363307,231.11231875857811,240.07672000936941,249.15165729579729,258.3392823020709,267.64178797498835,277.0614092960555,312.15607684594869,318.32087319082592,324.60661570683948,331.01565282473922,337.55037782910995,344.21322969200429,351.00669392134574,357.9333034243391,364.99563938612948,372.19633216395471,379.53806219703955,387.02356093248022,394.65561176737469,402.43705100745439,410.37076884247762,418.45971033864771,426.70687644832077,435.11532503727415,443.68817192980623,452.42859197194264]
["Barwert",null,10,null,null,null,null,null,{"$f":"I65*(1+$C$66/100)^-(I5)","v":178.47131137803538},169.30695659662723,160.4107583789895,151.80407237436441,143.50256673884547,135.51704965810904,127.8541956119732,120.51718179200178,113.50624485714606,106.81916711398301,109.40880062054968,101.42684011906758,94.026973997147039,87.166767053284403,80.806876713846037,74.910827705406788,69.444803140599689,64.377450822109026,59.679703656480861,55.324613150129437,51.287195034746347,47.544286138700009,44.074411685342156,40.857662258783755,37.875579733005686,35.111051511445979,32.548212471747853,30.172354054434919,27.969839975150787,25.928028077996448]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$66/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E43/100*'700CAPEX'!L18","v":222.61368640688599},{"$f":"$H$69*(1+$C$69/100)^I5","v":244.87505504757462},269.36256055233207,296.29881660756536,325.92869826832185,358.52156809515407,394.37372490466953,433.81109739513653,477.19220713465018,524.91142784811518,577.40257063292677,635.14282769621957,698.65711046584147,768.52282151242571,845.37510366366837,929.91261403003523,1022.9038754330388,1125.1942629763428,1237.713689273977,1361.4850582013751,1497.6335640215125,1647.3969204236639,1812.1366124660306,1993.3502737126339,2192.6853010838968,2411.953831192287,2653.1492143115161,2918.4641357426681,3210.3105493169346,3531.3416042486283,3884.475764673492,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1497.6335640215125}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I65*I72","v":1200.6657382518081},1139.0125419242827,1079.1633688659344,1021.2618892059577,965.41351046367788,911.69094470768471,860.13909450061635,810.77933439855724,763.61325652459038,718.62594134632457,736.04770063052376,682.34906176128379,632.56646280104701,586.41442093384808,543.62825899756001,503.96258959206364,467.18990960931131,433.09929714345037,401.49520332474248,372.19633216395471,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$70:I70)","v":1200.6657382518081},{"$f":"SUM($I$70:J70)","v":2339.678280176091},{"$f":"SUM($I$70:K70)","v":3418.8416490420254},{"$f":"SUM($I$70:L70)","v":4440.1035382479831},{"$f":"SUM($I$70:M70)","v":5405.5170487116611},{"$f":"SUM($I$70:N70)","v":6317.2079934193462},{"$f":"SUM($I$70:O70)","v":7177.3470879199622},{"$f":"SUM($I$70:P70)","v":7988.126422318519},{"$f":"SUM($I$70:Q70)","v":8751.7396788431088},{"$f":"SUM($I$70:R70)","v":9470.3656201894337},{"$f":"SUM($I$70:S70)","v":10206.413320819958},{"$f":"SUM($I$70:T70)","v":10888.762382581242},{"$f":"SUM($I$70:U70)","v":11521.32884538229},{"$f":"SUM($I$70:V70)","v":12107.743266316138},{"$f":"SUM($I$70:W70)","v":12651.371525313698},{"$f":"SUM($I$70:X70)","v":13155.334114905761},{"$f":"SUM($I$70:Y70)","v":13622.524024515073},{"$f":"SUM($I$70:Z70)","v":14055.623321658522},{"$f":"SUM($I$70:AA70)","v":14457.118524983265},{"$f":"SUM($I$70:AB70)","v":14829.314857147219},{"$f":"SUM($I$70:AC70)","v":14829.314857147219},{"$f":"SUM($I$70:AD70)","v":14829.314857147219},{"$f":"SUM($I$70:AE70)","v":14829.314857147219},{"$f":"SUM($I$70:AF70)","v":14829.314857147219},{"$f":"SUM($I$70:AG70)","v":14829.314857147219},{"$f":"SUM($I$70:AH70)","v":14829.314857147219},{"$f":"SUM($I$70:AI70)","v":14829.314857147219},{"$f":"SUM($I$70:AJ70)","v":14829.314857147219},{"$f":"SUM($I$70:AK70)","v":14829.314857147219},{"$f":"SUM($I$70:AL70)","v":14829.314857147219},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":14829.314857147219}]
[null,null,{"$f":"C69","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$72/100)^($H$1-I5)>=1,(1+$C$72/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.24790516486127448},{"$f":"K78*$L$93","v":0.90635037537065299},null,null,null,{"$f":"N92","v":2.1274343316214579}]
[null,null,null,null,null,null,null,null,"Elektrizität - DAC",null,{"$f":"AQ19","v":1.1207159543950775E-2},4.0973786347624871E-2,null,null,null,{"$f":"N81","v":1.1169860742020938}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":4.4119680154885203E-2},0.16130316886294088]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":2.2862854936411955E-3},8.3587436208751326E-3,{"$f":"K78+K79+K80+K81","v":0.30551829005375164},{"$f":"L78+L79+L80+L81","v":1.1169860742020938}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,{"$f":"N86","v":5.3095740161536911E-2}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":1.6750725931586475E-3},6.1241268387127231E-3,null,null,null,{"$f":"N87","v":0.30843813948657861}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ35","v":6.7686483079621373E-4},2.4746426473633088E-3,null,null,null,{"$f":"N88","v":4.7032539624803811E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":8.341964427824427E-4},3.0498527913761812E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ39+AQ14","v":1.2170821738355075E-2},4.4496970675460878E-2,{"$f":"K83+K84+K86","v":1.4522759162309936E-2},{"$f":"L83+L84+L86","v":5.3095740161536911E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ37+AQ9","v":8.436407144163785E-2},0.30843813948657861,{"$f":"K87","v":8.436407144163785E-2},{"$f":"L87","v":0.30843813948657861}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ28+AQ29+AQ30+AQ31+AQ33+AQ32","v":1.2864351145398051E-2},4.7032539624803811E-2,{"$f":"K88","v":1.2864351145398051E-2},{"$f":"L88","v":4.7032539624803811E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ41+AQ47","v":4.5792131024824781E-2},0.16741771058540542]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ44+AQ45","v":7.0528696834823712E-2},0.25785550247174799]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ53","v":0.45736819692479069},1.6721549032564664]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ60","v":8.2073069696809598E-3},3.000621530783815E-2,{"$f":"K89+K90+K91+K92","v":0.58189633175412014},{"$f":"L89+L90+L91+L92","v":2.1274343316214579}]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E55","v":3.656036677887847},"pro Liter",{"$f":"SUM(N81:N92)","v":3.6529868250964714}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L93*3600/32","v":411.30412626238279}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":210050.25125628139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E55","v":3.656036677887847},{"$f":"N119","v":210050.25125628139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":3.656036677887847},{"$f":"N120","v":210050.25125628139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":3.656036677887847},{"$f":"N121","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":3.656036677887847},{"$f":"N122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":3.656036677887847},{"$f":"O132*R122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":3.656036677887847},{"$f":"O133*R123","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":3.656036677887847},{"$f":"O134*R124","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":3.6560366778878466},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E53/E55*N139","v":2273.597809061504},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L78:L81)","v":1.1169860742020938}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L82","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,6.1241268387127231E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,2.4746426473633088E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.0498527913761812E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,4.4496970675460878E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.30843813948657861]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,4.7032539624803811E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.16741771058540542]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.25785550247174799]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,1.6721549032564664]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,3.000621530783815E-2]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,0]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G24+G18+G20+G22","v":2970493.1559471982},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":71648294921.446426},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G53*G55*1000/G54*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":17.140740411829292},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":17.140740411829292},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":17.140740411829292},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"700STREAMS","index":205,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MeOH",null,"OUT","MeOH",1,{"$f":"Q3+L4/100*Q3","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"$E$3/$F$3*F4","v":4.3345775297125466E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.14261360126351796,2.4239082569594599]
[null,null,null,"CO",0.86092615277604412,14.632587578307101]
[null,null,null,"H2",0.14834564934750799,2.5213320549491001]
[null,null,"THERMAL",null,-2.6644767673300414,-45.286334400000001,260,260]
[null,null,null,null,-1.7482476958676385,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.3809787553107763,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F11*$E$6/$F$11","v":0.86092615277604412},136.408237582894]
[null,null,null,"H2",0.12392411784253948,19.634983156694801]
[null,null,null,"H2O",0.58326771697522084,92.415035894820804]
[null,null,null,"CH4",1.315095981233186E-2,2.08368539478009]
[null,null,null,"CO2",7.0367011714200331E-2,11.14920254305]
[null,null,"IN","CO2",1.4591943276216213,231.2]
[null,null,null,"H2",0.19249752159368275,30.5]
[null,null,"THERMAL",null,0.85683712355977681,135.76035707999901,900,900]
[null,null,null,null,4.6504371747841464,736.83199999999999,40,900]
[null,null,null,null,-3.8248626401249699,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-1.4574902512009564,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-0.52823213343551689,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F24*($E$17+$E$7-$E$12)/$F$24","v":0.21691905309865128},1]
[null,null,null,"O2",{"$f":"F25*($E$17+$E$7-$E$12)/$F$24","v":1.7214721877605763},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F26*($E$17+$E$7-$E$12)/$F$24","v":1.9383912408592276},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F27*($E$17+$E$7-$E$12)/$F$24","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F28*($E$17+$E$7-$E$12)/$F$24","v":41.310064472107172},{"$f":"119.972/O28*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]
["DAC",null,"OUT","CO2",{"$f":"F29*($E$16+$E$5)/$F$29","v":1.6018079288851392},1000]
[null,null,"IN","AIR",{"$f":"F30*($E$16+$E$5)/$F$29","v":2917.4732733189235},1821362.7368853702]
[null,null,"THERMAL",null,{"$f":"F31*($E$16+$E$5)/$F$29","v":10.091389951976378},6300.0000000000009,95,95]
[null,null,"WORK",null,{"$f":"F32*($E$16+$E$5)/$F$29","v":1.8675225406008407},1165.88419056]

{"sheet":"700PINCH","index":206,"n_rows":11,"n_cols":44,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":5.3753547623611775},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",1.9765970725550388,null,"MIN-DT",{"$f":"MIN(AF3:AF7,AK3:AK10)","v":5}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",4.6504371747841464,5.4074850869583095E-3,40,900,null,"HOT",1.7482476958676385,3.3778713071700786E-2,39.999600000000001,91.755499999999998,null,"COLDCURVE",40,0,null,"HOTCURVE",39.999600000000001,0,null,"COMPARISON",{"$f":"V3+AC1","v":1.9765970725550388},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),35))-AD3,AG3-AD3))","v":46.462591366812447},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),35)))","v":86.462591366812447},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE7,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-1.9765970725550388,39.999600000000001,86.462591366812447]
["deltaT",null,{"$f":"'700STREAMS'!E8","v":-2.6644767673300414},{"$f":"'700STREAMS'!F8","v":-45.286334400000001},{"$f":"'700STREAMS'!G8","v":260},{"$f":"'700STREAMS'!H8","v":260},null,null,10.091389951976378,-1,95,95,null,null,0.52823213343551689,8.7626842745017908E-3,40,100.282,null,null,95,0.29741167978270705,null,null,40,1.3511485228648824E-5,null,null,{"$f":"V4+AC1","v":2.2740087523377457},{"$f":"U4","v":95},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),35))-AD4,AG4-AD4))","v":5},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),35)))","v":100},1.3511485228648824E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE7,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",7.3519518349162158,95,900]
[5,"K",{"$f":"'700STREAMS'!E9","v":-1.7482476958676385},{"$f":"'700STREAMS'!F9","v":-29.713799999999999},{"$f":"'700STREAMS'!G9","v":91.755499999999998},{"$f":"'700STREAMS'!H9","v":39.999600000000001},null,null,0.85683712355977681,-1,900,900,null,null,1.4574902512009564,2.3842080960575749E-2,100.282,161.41300000000001,null,null,95,10.388801631759085,"*",null,91.755499999999998,2.201764801836616,null,null,{"$f":"V5+AC1","v":12.365398704314124},{"$f":"U5","v":95},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),35))-AD5,AG5-AD5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),35)))","v":1088.576927754181},2.201764801836616,91.755499999999998,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE),30)),AI5-AL5))","v":10.115490705358852},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE7,3,TRUE),30)))","v":81.640009294641146}]
[null,null,{"$f":"'700STREAMS'!E18","v":0.85683712355977681},{"$f":"'700STREAMS'!F18","v":135.76035707999901},{"$f":"'700STREAMS'!G18","v":900},{"$f":"'700STREAMS'!H18","v":900},null,null,null,null,null,null,null,null,3.8248626401249699,5.1786216655925026E-3,161.41300000000001,900,null,null,900,14.741827126760525,null,null,100.282,2.2764798293031552,null,null,{"$f":"V6+AC1","v":16.718424199315564},{"$f":"U6","v":900},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE),35))-AD6,AG6-AD6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ10,3,TRUE),35)))","v":1471.7916734405499},2.2764798293031552,100.282,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE),30)),AI6-AL6))","v":5.2819999999999965},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE7,3,TRUE),30)))","v":95},null,null,"HEAT",7.3519518349162158,95,900]
[null,null,{"$f":"'700STREAMS'!E19","v":4.6504371747841464},{"$f":"'700STREAMS'!F19","v":736.83199999999999},{"$f":"'700STREAMS'!G19","v":40},900,null,null,null,null,null,null,null,null,2.6644767673300414,-1,260,260,null,null,900,15.598664250320301,"*",null,161.41300000000001,3.7339700805041116,null,null,{"$f":"V7+AC1","v":17.575261322875338},{"$f":"U7","v":900},{"$f":"ROW()","v":7},{"$f":"IF(OR(AC7<AH3,AC7>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE),34))=AC7,INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE),35))-AD7,AG7-AD7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE),35))+(AC7-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC7,AH3:AJ10,3,TRUE),35)))","v":1547.2225710488099},3.7339700805041116,161.41300000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE),30)),AI7-AL7))","v":66.413000000000011},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE7,3,TRUE),30)))","v":95},null,null,"COOL",1.9765970725550388,39.999600000000001,86.462591366812447]
[null,null,{"$f":"'700STREAMS'!E20","v":-3.8248626401249699},{"$f":"'700STREAMS'!F20","v":-606.02499999999998},{"$f":"'700STREAMS'!G20","v":900},{"$f":"'700STREAMS'!H20","v":161.41300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,4.2445148546498794,null,null,null,null,null,null,null,4.2445148546498794,260,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE),30)),AI8-AL8))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE7,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'700STREAMS'!E21","v":-1.4574902512009564},{"$f":"'700STREAMS'!F21","v":-230.93000000000006},{"$f":"'700STREAMS'!G21","v":161.41300000000001},{"$f":"'700STREAMS'!H21","v":100.282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,6.9089916219799203,"*",null,null,null,null,null,null,6.9089916219799203,260,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE),30)),AI9-AL9))","v":165},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE7,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'700STREAMS'!E22","v":-0.52823213343551689},{"$f":"'700STREAMS'!F22","v":-83.694999999999936},{"$f":"'700STREAMS'!G22","v":100.282},{"$f":"'700STREAMS'!H22","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,10.223309487959122,null,null,null,null,null,null,null,10.223309487959122,900,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC7),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE),30)),AI10-AL10))","v":805},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE7,3,TRUE),30)))","v":95}]
[null,null,{"$f":"'700STREAMS'!E31","v":10.091389951976378},{"$f":"'700STREAMS'!F31","v":6300.0000000000009},{"$f":"'700STREAMS'!G31","v":95},{"$f":"'700STREAMS'!H31","v":95}]

{"sheet":"700EC","index":207,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'700OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.3511485228648824E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.9739662437202484E-5,1.1728719816535438E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'700OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.85082794692405173,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.954263704597402E-5,2.0682960579215488E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.1257556141457585,0,0,3.4722222222222222E-5,0,0,0,3.9088736602283281E-5,0]
["Wärme",{"$f":"C6","v":100},250,0,0,0.95,0,0,0,0,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,0,0.6,0,0,0,0,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0},{"$f":"SUM(J4:J9)","v":-3.9739662437202484E-5},{"$f":"SUM(K4:K9)","v":6.8643102368073829E-5},{"$f":"SUM(L4:L9)","v":2.0682960579215488E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"710CAPEX","index":208,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'710OPEX'!D1","v":210050.25125628139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,"Elektrolyseur",null,3000,"h/a",null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"PtL: CO2 aus Punktquelle, H2 aus Alkali-Elektrolyse > reverse Wassergas-Shift zu SynGas > Methanol-Synthese > Methanol"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["Elektrolyse(Alkali)",null,15122.873345935728,"H2",39.5,2016,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.1133468709617869},0.76,0.9,{"$f":"'710STREAMS'!E24*8000/$G$3","v":0.57845080826307016},{"$f":"J9*$D$1","v":121503.73761505695},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":214.28591889621987},{"$f":"(K9/C9)^H9*E9*G9","v":214.28591889621987},"TPI","Schmidt (FVV - Renewables 2050)"]
["rWGS",null,932940,"H2 u. CO",2.277649167351206,2010,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0949527959331882},0.65,0.9,{"$f":"'710STREAMS'!E11*8000/$G$2+'710STREAMS'!E12*8000/$G$2","v":0.98485027061858355},{"$f":"J10*$D$1","v":206868.04679325019},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":4.4969625264244879},{"$f":"(K10/C10)^H10*E10*G10","v":0.93686719300510168},"TPEC","König, D. H. (2016). Techno-ökonomische Prozessbewertung der Herstellung synthetischen Flugturbinentreibstoffes aus CO2 und H2. Universität Stuttgart."]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'710STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":210050.25125628139},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":53.418041058744834},{"$f":"(K11/C11)^H11*E11*G11","v":53.418041058744834},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":6.7988614168885073},{"$f":"'710EC'!O3","v":6.7988614168885073},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":9.5064884828378879},{"$f":"(K13/C13)^H13*E13*G13","v":5.94155530177368},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'710EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":281.70741096422705},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"710OPEX","index":209,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":210050.25125628139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1005025125628141]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
[]
[]
["Elektrolyse","Zellen-Erneuerung",2,10,30,"% der Investkosten",{"$f":"'710CAPEX'!M9*E9*1000000/D9/100","v":6428577.5668865964},"€/a",0,0,0,0,0,0,0,0,0,0,{"$f":"G9/1000000*(1+$C9/100)^(S5-1)","v":7.8364001825382328},{"$f":"S9*(1+$C9/100)","v":7.993128186188998},8.1529907499127781,8.3160505649110341,8.4823715762092551,8.6520190077334398,8.8250593878881087,9.0015605756458719,9.1815917871587889,9.365223622901965,9.5525280953600049,9.7435786572672054,9.938450230412549,10.137219235020801,10.339963619721217,10.546762892115643,10.757698149957957,10.972852112957115,11.192309155216257,11.416155338320582,null,{"$f":"SUM(I9:AL9)/$AN$64","v":2.3223564465381454E-2},null,{"$f":"SUMPRODUCT(I9:AL9,I$74:AL$74)","v":134.66344740531011},{"$f":"AP9/$AP$64","v":1.0169912695912277E-2}]
[null,"Reinwasser",2,null,2,"€/t",{"$f":"'710STREAMS'!E26*'710OPEX'!D1","v":407159.56717545586},"t/a",{"$f":"E10*G10/1000000","v":0.81431913435091174},{"$f":"I10*(1+$C10/100)","v":0.83060551703792995},0.84721762737868855,0.86416197992626231,0.8814452195247876,0.89907412391528341,0.91705560639358907,0.93539671852146089,0.95410465289189017,0.97318674594972798,0.99265048086872254,{"$f":"S10*(1+$C10/100)","v":1.012503490486097},1.0327535602958189,1.0534086315017352,1.07447680413177,1.0959663402144055,1.1178856670186936,1.1402433803590675,1.1630482479662489,1.1863092129255739,1.2100353971840854,1.234236105127767,1.2589208272303225,1.284099243774929,1.3097812286504276,1.3359768532234362,1.362696390287905,1.3899503180936632,1.4177493244555366,1.4461043109446474,null,{"$f":"SUM(I10:AL10)/$AN$64","v":4.029323100204622E-3},null,{"$f":"SUMPRODUCT(I10:AL10,I$74:AL$74)","v":53.353706723706814},{"$f":"AP10/$AP$64","v":4.029323100204622E-3}]
[]
["rWGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E12*('710CAPEX'!K10/'710CAPEX'!C10)^'710CAPEX'!I10*'710CAPEX'!G10","v":0},"€/a",{"$f":"G12/1000000","v":0},{"$f":"I12*(1+$C12/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I12:AL12)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I12:AL12,I$74:AL$74)","v":0},{"$f":"AP12/$AP$64","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E14*'710CAPEX'!K11","v":73109.244673504785},"€/a",{"$f":"G14/1000000","v":7.3109244673504784E-2},{"$f":"I14*(1+$C14/100)","v":7.4571429566974878E-2},7.6062858158314373E-2,7.7584115321480657E-2,7.9135797627910273E-2,8.0718513580468484E-2,8.2332883852077862E-2,8.397954152911942E-2,8.5659132359701809E-2,8.7372315006895851E-2,8.9119761307033765E-2,9.0902156533174447E-2,9.2720199663837932E-2,9.4574603657114689E-2,9.6466095730256982E-2,9.8395417644862121E-2,0.10036332599775936,0.10237059251771455,0.10441800436806883,0.10650636445543021,0.10863649174453882,0.1108092215794296,0.1130254060110182,0.11528591413123856,0.11759163241386333,0.1199434650621406,0.12234233436338342,0.12478918105065109,0.12728496467166411,0.1298306639650974,null,{"$f":"SUM(I14:AL14)/$AN$64","v":3.6175100887967331E-4},null,{"$f":"SUMPRODUCT(I14:AL14,I$74:AL$74)","v":4.7900743511462238},{"$f":"AP14/$AP$64","v":3.617510088796732E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":58811.471529772178},"t/a",{"$f":"G16*E16/1000000","v":0},{"$f":"I16*(1+$C16/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I16:AL16)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I16:AL16,I$74:AL$74)","v":0},{"$f":"AP16/$AP$64","v":0}]
[]
["Elektrizität","Elektrolyse",2,null,50,"€/MWh",{"$f":"D1*1000*('710STREAMS'!E28)/3600-G21","v":2378168.5822914555},"MWh/a",{"$f":"G18*E18/1000000","v":118.90842911457278},{"$f":"I18*(1+$C18/100)","v":121.28659769686423},123.71232965080152,126.18657624381756,128.71030776869389,131.28451392406777,133.91020420254912,136.5884082866001,139.32017645233211,142.10657998137876,144.94871158100634,147.84768581262645,150.80463952887899,153.82073231945657,156.89714696584571,160.03508990516264,163.2357917032659,166.50050753733123,169.83051768807786,173.22712804183942,176.69167060267623,180.22550401472975,183.83001409502435,187.50661437692483,191.25674666446332,195.08188159775258,198.98351922970764,202.9631896143018,207.02245340658783,211.1629024747196,null,{"$f":"SUM(I18:AL18)/$AN$64","v":0.5883694242580898},null,{"$f":"SUMPRODUCT(I18:AL18,I$74:AL$74)","v":7790.8097529999932},{"$f":"AP18/$AP$64","v":0.58836942425808947}]
[]
[null,"Rest",2,null,null,null,{"$f":"IF(D1*1000*('710STREAMS'!E23+'710STREAMS'!E10-'710EC'!I10)/3600>0,D1*1000*('710STREAMS'!E23+'710STREAMS'!E10-'710EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G20*E18/1000000","v":0},{"$f":"I20*(1+$C20/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I20:AL20)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I20:AL20,I$74:AL$74)","v":0},{"$f":"AP20/$AP$64","v":0}]
[null,null,null,null,null,"Rest-Überschuss:",{"$f":"IF(D1*1000*('710STREAMS'!E23+'710STREAMS'!E10-'710EC'!I10)/3600<0,-D1*1000*('710STREAMS'!E23+'710STREAMS'!E10-'710EC'!I10)/3600,0)","v":32161.812647237533},"MWh/a"]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E18","v":50},"€/MWh",{"$f":"IF(D1*1000*('710PINCH'!AP6)/3600>0, D1*1000*('710PINCH'!AP6)/3600,0)","v":60117.965377374385},"MWh/a",{"$f":"G22*E22/1000000","v":3.005898268868719},{"$f":"I22*(1+$C22/100)","v":3.0660162342460935},3.1273365589310154,3.1898832901096359,3.2536809559118285,3.3187545750300651,3.3851296665306663,3.4528322598612795,3.5218889050585052,3.5923266831596754,3.6641732168228689,3.7374566811593262,3.8122058147825126,3.8884499310781631,3.9662189296997266,4.0455433082937216,4.1264541744595959,4.2089832579487876,4.2931629231077633,4.3790261815699187,4.4666067052013174,4.5559388393053437,4.647057616091451,4.7399987684132805,4.8347987437815458,4.9314947186571771,5.0301246130303205,5.1307271052909273,5.2333416473967462,5.3380084803446817,null,{"$f":"SUM(I22:AL22)/$AN$64","v":1.4873450494654031E-2},null,{"$f":"SUMPRODUCT(I22:AL22,I$74:AL$74)","v":196.94467182863636},{"$f":"AP22/$AP$64","v":1.4873450494654024E-2}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E18","v":50},null,{"$f":"IF(D1*1000*('710EC'!J10)/3600<0, D1*1000*(-'710EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G24*E24/1000000","v":0},{"$f":"I24*(1+$C24/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I24:AL24)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I24:AL24,I$74:AL$74)","v":0},{"$f":"AP24/$AP$64","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'710EC'!K10","v":7.8969896804973377E-5},"€/kg",{"$f":"G25*D1*1000/1000000","v":1.6587646665567269E-2},{"$f":"I25*(1+$C25/100)","v":1.6919399598878615E-2},1.7257787590856187E-2,1.7602943342673313E-2,1.7955002209526779E-2,1.8314102253717313E-2,1.8680384298791659E-2,1.9053991984767493E-2,1.9435071824462843E-2,1.98237732609521E-2,2.022024872617114E-2,2.0624653700694565E-2,2.1037146774708457E-2,2.1457889710202627E-2,2.1887047504406679E-2,2.2324788454494815E-2,2.2771284223584713E-2,2.3226709908056406E-2,2.3691244106217535E-2,2.4165068988341885E-2,2.4648370368108723E-2,2.5141337775470899E-2,2.5644164530980316E-2,2.6157047821599923E-2,2.6680188778031921E-2,2.7213792553592561E-2,2.7758068404664413E-2,2.8313229772757704E-2,2.8879494368212858E-2,2.9457084255577116E-2,null,{"$f":"SUM(I25:AL25)/$AN$64","v":8.20771428156084E-5},null,{"$f":"SUMPRODUCT(I25:AL25,I$74:AL$74)","v":1.0868127716740767},{"$f":"AP25/$AP$64","v":8.2077142815608373E-5}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'710EC'!L10*D1*1000","v":4344461.0663879756},"m³/a",{"$f":"E26*G26/1000000","v":0.39100149597491779},{"$f":"I26*(1+$C26/100)","v":0.39882152589441616},0.40679795641230448,0.41493391554055059,0.42323259385136158,0.4316972457283888,0.44033119064295656,0.44913781445581569,0.45812057074493201,0.46728298215983066,0.47662864180302728,0.48616121463908785,0.49588443893186962,0.50580212771050703,0.5159181702647172,0.52623653367001155,0.53676126434341176,0.54749648963027997,0.55844641942288553,0.56961534781134326,0.5810076547675701,0.59262780786292146,0.60448036402017991,0.61656997130058355,0.62890137072659524,0.6414793981411272,0.65430898610394972,0.66739516582602876,0.68074306914254934,0.69435793052540029,null,{"$f":"SUM(I26:AL26)/$AN$64","v":1.9347099846819859E-3},null,{"$f":"SUMPRODUCT(I26:AL26,I$74:AL$74)","v":25.618186119874061},{"$f":"AP26/$AP$64","v":1.9347099846819854E-3}]
[]
["CO2","Kaufpreis",2,null,30,"€/t CO2",{"$f":"D1*('710STREAMS'!E16-'710STREAMS'!E15+'710STREAMS'!E5)","v":321679.54943590576},"t/a",{"$f":"G28*E28/1000000","v":9.6503864830771722},{"$f":"I28*(1+$C28/100)","v":9.8433942127387155},10.040262096993491,10.241067338933361,10.445888685712028,10.654806459426268,10.867902588614793,11.085260640387089,11.30696585319483,11.533105170258727,11.763767273663902,11.99904261913718,12.239023471519923,12.483803940950322,12.733480019769329,12.988149620164716,13.24791261256801,13.512870864819371,13.78312828211576,14.058790847758075,14.339966664713238,14.626765998007503,14.919301317967653,15.217687344327006,15.522041091213547,15.832481913037817,16.149131551298574,16.472114182324546,16.801556465971036,17.137587595290455,null,{"$f":"SUM(I28:AL28)/$AN$64","v":4.7750965858317805E-2},null,{"$f":"SUMPRODUCT(I28:AL28,I$74:AL$74)","v":632.28759888951186},{"$f":"AP28/$AP$64","v":4.7750965858317784E-2}]
[null,null,null,null,"Units:"]
["Arbeit","DAC",3,"Kurve B",3,null,{"$f":"IF(D30=\"Kurve B\", (E30*3.1589*('710CAPEX'!K8/8)^0.2386)*365,IF(D30=\"Kurve C\",(E30*2.0596*('710CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G30*$E$35/1000000","v":0},{"$f":"I30*(1+$C30/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I30:AL30)/$AN$64","v":0},null,{"$f":"SUMPRODUCT(I30:AL30,I$74:AL$74)","v":0},{"$f":"AP30/$AP$64","v":0}]
[null,"Elektrolyse",3,"Kurve B",2,null,{"$f":"IF(D31=\"Kurve B\", (E31*3.1589*('710CAPEX'!K9/8)^0.2386)*365,IF(D31=\"Kurve C\",(E31*2.0596*('710CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":22938.475682457254},"h/a",{"$f":"G31*$E$35/1000000","v":0.92212672243478178},{"$f":"I31*(1+$C31/100)","v":0.94979052410782527},0.97828423983106005,1.0076327670259919,1.0378617500367717,1.0689976025378749,1.1010675306140112,1.1340995565324317,1.1681225432284046,1.2031662195252568,1.2392612061110146,1.276439042294345,1.3147322135631754,1.3541741799700706,1.3947994053691728,1.436643387530248,1.4797426891561556,1.5241349698308404,1.5698590189257657,1.6169547894935388,1.6654634331783449,1.7154273361736954,1.7668901562589063,1.8198968609466735,1.8744937667750736,1.9307285797783258,1.9886504371716756,2.0483099502868258,2.1097592487954309,2.1730520262592941,null,{"$f":"SUM(I31:AL31)/$AN$64","v":5.3508922772404792E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$74:AL$74)","v":64.830629218191959},{"$f":"AP31/$AP$64","v":4.8960712938355471E-3}]
[null,"rWGS",3,"Kurve C",2,null,{"$f":"IF(D32=\"Kurve B\", (E32*3.1589*('710CAPEX'!K10/8)^0.2386)*365,IF(D32=\"Kurve C\",(E32*2.0596*('710CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":17956.522737920735},"h/a",{"$f":"G32*$E$35/1000000","v":0.72185221406441358},{"$f":"I32*(1+$C32/100)","v":0.74350778048634603},0.76581301390093648,0.78878740431796457,0.81245102644750355,0.83682455724092863,0.86192929395815654,0.88778717277690122,0.91442078796020831,0.94185341159901459,0.97010901394698501,0.99921228436539455,1.0291886528963565,1.0600643124832472,1.0918662418577447,1.1246222291134771,1.1583608959868814,1.1931117228664878,1.2289050745524825,1.265772226789057,1.3037453935927288,1.3428577554005108,1.3831434880625262,1.4246377927044021,1.4673769264855341,1.5113982342801002,1.5567401813085033,1.6034423867477585,1.6515456583501913,1.7010920281006972,null,{"$f":"SUM(I32:AL32)/$AN$64","v":4.1887447175888489E-3},null,{"$f":"SUMPRODUCT(I32:AL32,I$74:AL$74)","v":50.750219142088426},{"$f":"AP32/$AP$64","v":3.8327052211876112E-3}]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D33=\"Kurve B\", (E33*3.1589*('710CAPEX'!K11/8)^0.2386)*365,IF(D33=\"Kurve C\",(E33*2.0596*('710CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":36047.119605379958},"h/a",{"$f":"G33*$E$35/1000000","v":1.4490942081362745},{"$f":"I33*(1+$C33/100)","v":1.4925670343803628},1.5373440454117737,1.5834643667741271,1.630968297777351,1.6798973467106715,1.7302942671119916,1.7822030951253514,1.835669187979112,1.8907392636184854,1.9474614415270401,2.0058852847728512,2.0660618433160369,2.1280436986155182,2.1918850095739839,2.2576415598612036,2.3253708066570398,2.3951319308567509,2.4669858887824536,2.5409954654459272,2.6172253294093051,2.6957420892915844,2.7766143519703319,2.8599127825294421,2.9457101660053255,3.0340814709854853,3.1251039151150501,3.2188570325685015,3.3154227435455565,3.4148854258519235,null,{"$f":"SUM(I33:AL33)/$AN$64","v":8.4087651064235387E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$74:AL$74)","v":101.87936974850733},{"$f":"AP33/$AP$64","v":7.6940277099725408E-3}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G35/100*SUM(I30:I34)","v":0.61861462892709396},{"$f":"I35*(1+$C35/100)","v":0.63717306779490679},0.65628825982875405,0.67597690762361673,0.69625621485232525,0.71714390129789507,0.73865821833683198,0.76081796488693698,0.78364250383354506,0.80715177894855139,0.83136633231700796,0.85630732228651818,0.88199654195511379,0.9084564382137672,0.93571013136018022,0.9637814353009857,0.99269487836001524,1.0224757247108158,1.0531499964521402,1.0847444963457045,1.1172868312360755,1.1508054361731579,1.1853295992583526,1.2208894872361031,1.2575161718531862,1.2952416570087819,1.3340989067190454,1.3741218739206169,1.4153455301382354,1.4578058960423825,null,{"$f":"SUM(I35:AL35)/$AN$64","v":3.5896804202505735E-3},null,{"$f":"SUMPRODUCT(I35:AL35,I$74:AL$74)","v":43.492043621757546},{"$f":"AP35/$AP$64","v":3.2845608449991403E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'710STREAMS'!E4+D1*'710STREAMS'!E13","v":131620.32149238227},"t/a",{"$f":"G37*E37/1000000","v":0.32905080373095569},{"$f":"I37*(1+$C37/100)","v":0.33563181980557483},0.34234445620168635,0.3491913453257201,0.35617517223223449,0.36329867567687918,0.37056464919041676,0.37797594217422509,0.38553546101770958,0.3932461702380638,0.4011110936428251,0.40913331551568161,0.41731598182599522,0.42566230146251516,0.43417554749176546,0.44285905844160078,0.45171623961043283,0.4607505644026415,0.46996557569069436,0.47936488720450826,0.48895218494859843,0.49873122864757041,0.50870585322052186,0.51887997028493227,0.52925756969063087,0.53984272108444353,0.55063957550613241,0.56165236701625509,0.57288541435658025,0.58434312264371191,null,{"$f":"SUM(I37:AL37)/$AN$64","v":1.6281724801552953E-3},null,{"$f":"SUMPRODUCT(I37:AL37,I$74:AL$74)","v":21.559213505961949},{"$f":"AP37/$AP$64","v":1.6281724801552949E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E39/100*'710CAPEX'!$L$18","v":19.719518767495895},{"$f":"I39*(1+$C39/100)","v":20.113909142845813},20.516187325702731,20.926511072216787,21.345041293661122,21.771942119534344,22.207380961925033,22.651528581163532,23.104559152786802,23.566650335842539,24.037983342559389,24.518743009410578,25.009117869598789,25.509300226990767,26.019486231530582,26.539875956161193,27.070673475284419,27.612086944790107,28.164328683685909,28.727615257359627,29.302167562506821,29.888210913756957,30.485975132032095,31.095694634672739,31.717608527366195,32.351960697913519,32.998999911871792,33.658979910109231,34.332159508311413,35.018802698477643,null,{"$f":"SUM(I39:AL39)/$AN$64","v":9.7573922978150207E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$74:AL$74)","v":1292.0111743318391},{"$f":"AP39/$AP$64","v":9.7573922978150138E-2}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E41/100*I39","v":2.9579278151243842},{"$f":"I41*(1+$C41/100)","v":3.0170863714268719},3.0774280988554095,3.1389766608325176,3.2017561940491679,3.2657913179301512,3.3311071442887541,3.397729287174529,3.4656838729180195,3.5349975503763797,3.6056975013839074,3.6778114514115856,3.7513676804398175,3.8263950340486139,3.9029229347295864,3.980981393424178,4.060601021292662,4.1418130417185157,4.2246493025528862,4.3091422886039439,4.3953251343760229,4.4832316370635432,4.5728962698048141,4.6643541952009109,4.757641279104929,4.8527941046870273,4.9498499867807677,5.0488469865163834,5.1498239262467109,5.2528204047716454,null,{"$f":"SUM(I41:AL41)/$AN$64","v":1.4636088446722522E-2},null,{"$f":"SUMPRODUCT(I41:AL41,I$74:AL$74)","v":193.80167614977583},{"$f":"AP41/$AP$64","v":1.4636088446722519E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E43/100*'710CAPEX'!$L$18","v":2.8170741096422707},{"$f":"I43*(1+$C43/100)","v":2.8734155918351161},2.9308839036718184,2.9895015817452548,3.0492916133801597,3.1102774456477631,3.1724829945607183,3.2359326544519327,3.3006513075409716,3.3666643336917912,3.4339976203656271,3.5026775727729396,3.5727311242283983,3.6441857467129664,3.7170694616472257,3.7914108508801703,3.8672390678977737,3.9445838492557295,4.0234755262408441,4.1039450367656611,4.1860239375009742,4.2697444162509939,4.3551393045760136,4.4422420906675342,4.5310869324808847,4.6217086711305022,4.7141428445531126,4.8084257014441754,4.9045942154730593,5.0026860997825207,null,{"$f":"SUM(I43:AL43)/$AN$64","v":1.3939131854021453E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$74:AL$74)","v":184.57302490454845},{"$f":"AP43/$AP$64","v":1.3939131854021448E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100))","v":16.902444657853621},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(J5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":15.212200192068259},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(K5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":13.521955726282897},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(L5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":11.831711260497535},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(M5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":10.141466794712173},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(N5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":8.4512223289268107},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(O5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":6.7609778631414486},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(P5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":5.0707333973560864},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(Q5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":3.3804889315707243},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(R5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":1.6902444657853608},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(S5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(T5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(U5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(V5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(W5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(X5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(Y5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(Z5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AA5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AB5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AC5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AD5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AE5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AF5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AG5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AH5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AI5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AJ5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AK5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},{"$f":"MAX(0,$E$46/100*('710CAPEX'!$L$18*(1-$E$45/100)-(AL5-1)*$E$47/100*'710CAPEX'!$L$18*(1-$E$45/100)))","v":0},null,{"$f":"SUM(I46:AL46)/$AN$64","v":1.1338751062291177E-2},null,{"$f":"SUMPRODUCT(I46:AL46,I$74:AL$74)","v":438.40588388565408},{"$f":"AP46/$AP$64","v":3.3108832800574403E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$47/100*('710CAPEX'!$L$18*(1-$E$45/100))","v":16.902444657853621},{"$f":"IF(SUM($I$47:I47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:I47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:J47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:J47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:K47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:K47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:L47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:L47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:M47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:M47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:N47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:N47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:O47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:O47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:P47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:P47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:Q47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Q47)))","v":16.902444657853621},{"$f":"IF(SUM($I$47:R47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:R47)))","v":2.8421709430404007E-14},{"$f":"IF(SUM($I$47:S47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:S47)))","v":0},{"$f":"IF(SUM($I$47:T47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:T47)))","v":0},{"$f":"IF(SUM($I$47:U47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:U47)))","v":0},{"$f":"IF(SUM($I$47:V47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:V47)))","v":0},{"$f":"IF(SUM($I$47:W47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:W47)))","v":0},{"$f":"IF(SUM($I$47:X47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:X47)))","v":0},{"$f":"IF(SUM($I$47:Y47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Y47)))","v":0},{"$f":"IF(SUM($I$47:Z47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:Z47)))","v":0},{"$f":"IF(SUM($I$47:AA47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AA47)))","v":0},{"$f":"IF(SUM($I$47:AB47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AB47)))","v":0},{"$f":"IF(SUM($I$47:AC47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AC47)))","v":0},{"$f":"IF(SUM($I$47:AD47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AD47)))","v":0},{"$f":"IF(SUM($I$47:AE47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AE47)))","v":0},{"$f":"IF(SUM($I$47:AF47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AF47)))","v":0},{"$f":"IF(SUM($I$47:AG47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AG47)))","v":0},{"$f":"IF(SUM($I$47:AH47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AH47)))","v":0},{"$f":"IF(SUM($I$47:AI47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AI47)))","v":0},{"$f":"IF(SUM($I$47:AJ47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AJ47)))","v":0},{"$f":"IF(SUM($I$47:AK47)<=(100-$E$47)/100*'710CAPEX'!$L$18*(100-$E$45)/100,$E$47/100*'710CAPEX'!$L$18*(100-$E$45)/100,MAX(0,'710CAPEX'!$L$18*(100-$E$45)/100-SUM($I$47:AK47)))","v":0},null,{"$f":"SUM(I47:AL47)/$AN$64","v":2.0615911022347597E-2},null,{"$f":"SUMPRODUCT(I47:AL47,I$74:AL$74)","v":698.70607190623718},{"$f":"AP47/$AP$64","v":5.2766952638627011E-2}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'710CAPEX'!L18*$E$49/100","v":8.4512223289268107},{"$f":"I49*(1+$C49/100)","v":8.6202467755053469},8.7926517110154538,8.9685047452357622,9.1478748401404779,9.3308323369432884,9.5174489836821543,9.707797963355798,9.9019539226229139,10.099993001075372,10.301992861096879,10.508032718318818,10.718193372685194,10.932557240138898,11.151208384941677,11.37423255264051,11.601717203693321,11.833751547767188,12.070426578722531,12.311835110296981,12.55807181250292,12.809233248752978,13.065417913728037,13.326726272002599,13.593260797442651,13.865126013391505,14.142428533659336,14.425277104332523,14.713782646419173,15.008058299347557,null,{"$f":"SUM(I49:AL49)/$AN$64","v":4.1817395562064347E-2},null,{"$f":"SUMPRODUCT(I49:AL49,I$74:AL$74)","v":553.71907471364534},{"$f":"AP49/$AP$64","v":4.1817395562064347E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I49)","v":204.65110230237366},206.41489897405728,208.24888997482233,210.15451259644044,212.13323387867419,214.18655123430216,216.31599308754514,218.52311952619101,220.80952296771841,223.17682883972904,216.56065179968698,220.94174681561975,225.41196019126934,229.97311918761199,234.62708895765707,239.37577334469179,244.22111569770374,249.16509970435948,254.20975024192933,259.35713424655495,264.60936160126687,269.96858604316634,275.4370060902001,281.01686598795959,286.7104566769529,292.52011678080316,298.4482336158398,304.49724422255969,310.66963641944625,316.96794987964341,null,{"$f":"SUM(I51:AL51)","v":7409.3035508867761},null,{"$f":"SUMPRODUCT(I51:AL51,I$74:AL$74)","v":12483.282632218057},{"$f":"AP51/$AP$64","v":0.94274947637386519}]
[]
[]
["Einzahlungen"]
["Verkauf","Methanol",2,null,911.21712389128413,"€/t",{"$f":"D1","v":210050.25125628139},"t/a",{"$f":"E55*G55/1000000","v":191.40138582239032},{"$f":"I55*(1+$C55/100)","v":195.22941353883814},199.13400180961492,203.11668184580722,207.17901548272337,211.32259579237785,215.5490477082254,219.86002866238991,224.25722923563771,228.74237382035048,233.31722129675748,237.98356572269265,242.74323703714651,247.59810177788944,252.55006381344722,257.6010650897162,262.75308639151052,268.00814811934072,273.36831108172754,278.8356773033621,284.41239084942936,290.10063866641792,295.90265143974631,301.82070446854124,307.85711855791209,314.01426092907036,320.29454614765177,326.70043707060483,333.23444581201693,339.89913472825725,null,{"$f":"SUM(I55:AL55)/$AN$64*(AN64-AN51)/AN64","v":9.1190887065508888E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$74:AL$74)","v":12540.505282144404},{"$f":"AP55/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.422030984675047E-2}]
[null,null,null,null,{"$f":"E55/1000*G56/1000","v":0.721683962121897},"€/l",792,"g/l (Dichte)"]
[null,null,null,null,{"$f":"E56/G57*32","v":1.4652737670613614},"€/l BÄ",{"$f":"19.9*G56/1000","v":15.7608},"MJ/l (Heizwert)"]
[]
[]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('710EC'!J10>0,'710EC'!J10,0)*D1*1000/3600","v":106352.18528966801},"MWh/a",{"$f":"G60*E60/1000000","v":2.1270437057933602},{"$f":"I60*(1+$C60/100)","v":2.1695845799092273},2.2129762715074119,2.25723579693756,2.3023805128763111,2.3484281231338375,2.3953966855965145,2.4433046193084449,2.4921707116946137,2.5420141259285058,2.5928544084470762,2.6447114966160177,2.6976057265483382,2.7515578410793049,2.8065889979008909,2.8627207778589088,2.9199751934160871,2.978374697284409,3.0379421912300972,3.0987010350546993,3.1606750557557932,3.223888556870909,3.2883663280083271,3.3541336545684937,3.4212163276598635,3.4896406542130607,3.559433467297322,3.6306221366432685,3.7032345793761339,3.7772992709636566,null,{"$f":"SUM(I60:AL60)/$AN$64*($AN$64-$AN$51)/$AN$64","v":1.0134043780560412E-3},null,{"$f":"SUMPRODUCT(I60:AL60,I$74:AL$74)","v":139.36264208977983},{"$f":"AP60/$AP$64*($AP$64-$AP$51)/$AP$64","v":6.0255033311365416E-4}]
[null,"Elektrizität",null,null,50,null,0]
[null,"Sauerstoff",2,null,23.7,"€/t",{"$f":"D1*'710STREAMS'!E25","v":361595.6655698095},"t/a",{"$f":"G62*E62/1000000","v":8.5698172740044853},{"$f":"I62*(1+$C62/100)","v":8.7412136194845758},8.916037891874268,9.0943586497117543,9.2762458227059899,9.4617707391601105,9.6510061539433121,9.8440262770221789,10.040906802562622,10.241724938613874,10.446559437386153,10.655490626133876,10.868600438656554,11.085972447429684,11.307691896378278,11.533845734305844,11.764522648991962,11.999813101971801,12.239809364011238,12.484605551291462,12.734297662317292,12.988983615563638,13.248763287874912,13.513738553632411,13.784013324705059,14.05969359119916,14.340887463023144,14.627705212283606,14.920259316529279,15.218664502859864,null,{"$f":"SUM(I62:AL62)/$AN$64*(AN64-AN51)/AN64","v":4.0829863161543061E-3},null,{"$f":"SUMPRODUCT(I62:AL62,I$74:AL$74)","v":561.48934517846999},{"$f":"AP62/$AP$64*($AP$64-$AP$51)/$AP$64","v":2.4276634462706255E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I55:I62)","v":202.09824680218819},206.14021173823195,210.26301597299658,214.46827629245652,218.75764181830567,223.13279465467178,227.59545054776524,232.14735955872052,236.79030674989497,241.52611288489288,246.3566351425907,251.28376784544255,256.30944320235142,261.43563206639845,266.6643447077264,271.99763160188093,277.43758423391853,282.98633591859698,288.64606263696891,294.41898388970827,300.30736356750248,306.31351083885249,312.43978105562957,318.68857667674217,325.06234821027704,331.5635951744826,338.19486707797222,344.95876441953175,351.85793970792236,358.89509850208077,null,{"$f":"SUM(I64:AL64)","v":8198.7376834966999},null,{"$f":"SUMPRODUCT(I64:AL64,I$74:AL$74)","v":13241.357269412658},{"$f":"AP64/$AP$64*($AP$64-$AP$51)/$AP$64","v":5.725052362613476E-2}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I64-I51","v":-2.5528555001854727},-0.27468723582532562,2.0141259981742508,4.3137636960160819,6.6244079396314817,8.9462434203696262,11.279457460220101,13.624240032529514,15.980783782176559,18.349284045163841,29.795983342903725,30.342021029822803,30.897483011082073,31.46251287878647,32.037255750069335,32.621858257189132,33.216468536214791,33.821236214237501,34.436312395039579,35.061849643153323,35.698001966235609,36.344924795686154,37.002774965429467,37.671710688782582,38.351891533324135,39.043478393679436,39.746633462132422,40.46152019697206,41.188303288476106,41.927148622437358]
["Barwert",null,10,null,null,null,null,null,{"$f":"I67*(1+$C$68/100)^-(I5)","v":-2.3207777274413388},-0.22701424448374016,1.5132426733089783,2.9463586476443417,4.1132361423595505,5.0499211827137893,5.7881451649498503,6.3558085249239129,6.7774123417467065,7.074443329449287,10.443310390736935,9.6679029717172753,8.9499002518299378,8.2850629799920288,7.6694643101731117,7.0994668203807914,6.5717012195791682,6.0830466187264305,5.6306122511886105,5.2117205361953305,4.8238913867947897,4.4648276709879671,4.132401741414264,3.8246429551646388,3.5397261110466425,3.2759607369538881,3.0317811649300879,2.8057373360938938,2.5964862818315355,2.4027842315949424]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$68/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E45/100*'710CAPEX'!L18","v":112.68296438569082},{"$f":"$H$71*(1+$C$71/100)^I5","v":123.95126082425992},136.34638690668592,149.98102559735455,164.97912815708997,181.47704097279899,199.62474507007892,219.58721957708684,241.5459415347955,265.70053568827507,292.27058925710259,321.4976481828129,353.64741300109421,389.01215430120362,427.91336973132405,470.7047067044565,517.77517737490211,569.55269511239237,626.50796462363166,689.15876108599502,758.0746371945944,833.88210091405392,917.27031100545946,1008.9973421060055,1109.897076316606,1220.8867839482668,1342.9754623430936,1477.2730085774031,1625.0003094351434,1787.5003403786577,1966.250374416524,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":758.0746371945944}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I67*I74","v":-15.61303204375761},-1.5272383182605531,10.180340008003501,19.82162765272238,27.671795939288138,33.973344500805339,38.939746303889393,42.758701529348905,45.595041185659731,47.593317140376975,70.257370124474349,65.040816752312864,60.210453490655162,55.737760778055865,51.596320758044179,47.761662674350617,44.211119621701897,40.923695819227383,37.879943634543537,35.061849643153323,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$72:I72)","v":-15.61303204375761},{"$f":"SUM($I$72:J72)","v":-17.140270362018164},{"$f":"SUM($I$72:K72)","v":-6.9599303540146629},{"$f":"SUM($I$72:L72)","v":12.861697298707718},{"$f":"SUM($I$72:M72)","v":40.533493237995856},{"$f":"SUM($I$72:N72)","v":74.506837738801195},{"$f":"SUM($I$72:O72)","v":113.44658404269059},{"$f":"SUM($I$72:P72)","v":156.20528557203949},{"$f":"SUM($I$72:Q72)","v":201.80032675769922},{"$f":"SUM($I$72:R72)","v":249.39364389807619},{"$f":"SUM($I$72:S72)","v":319.65101402255056},{"$f":"SUM($I$72:T72)","v":384.69183077486343},{"$f":"SUM($I$72:U72)","v":444.90228426551857},{"$f":"SUM($I$72:V72)","v":500.64004504357445},{"$f":"SUM($I$72:W72)","v":552.2363658016186},{"$f":"SUM($I$72:X72)","v":599.99802847596925},{"$f":"SUM($I$72:Y72)","v":644.20914809767112},{"$f":"SUM($I$72:Z72)","v":685.13284391689854},{"$f":"SUM($I$72:AA72)","v":723.0127875514421},{"$f":"SUM($I$72:AB72)","v":758.07463719459543},{"$f":"SUM($I$72:AC72)","v":758.07463719459543},{"$f":"SUM($I$72:AD72)","v":758.07463719459543},{"$f":"SUM($I$72:AE72)","v":758.07463719459543},{"$f":"SUM($I$72:AF72)","v":758.07463719459543},{"$f":"SUM($I$72:AG72)","v":758.07463719459543},{"$f":"SUM($I$72:AH72)","v":758.07463719459543},{"$f":"SUM($I$72:AI72)","v":758.07463719459543},{"$f":"SUM($I$72:AJ72)","v":758.07463719459543},{"$f":"SUM($I$72:AK72)","v":758.07463719459543},{"$f":"SUM($I$72:AL72)","v":758.07463719459543},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":758.07463719459543}]
[null,null,{"$f":"C71","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$74/100)^($H$1-I5)>=1,(1+$C$74/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten ",null,null,null,{"$f":"N94","v":0.29141780301498188}]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität - Elektrolyse",null,{"$f":"AQ18","v":0.58836942425808947},{"$f":"K80*$L$96","v":0.86212228270637503},null,null,null,{"$f":"N82","v":0.88391595954187741}]
[null,null,null,null,null,null,null,null,"Elektrizität - Wärme",null,{"$f":"AQ22","v":1.4873450494654024E-2},2.179367683550237E-2]
[null,null,null,null,null,null,null,null,"Elektrizität - Rest",null,{"$f":"AQ20","v":0},0,{"$f":"K80+K81+K82","v":0.60324287475274352},{"$f":"L80+L81+L82","v":0.88391595954187741},null,{"$f":"N83","v":6.9968237624035756E-2}]
[null,null,null,null,null,null,null,null,"CO2",null,{"$f":"AQ28","v":4.7750965858317784E-2},6.9968237624035756E-2,{"$f":"K83","v":4.7750965858317784E-2},{"$f":"L83","v":6.9968237624035756E-2},null,{"$f":"N88","v":3.0265720578058718E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ16","v":0},0,null,null,null,{"$f":"N89","v":0.15787421597577372}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,{"$f":"AQ10","v":4.029323100204622E-3},5.9040614377441894E-3,null,null,null,{"$f":"N90","v":2.8876685054964824E-2}]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ37","v":1.6281724801552949E-3},2.3857184234227884E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ24+AQ25+AQ26","v":2.016787127497594E-3},2.9551452716692615E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ41+AQ14","v":1.4997839455602192E-2},2.197594071689174E-2,{"$f":"K85+K86+K88","v":2.0655335035962109E-2},{"$f":"L85+L86+L88","v":3.0265720578058718E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ39+AQ9","v":0.10774383567406241},0.15787421597577372,{"$f":"K89","v":0.10774383567406241},{"$f":"L89","v":0.15787421597577372}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ30+AQ31+AQ32+AQ33+AQ35+AQ34","v":1.9707365069994837E-2},2.8876685054964824E-2,{"$f":"K90","v":1.9707365069994837E-2},{"$f":"L90","v":2.8876685054964824E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ43+AQ49","v":5.5756527416085791E-2},8.1698576965228101E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ46+AQ47","v":8.5875785439201408E-2},0.12583153562985186]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ55","v":5.422030984675047E-2},7.9447597660382285E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,{"$f":"AQ62","v":2.4276634462706255E-3},3.5571915630741263E-3,{"$f":"K91+K92+K93+K94","v":0.19828028614830831},{"$f":"L91+L92+L93+L94+L95","v":0.29141780301498188}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ60","v":6.0255033311365416E-4},8.8290119644552213E-4]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E57","v":1.4652737670613614},"pro Liter",{"$f":"SUM(N82:N94)","v":1.4623186217896924}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":210050.25125628139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E57","v":1.4652737670613614},{"$f":"N119","v":210050.25125628139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.4652737670613614},{"$f":"N120","v":210050.25125628139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.4652737670613614},{"$f":"N121","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.4652737670613614},{"$f":"N122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.4652737670613614},{"$f":"O132*R122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.4652737670613614},{"$f":"O133*R123","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.4652737670613614},{"$f":"O134*R124","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.4652737670613614},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E55/E57*N139","v":911.21712389128413},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"SUM(L80:L82)","v":0.88391595954187741}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,0]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,{"$f":"L83","v":6.9968237624035756E-2}]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,0]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,5.9040614377441894E-3]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,2.3857184234227884E-3]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,2.9551452716692615E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,2.197594071689174E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.15787421597577372]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,2.8876685054964824E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,8.1698576965228101E-2]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.12583153562985186]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,7.9447597660382285E-2]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,3.5571915630741263E-3]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,8.8290119644552213E-4]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G24+G18+G20+G22","v":2438286.54766883},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":58811471529.772179},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":1}]
[null,null,"Biomasse",null,0,"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":0}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"G55*G57*1000/G56*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":14.069730031045978},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":14.069730031045978},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":14.069730031045978},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"710STREAMS","index":210,"n_rows":28,"n_cols":17,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MeOH",null,"OUT","MeOH",1,{"$f":"Q3+L4/100*Q3","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"$E$3/$F$3*F4","v":4.3345775297125466E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.14261360126351796,2.4239082569594599]
[null,null,null,"CO",0.86092615277604412,14.632587578307101]
[null,null,null,"H2",0.14834564934750799,2.5213320549491001]
[null,null,"THERMAL",null,-2.6644767673300414,-45.286334400000001,260,260]
[null,null,null,null,-1.7482476958676385,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.3809787553107763,6.4752417900000001]
["rWGS",null,"OUT","CO",{"$f":"F11*$E$6/$F$11","v":0.86092615277604412},136.408237582894]
[null,null,null,"H2",0.12392411784253948,19.634983156694801]
[null,null,null,"H2O",0.58326771697522084,92.415035894820804]
[null,null,null,"CH4",1.315095981233186E-2,2.08368539478009]
[null,null,null,"CO2",7.0367011714200331E-2,11.14920254305]
[null,null,"IN","CO2",1.4591943276216213,231.2]
[null,null,null,"H2",0.19249752159368275,30.5]
[null,null,"THERMAL",null,0.85683712355977681,135.76035707999901,900,900]
[null,null,null,null,4.6504371747841464,736.83199999999999,40,900]
[null,null,null,null,-3.8248626401249699,-606.02499999999998,900,161.41300000000001]
[null,null,null,null,-1.4574902512009564,-230.93000000000006,161.41300000000001,100.282]
[null,null,null,null,-0.52823213343551689,-83.694999999999936,100.282,40]
[null,null,"WORK",null,0,0]
["Elektrolyse(Alkali)",null,"OUT","H2",{"$f":"F24*($E$17+$E$7-$E$12)/$F$24","v":0.21691905309865128},1]
[null,null,null,"O2",{"$f":"F25*($E$17+$E$7-$E$12)/$F$24","v":1.7214721877605763},7.9360119047619051]
[null,null,"IN","H2O",{"$f":"F26*($E$17+$E$7-$E$12)/$F$24","v":1.9383912408592276},8.9360119047619051]
[null,null,"THERMAL",null,{"$f":"F27*($E$17+$E$7-$E$12)/$F$24","v":0},0,null,null,null,null,null,"Wirkungsgrad H2:"]
[null,null,"WORK",null,{"$f":"F28*($E$17+$E$7-$E$12)/$F$24","v":41.310064472107172},{"$f":"119.972/O28*100","v":190.44000000000008},null,null,null,null,null,"Standard:",62.9972694812014,"Eingabe:",62.9972694812014,"%"]

{"sheet":"710PINCH","index":211,"n_rows":10,"n_cols":44,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C40)","v":-4.7160351896152006},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",5.7463823282838833,null,"MIN-DT",{"$f":"MIN(AF3:AF5,AK3:AK10)","v":4.9999999999999432}]
[null,"THERMAL","TEMP","linked to UNITS-STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCHCURVE",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COLD",4.6504371747841464,5.4074850869583095E-3,40,900,null,"HOT",1.7482476958676385,3.3778713071700786E-2,39.999600000000001,91.755499999999998,null,"COLDCURVE",40,0,null,"HOTCURVE",39.999600000000001,0,null,"COMPARISON",{"$f":"V3+AC1","v":5.7463823282838833},{"$f":"U3","v":40},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),35))-AD3,AG3-AD3))","v":220},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ10,3,TRUE),35)))","v":260},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,"RESULT","LOW",-5.7463823282838833,39.999600000000001,260]
["deltaT",null,{"$f":"'710STREAMS'!E8","v":-2.6644767673300414},{"$f":"'710STREAMS'!F8","v":-45.286334400000001},{"$f":"'710STREAMS'!G8","v":260},{"$f":"'710STREAMS'!H8","v":260},null,null,0.85683712355977681,-1,900,900,null,null,0.52823213343551689,8.7626842745017908E-3,40,100.282,null,null,900,4.6504371747841464,null,null,40,1.3511485228648824E-5,null,null,{"$f":"V4+AC1","v":10.396819503068031},{"$f":"U4","v":900},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),35))-AD4,AG4-AD4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ10,3,TRUE),35)))","v":915.27480057039645},1.3511485228648824E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HIGH",1.0303471386686844,867.91299239504576,900]
[5,"K",{"$f":"'710STREAMS'!E9","v":-1.7482476958676385},{"$f":"'710STREAMS'!F9","v":-29.713799999999999},{"$f":"'710STREAMS'!G9","v":91.755499999999998},{"$f":"'710STREAMS'!H9","v":39.999600000000001},null,null,null,null,null,null,null,null,1.4574902512009564,2.3842080960575749E-2,100.282,161.41300000000001,null,null,900,5.5072742983439236,"*",null,91.755499999999998,2.201764801836616,null,null,{"$f":"V5+AC1","v":11.253656626627807},{"$f":"U5","v":900},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH10),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),35))-AD5,AG5-AD5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ10,3,TRUE),35)))","v":990.70569817865658},2.201764801836616,91.755499999999998,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'710STREAMS'!E18","v":0.85683712355977681},{"$f":"'710STREAMS'!F18","v":135.76035707999901},{"$f":"'710STREAMS'!G18","v":900},{"$f":"'710STREAMS'!H18","v":900},null,null,null,null,null,null,null,null,3.8248626401249699,5.1786216655925026E-3,161.41300000000001,900,null,null,null,null,null,null,100.282,2.2764798293031552,null,null,null,null,null,null,null,2.2764798293031552,100.282,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"HEAT",1.0303471386686844,867.91299239504576,900]
[null,null,{"$f":"'710STREAMS'!E19","v":4.6504371747841464},{"$f":"'710STREAMS'!F19","v":736.83199999999999},{"$f":"'710STREAMS'!G19","v":40},900,null,null,null,null,null,null,null,null,2.6644767673300414,-1,260,260,null,null,null,null,null,null,161.41300000000001,3.7339700805041116,null,null,null,null,null,null,null,3.7339700805041116,161.41300000000001,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,"COOL",5.7463823282838833,39.999600000000001,260]
[null,null,{"$f":"'710STREAMS'!E20","v":-3.8248626401249699},{"$f":"'710STREAMS'!F20","v":-606.02499999999998},{"$f":"'710STREAMS'!G20","v":900},{"$f":"'710STREAMS'!H20","v":161.41300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,4.2445148546498794,null,null,null,null,null,null,null,4.2445148546498794,260,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)),AI8-AL8))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE5,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'710STREAMS'!E21","v":-1.4574902512009564},{"$f":"'710STREAMS'!F21","v":-230.93000000000006},{"$f":"'710STREAMS'!G21","v":161.41300000000001},{"$f":"'710STREAMS'!H21","v":100.282},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,6.9089916219799203,"*",null,null,null,null,null,null,6.9089916219799203,260,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)),AI9-AL9))","v":4.9999999999999432},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE5,3,TRUE),30)))","v":255.00000000000006}]
[null,null,{"$f":"'710STREAMS'!E22","v":-0.52823213343551689},{"$f":"'710STREAMS'!F22","v":-83.694999999999936},{"$f":"'710STREAMS'!G22","v":100.282},{"$f":"'710STREAMS'!H22","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,10.223309487959122,null,null,null,null,null,null,null,10.223309487959122,900,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC5),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)),AI10-AL10))","v":32.087007604954238},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE5,3,TRUE),30)))","v":867.91299239504576}]

{"sheet":"710EC","index":212,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'710OPEX'!D1*1000 /8000/3600","v":6.7988614168885073},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.3511485228648824E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.9739662437202484E-5,1.1728719816535438E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'710OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.85082794692405161,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,2.9542637045974013E-5,2.0682960579215485E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.4231672939284656,0,0,3.4722222222222222E-5,0,0,0,4.9415531039182836E-5,0]
["Wärme",{"$f":"C6","v":100},250,1.9187198856562087,0,0.95,0,0,0,1.8227838913733982,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,1.5536536902899289,0.6,0,0,0,0.93219221417395737,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":0.93219221417395737},{"$f":"SUM(J4:J9)","v":1.822744151710961},{"$f":"SUM(K4:K9)","v":7.8969896804973377E-5},{"$f":"SUM(L4:L9)","v":2.0682960579215485E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"720CAPEX","index":213,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'720OPEX'!D1","v":210050.25125628139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Wirbelschichtvergasung zu SynGas > Wassergas-Shift > Methanol-Synthese > Methanol"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",262.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'720STREAMS'!E28*8000/$G$2","v":4.2292069451911205},{"$f":"J9*$D$1","v":888345.9814522051},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":314.93970433695767},{"$f":"(K9/C9)^H9*E9*G9","v":196.83731521059855},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"'720STREAMS'!E15*8000/$G$2+'720STREAMS'!E16*8000/$G$2+'720STREAMS'!E17*8000/$G$2","v":1.6163772733945039},{"$f":"J10*$D$1","v":339520.45240145858},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":2.7882942298631859},{"$f":"(K10/C10)^H10*E10*G10","v":0.58089463122149698},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'720STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":210050.25125628139},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":53.418041058744834},{"$f":"(K11/C11)^H11*E11*G11","v":53.418041058744834},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":21.53269305765863},{"$f":"'720EC'!O3","v":21.53269305765863},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":21.30510303851263},{"$f":"(K13/C13)^H13*E13*G13","v":13.315689399070394},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":9.8465965996512352},{"$f":"'720EC'!O4","v":9.8465965996512352},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":25.668194221516586},{"$f":"(K14/C14)^H14*E14*G14","v":16.042621388447866},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":418.11933688559498},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"720OPEX","index":214,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":210050.25125628139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1005025125628141]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'720STREAMS'!E28*'720OPEX'!D1","v":888345.9814522051},"t/a",{"$f":"G7*F7/1000000","v":37.934793027413889},{"$f":"I7*(1+$C7/100)","v":38.693488887962168},39.467358665721413,40.256705839035845,41.061839955816566,41.883076754932901,42.720738290031562,43.575153055832196,44.446656116948837,45.335589239287813,46.242301024073569,47.167147044555044,48.110489985446144,49.072699785155066,50.054153780858165,51.055236856475332,52.076341593604837,53.117868425476935,54.180225793986473,55.263830309866201,56.369106916063522,57.496489054384796,58.646418835472495,59.819347212181945,61.015734156425587,62.236048839554101,63.480769816345187,64.750385212672086,66.045392916925522,67.366300775264037,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.27045960962529847},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2485.4651406692597},{"$f":"AP7/$AP$58","v":0.27045960962529847}]
[null,"Olivin",2,null,174.96,"€/t",{"$f":"D1*'720STREAMS'!E27","v":1199.2718720479652},"t/a",{"$f":"G8*E8/1000000","v":0.209824606733512},{"$f":"I8*(1+$C8/100)","v":0.21402109886818224},0.21830152084554588,0.2226675512624568,0.22712090228770593,0.23166332033346004,0.23629658674012924,0.24102251847493184,0.24584296884443047,0.25075982822131909,0.25577502478574549,0.26089052528146039,0.26610833578708959,0.27143050250283141,0.27685911255288803,0.28239629480394579,0.28804422070002472,0.29380510511402524,0.29968120721630576,0.30567483136063189,0.31178832798784456,0.31802409454760144,0.32438457643855345,0.33087226796732455,0.33748971332667105,0.34423950759320449,0.35112429774506859,0.35814678369996999,0.36530971937396939,0.37261591376144876,null,{"$f":"SUM(I8:AL8)/$AN$58","v":1.4959639080122889E-3},null,{"$f":"SUMPRODUCT(I8:AL8,I$68:AL$68)","v":13.747583789739032},{"$f":"AP8/$AP$58","v":1.4959639080122894E-3}]
[null,"Katalysator (TeerRef)",2,null,1.569823102556191E-2,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E9*'720CAPEX'!K9","v":13945.460447466252},"€/a",{"$f":"G9/1000000","v":1.3945460447466251E-2},{"$f":"I9*(1+$C9/100)","v":1.4224369656415577E-2},1.4508857049543888E-2,1.4799034190534766E-2,1.5095014874345461E-2,1.539691517183237E-2,1.5704853475269016E-2,1.6018950544774396E-2,1.6339329555669885E-2,1.6666116146783282E-2,1.6999438469718946E-2,1.7339427239113327E-2,1.7686215783895596E-2,1.8039940099573507E-2,1.8400738901564975E-2,1.8768753679596274E-2,1.9144128753188199E-2,1.9527011328251964E-2,1.9917551554817003E-2,2.0315902585913342E-2,2.072222063763161E-2,2.1136665050384244E-2,2.155939835139193E-2,2.1990586318419769E-2,2.2430398044788163E-2,2.2879006005683926E-2,2.3336586125797604E-2,2.3803317848313556E-2,2.4279384205279829E-2,2.4764971889385427E-2,null,{"$f":"SUM(I9:AL9)/$AN$58","v":9.9425447924313774E-5},null,{"$f":"SUMPRODUCT(I9:AL9,I$68:AL$68)","v":0.91369829770024769},{"$f":"AP9/$AP$58","v":9.9425447924313801E-5}]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('720CAPEX'!K10/'720CAPEX'!C10)^'720CAPEX'!I10*'720CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'720CAPEX'!K11","v":73109.244673504785},"€/a",{"$f":"G13/1000000","v":7.3109244673504784E-2},{"$f":"I13*(1+$C13/100)","v":7.4571429566974878E-2},7.6062858158314373E-2,7.7584115321480657E-2,7.9135797627910273E-2,8.0718513580468484E-2,8.2332883852077862E-2,8.397954152911942E-2,8.5659132359701809E-2,8.7372315006895851E-2,8.9119761307033765E-2,9.0902156533174447E-2,9.2720199663837932E-2,9.4574603657114689E-2,9.6466095730256982E-2,9.8395417644862121E-2,0.10036332599775936,0.10237059251771455,0.10441800436806883,0.10650636445543021,0.10863649174453882,0.1108092215794296,0.1130254060110182,0.11528591413123856,0.11759163241386333,0.1199434650621406,0.12234233436338342,0.12478918105065109,0.12728496467166411,0.1298306639650974,null,{"$f":"SUM(I13:AL13)/$AN$58","v":5.2123911049435125E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":4.7900743511462238},{"$f":"AP13/$AP$58","v":5.2123911049435125E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5310.8710238379444},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":0},{"$f":"AP15/$AP$58","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('720STREAMS'!E34+'720STREAMS'!E10-'720EC'!I10)/3600>0,D1*1000*('720STREAMS'!E34+'720STREAMS'!E10-'720EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('720PINCH'!AP4)/3600>0, D1*1000*('720PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('720EC'!J10)/3600<0, D1*1000*(-'720EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'720EC'!K10","v":2.6232193101125017E-4},"€/kg",{"$f":"G22*D1*1000/1000000","v":5.5100787518946009E-2},{"$f":"I22*(1+$C22/100)","v":5.6202803269324933E-2},5.7326859334711433E-2,5.8473396521405666E-2,5.9642864451833782E-2,6.0835721740870458E-2,6.205243617568787E-2,6.3293484899201627E-2,6.4559354597185661E-2,6.5850541689129377E-2,6.7167552522911969E-2,6.851090357337021E-2,6.9881121644837618E-2,7.1278744077734366E-2,7.2704318959289055E-2,7.4158405338474842E-2,7.5641573445244345E-2,7.7154404914149238E-2,7.8697493012432229E-2,8.027144287268087E-2,8.1876871730134484E-2,8.351440916473718E-2,8.5184697348031926E-2,8.6888391294992567E-2,8.8626159120892417E-2,9.0398682303310274E-2,9.2206655949376479E-2,9.4050789068364005E-2,9.5931804849731281E-2,9.7850440946725903E-2,null,{"$f":"SUM(I22:AL22)/$AN$58","v":3.9284615238710318E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":3.6101709188921984},{"$f":"AP22/$AP$58","v":3.9284615238710329E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'720EC'!L10*D1*1000","v":15237690.445055025},"m³/a",{"$f":"E23*G23/1000000","v":1.371392140054952},{"$f":"I23*(1+$C23/100)","v":1.398819982856051},1.426796382513172,1.4553323101634354,1.4844389563667042,1.5141277354940383,1.5444102902039192,1.5752984960079977,1.6068044659281577,1.6389405552467209,1.6717193663516554,1.7051537536786885,1.7392568287522623,1.7740419653273076,1.8095228046338538,1.845713260726531,1.8826275259410616,1.9202800764598829,1.9586856779890804,1.9978593915488621,2.0378165793798395,2.0785729109674365,2.1201443691867854,2.1625472565705213,2.2057982017019317,2.2499141657359703,2.2949124490506896,2.3408106980317034,2.3876269119923377,2.4353794502321846,null,{"$f":"SUM(I23:AL23)/$AN$58","v":9.7774668909996823E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":89.85279966681729},{"$f":"AP23/$AP$58","v":9.7774668909996823E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('720CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('720CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('720CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('720CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":76883.232219298603},"h/a",{"$f":"G27*$E$31/1000000","v":3.0907059352158042},{"$f":"I27*(1+$C27/100)","v":3.1834271132722782},3.2789299266704468,3.3772978244705603,3.4786167592046771,3.5829752619808173,3.6904645198402419,3.8011784554354491,3.9152138090985127,4.0326702233714684,4.1536503300726126,4.2782598399747913,4.4066076351740353,4.5388058642292561,4.6749700401561336,4.8152191413608181,4.9596757156016427,5.1084659870696925,5.2617199666817838,5.4195715656822374,5.5821587126527046,5.749623474032286,5.9221121782532551,6.0997755436008525,6.2827688099088785,6.4712518742061453,6.66538943043233,6.8653511133452998,7.0713116467456594,7.2834509961480292,null,{"$f":"SUM(I27:AL27)/$AN$58","v":2.58416672748846E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":217.29379014131382},{"$f":"AP27/$AP$58","v":2.3645149028240452E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('720CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('720CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":20264.964795902935},"h/a",{"$f":"G28*$E$31/1000000","v":0.81465158479529809},{"$f":"I28*(1+$C28/100)","v":0.83909113233915711},0.86426386630933183,0.89019178229861184,0.91689753576757027,0.94440446184059745,0.97273659569581539,1.0019186935666899,1.0319762543736906,1.0629355420049014,1.0948236082650484,1.1276683165129999,1.16149836600839,1.1963433169886417,1.232233616498301,1.2692006249932501,1.3072766437430476,1.346494943055339,1.3868897913469993,1.4284964850874093,1.4713513796400317,1.5154919210292328,1.5609566786601099,1.6077853790199133,1.6560189403905108,1.7056995086022262,1.756870493860293,1.8095766086761018,1.8638639069363849,1.9197798241444766,null,{"$f":"SUM(I28:AL28)/$AN$58","v":6.8113743722330597E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":57.274530225548027},{"$f":"AP28/$AP$58","v":6.2324137372946516E-3}]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('720CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('720CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":36047.119605379958},"h/a",{"$f":"G29*$E$31/1000000","v":1.4490942081362745},{"$f":"I29*(1+$C29/100)","v":1.4925670343803628},1.5373440454117737,1.5834643667741271,1.630968297777351,1.6798973467106715,1.7302942671119916,1.7822030951253514,1.835669187979112,1.8907392636184854,1.9474614415270401,2.0058852847728512,2.0660618433160369,2.1280436986155182,2.1918850095739839,2.2576415598612036,2.3253708066570398,2.3951319308567509,2.4669858887824536,2.5409954654459272,2.6172253294093051,2.6957420892915844,2.7766143519703319,2.8599127825294421,2.9457101660053255,3.0340814709854853,3.1251039151150501,3.2188570325685015,3.3154227435455565,3.4148854258519235,null,{"$f":"SUM(I29:AL29)/$AN$58","v":1.2116005586278884E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$68:AL$68)","v":101.87936974850733},{"$f":"AP29/$AP$58","v":1.1086156116288647E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.0708903456294754},{"$f":"I31*(1+$C31/100)","v":1.1030170559983596},1.1361075676783106,1.1701907947086598,1.2052965185499196,1.2414554141064171,1.2786990765296096,1.317060048825498,1.3565718502902631,1.397269005798971,1.4391870759729402,1.4823626882521284,1.5268335688996924,1.5726385759666832,1.6198177332456838,1.6684122652430544,1.7184646332003461,1.7700185721963566,1.8231191293622473,1.8778127032431147,1.9341470843404081,1.9921714968706203,2.0519366417767388,2.1134947410300411,2.1768995832609424,2.2422065707587708,2.3094727678815339,2.37875695091798,2.4501196594455195,2.5236232492288853,null,{"$f":"SUM(I31:AL31)/$AN$58","v":8.9538094466793065E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":75.289538023073803},{"$f":"AP31/$AP$58","v":8.1927437763647474E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'720STREAMS'!E4+D1*'720STREAMS'!E13+D1*'720STREAMS'!E25","v":156774.13307836081},"t/a",{"$f":"G33*E33/1000000","v":0.39193533269590203},{"$f":"I33*(1+$C33/100)","v":0.39977403934982009},0.4077695201368165,0.41592491053955283,0.42424340875034389,0.43272827692535076,0.44138284246385778,0.45021049931313495,0.45921470929939767,0.46839900348538566,0.47776698355509339,0.48732232322619529,0.49706876969071923,0.50701014508453357,0.51715034798622428,0.52749335494594873,0.53804322204486776,0.54880408648576517,0.55978016821548049,0.57097577157979007,0.58239528701138588,0.59404319275161366,0.60592405660664594,0.61804253773877882,0.63040338849355437,0.64301145626342548,0.655871685388694,0.66898911909646785,0.68236890147839724,0.69601627950796519,null,{"$f":"SUM(I33:AL33)/$AN$58","v":2.7943391440857853E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":25.679370547990118},{"$f":"AP33/$AP$58","v":2.7943391440857848E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'720CAPEX'!$L$18","v":29.268353581991651},{"$f":"I35*(1+$C35/100)","v":29.853720653631484},30.450795066704114,31.059810968038196,31.681007187398961,32.314627331146944,32.960919877769882,33.620138275325282,34.292541040831786,34.978391861648426,35.677959698881395,36.391518892859025,37.119349270716206,37.861736256130534,38.618970981253149,39.39135040087821,40.179177408895775,40.982760957073694,41.802416176215168,42.63846449973947,43.49123378973426,44.361058465528949,45.248279634839527,46.153245227536317,47.076310132087045,48.017836334728784,48.978193061423362,49.957756922651832,50.956912061104873,51.976050302326975,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.208671429377252},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":1917.645168124481},{"$f":"AP35/$AP$58","v":0.20867142937725194}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":4.3902530372987476},{"$f":"I37*(1+$C37/100)","v":4.4780580980447224},4.5676192600056167,4.658971645205729,4.7521510781098435,4.8471940996720404,4.9441379816654809,5.0430207412987906,5.1438811561247668,5.2467587792472621,5.3516939548322071,5.458727833928851,5.5679023906074283,5.6792604384195773,5.7928456471879688,5.9087025601317285,6.0268766113343633,6.1474141435610505,6.2703624264322713,6.395769674960917,6.5236850684601357,6.6541587698293387,6.7872419452259258,6.9229867841304449,7.061446519813054,7.2026754502093153,7.3467289592135021,7.4936635383977723,7.6435368091657283,7.7964075453490427,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.1300714406587785E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":287.64677521867202},{"$f":"AP37/$AP$58","v":3.1300714406587778E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'720CAPEX'!$L$18","v":4.1811933688559497},{"$f":"I39*(1+$C39/100)","v":4.2648172362330685},4.3501135809577303,4.437115852576885,4.5258581696284228,4.6163753330209909,4.7087028396814112,4.8028768964750395,4.8989344344045405,4.9969131230926314,5.0968513855544844,5.1987884132655742,5.3027641815308861,5.4088194651615042,5.5169958544647342,5.6273357715540291,5.7398824869851097,5.854680136724812,5.9717737394593087,6.0912092142484946,6.2130333985334643,6.3372940665041337,6.4640399478342161,6.5933207467909005,6.7251871617267183,6.8596909049612531,6.9968847230604787,7.1368224175216888,7.2795588658721231,7.4251500431895661,null,{"$f":"SUM(I39:AL39)/$AN$58","v":2.9810204196750276E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":273.94930973206874},{"$f":"AP39/$AP$58","v":2.9810204196750283E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100))","v":25.0871602131357},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":22.578444191822129},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":20.069728170508558},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":17.56101214919499},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":15.052296127881419},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":12.54358010656785},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":10.034864085254279},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":7.5261480639407097},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":5.0174320426271386},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":2.5087160213135693},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('720CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'720CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.4249034161012178E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":650.6963264814151},{"$f":"AP42/$AP$58","v":7.0806494754294305E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('720CAPEX'!$L$18*(1-$E$41/100))","v":25.0871602131357},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":25.0871602131357},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":5.6843418860808015E-14},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'720CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'720CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'720CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.4089153020022136E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1037.0423641445234},{"$f":"AP43/$AP$58","v":0.11284731714076676}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'720CAPEX'!L18*$E$45/100","v":12.54358010656785},{"$f":"I45*(1+$C45/100)","v":12.794451708699206},13.050340742873191,13.311347557730654,13.577574508885267,13.849125999062972,14.126108519044232,14.408630689425117,14.696803303213619,14.990739369277891,15.290554156663449,15.596365239796718,15.908292544592653,16.226458395484507,16.550987563394198,16.882007314662083,17.219647460955326,17.564040410174432,17.915321218377919,18.273627642745478,18.639100195600388,19.011882199512396,19.392119843502645,19.779962240372697,20.17556148518015,20.579072714883754,20.990654169181429,21.410467252565059,21.838676597616359,22.275450129568686,null,{"$f":"SUM(I45:AL45)/$AN$58","v":8.9430612590250799E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":821.847929196206},{"$f":"AP45/$AP$58","v":8.9430612590250813E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":147.03314319430061},146.5258570490854,146.06052710401428,145.6380503111688,145.25934329651454,144.92534280542395,144.63700615867114,144.39531171915496,144.2012593696125,144.05587100159335,118.87303080283495,121.33684264344998,123.85252125761411,126.42118169690039,129.04396364539639,131.72203198229909,134.45657735785963,137.24881678300886,140.09999423300081,143.01138126542256,145.98427765292558,149.02001203104456,152.11994256147767,155.28545761121384,158.51797644789991,161.81894995185354,165.18986134513614,168.63222693811181,172.14759689392912,175.73755601137444,null,{"$f":"SUM(I47:AL47)","v":4363.2519111222937},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8064.6239392773541},{"$f":"AP47/$AP$58","v":0.87756412540329243}]
[]
[]
["Einzahlungen"]
["Verkauf","MeOH",2,null,645.31590836499299,"€/t",{"$f":"D1","v":210050.25125628139},"t/a",{"$f":"E51*G51/1000000","v":135.54876869174225},{"$f":"I51*(1+$C51/100)","v":138.25974406557711},141.02493894688865,143.84543772582643,146.72234648034296,149.65679340994981,152.64992927814882,155.70292786371181,158.81698642098604,161.99332614940576,165.23319267239387,168.53785652584176,171.9086136563586,175.34678592948578,178.85372164807549,182.43079608103702,186.07941200265776,189.80100024271093,193.59702024756515,197.46896065251647,201.41833986556679,205.44670666287814,209.55564079613572,213.74675361205843,218.02168868429959,222.38212245798559,226.82976490714529,231.3663602052882,235.99368740939397,240.71356115758186,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22535182586716077},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":8881.0749329909722},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11832294287336052}]
[null,null,null,null,{"$f":"E51/1000*G52/1000","v":0.5110901994250745},"€/l",792,"g/l (Dichte)"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.0376939229989839},"€/l BÄ",{"$f":"19.9*G52/1000","v":15.7608},"MJ/l (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('720STREAMS'!E34+'720STREAMS'!E10-'720EC'!I10)/3600<0,-D1*1000*('720STREAMS'!E34+'720STREAMS'!E10-'720EC'!I10)/3600,0)","v":91387.870383864341},"MWh/a",{"$f":"G55*E55/1000000","v":4.5693935191932171},{"$f":"I55*(1+$C55/100)","v":4.6607813895770818},4.7539970173686239,4.8490769577159964,4.9460584968703163,5.0449796668077225,5.145879260143877,5.2487968453467548,5.3537727822536905,5.4608482378987642,5.5700652026567399,5.6814665067098744,5.7950958368440721,5.9109977535809533,6.0292177086525722,6.149802062825624,6.2727981040821366,6.398254066163779,6.5262191474870548,6.6567435304367963,6.7898784010455326,6.9256759690664431,7.0641894884477718,7.2054732782167275,7.3495827437810624,7.4965743986566835,7.646505886629817,7.7994360043624136,7.9554247244496619,8.1145332189386554,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":7.5966840761017866E-3},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":299.3839533471949},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":3.9887052723212276E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('720EC'!J10>0,'720EC'!J10,0)*D1*1000/3600","v":7115.5864055567909},"MWh/a",{"$f":"G56*E56/1000000","v":0.14231172811113582},{"$f":"I56*(1+$C56/100)","v":0.14515796267335854},0.14806112192682572,0.15102234436536224,0.15404279125266948,0.15712364707772286,0.16026612001927731,0.16347144241966285,0.16674087126805612,0.17007568869341724,0.1734772024672856,0.17694674651663131,0.18048568144696395,0.18409539507590322,0.18777730297742129,0.19153284903696971,0.1953635060177091,0.19927077613806329,0.20325619166082456,0.20732131549404106,0.21146774180392189,0.21569709664000034,0.22001103857280035,0.22441125934425638,0.22889948453114151,0.23347747422176435,0.23814702370619964,0.24290996418032362,0.2477681634639301,0.25272352673320869,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":2.3659534558434644E-4},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":9.3241800231522944},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":1.2422645102588056E-4}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":140.26047393904662},143.06568341782753,145.92699708618409,148.8455370279078,151.82244776846593,154.85889672383527,157.95607465831199,161.11519615147822,164.33750007450777,167.62425007599796,170.9767350775179,174.39626977906826,177.88419517464962,181.44187907814262,185.07071665970548,188.7721309928996,192.54757361275762,196.39852508501278,200.32649558671304,204.33302549844728,208.41968600841625,212.5880797285846,216.83984132315629,221.17663814961941,225.60017091261182,230.11217433086404,234.71441781748132,239.40870617383092,244.19688029730756,249.08081790325372,null,{"$f":"SUM(I58:AL58)","v":5690.0980161136031},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":9189.7830663613149},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12243587459670759}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-6.7726692552539873},-3.4601736312578737,-0.13353001783019636,3.2074867167389982,6.5631044719513909,9.9335539184113202,13.319068499640849,16.719884432323255,20.136240704895272,23.568379074404618,52.103704274682954,53.059427135618279,54.031673917035505,55.020697381242229,56.026753014309094,57.050099010600519,58.090996254897988,59.149708302003916,60.226501353712223,61.321644233024728,62.435408355490665,63.568067697540044,64.719898761678621,65.891180538405564,67.082194464711904,68.293224379010496,69.524556472345182,70.776479235719108,72.049283403378439,73.34326189187928]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-6.1569720502308973},-2.8596476291387383,-0.10032307876047808,2.1907565854374682,4.075171512099514,5.6072322197267361,6.834788127861577,7.7999494839326227,8.5397317259211665,9.0866303948680933,18.262030488658912,16.906368655465133,15.651051311313061,14.488669254197752,13.412359223595406,12.415763744419399,11.492993920129276,10.638594958681391,9.8475142308584491,9.1150716752025911,8.4369323773900486,7.8090811645014142,7.2277990663344696,6.6896415067430075,6.1914180980285058,5.7301739207190714,5.3031721796964932,4.907878135626552,4.541944218056817,4.2031962334122852]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'720CAPEX'!L18","v":167.247734754238},{"$f":"$H$65*(1+$C$65/100)^I5","v":183.9725082296618},202.36975905262801,222.60673495789084,244.86740845367993,269.35414929904795,296.28956422895277,325.9185206518481,358.51037271703285,394.36140998873617,433.79755098760984,477.17730608637089,524.895036695008,577.38454036450878,635.12299440095978,698.63529384105573,768.49882322516135,845.34870554767747,929.88357610244532,1022.8719337126901,1125.159127083959,1237.6750397923552,1361.4425437715909,1497.5867981487499,1647.3454779636247,1812.0800257599876,1993.2880283359864,2192.6168311695856,2411.878514286544,2653.0663657151986,2918.3730022867189,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1125.159127083959}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-41.421029155927556},-19.238279280119958,-0.67492350727730532,14.738314817515313,27.415716141142649,37.722654474068541,45.98103678384004,52.474159757899038,57.451044753388949,61.130305521015636,122.85780918703557,113.73759427292175,105.29244690375114,97.47252167341091,90.231645997074963,83.527049961420246,77.319116015269245,71.571147045424752,66.249151489083445,61.321644233024728,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-41.421029155927556},{"$f":"SUM($I$66:J66)","v":-60.65930843604751},{"$f":"SUM($I$66:K66)","v":-61.334231943324816},{"$f":"SUM($I$66:L66)","v":-46.595917125809507},{"$f":"SUM($I$66:M66)","v":-19.180200984666858},{"$f":"SUM($I$66:N66)","v":18.542453489401684},{"$f":"SUM($I$66:O66)","v":64.52349027324172},{"$f":"SUM($I$66:P66)","v":116.99765003114075},{"$f":"SUM($I$66:Q66)","v":174.44869478452969},{"$f":"SUM($I$66:R66)","v":235.57900030554532},{"$f":"SUM($I$66:S66)","v":358.43680949258089},{"$f":"SUM($I$66:T66)","v":472.17440376550263},{"$f":"SUM($I$66:U66)","v":577.46685066925374},{"$f":"SUM($I$66:V66)","v":674.93937234266468},{"$f":"SUM($I$66:W66)","v":765.1710183397397},{"$f":"SUM($I$66:X66)","v":848.69806830115999},{"$f":"SUM($I$66:Y66)","v":926.01718431642928},{"$f":"SUM($I$66:Z66)","v":997.58833136185399},{"$f":"SUM($I$66:AA66)","v":1063.8374828509375},{"$f":"SUM($I$66:AB66)","v":1125.1591270839622},{"$f":"SUM($I$66:AC66)","v":1125.1591270839622},{"$f":"SUM($I$66:AD66)","v":1125.1591270839622},{"$f":"SUM($I$66:AE66)","v":1125.1591270839622},{"$f":"SUM($I$66:AF66)","v":1125.1591270839622},{"$f":"SUM($I$66:AG66)","v":1125.1591270839622},{"$f":"SUM($I$66:AH66)","v":1125.1591270839622},{"$f":"SUM($I$66:AI66)","v":1125.1591270839622},{"$f":"SUM($I$66:AJ66)","v":1125.1591270839622},{"$f":"SUM($I$66:AK66)","v":1125.1591270839622},{"$f":"SUM($I$66:AL66)","v":1125.1591270839622},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1125.1591270839622}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N85","v":0.44136287851847888}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.27045960962529847},{"$f":"K76*$L$88","v":0.2806542933248497},{"$f":"K76","v":0.27045960962529847},{"$f":"L76","v":0.2806542933248497},null,{"$f":"N76","v":0.2806542933248497}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":2.7943391440857848E-3},2.899668748616001E-3,null,null,null,{"$f":"N80","v":4.8027141227738199E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":1.0170313043386786E-2},1.0553672040119769E-2,null,null,null,{"$f":"N81","v":0.21664024735138851}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8","v":3.3317917425094414E-2},3.4573800439002426E-2,{"$f":"K79+K78+K80","v":4.6282569612566986E-2},{"$f":"L79+L78+L80","v":4.8027141227738199E-2},null,{"$f":"N82","v":5.1009362576528681E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.20877085482517627},0.21664024735138851,{"$f":"K81","v":0.20877085482517627},{"$f":"L81","v":0.21664024735138851}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.9156462658188495E-2},5.1009362576528681E-2,{"$f":"K82","v":4.9156462658188495E-2},{"$f":"L82","v":5.1009362576528681E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.1192408167870011},0.12373547095330627]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.18365381189506108},0.19057644453910338]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ51","v":0.11832294287336052},0.12278299877104214,{"$f":"K83+K84+K85+K86","v":0.42134179800644861},{"$f":"L83+L84+L85+L86+L87","v":0.44136287851847888}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":1.2422645102588056E-4},1.2890903330528715E-4]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":3.9887052723212276E-3},4.1390552217217451E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.0376939229989839},"pro Liter",{"$f":"SUM(N74:N85)","v":1.0376939229989839}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":210050.25125628139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.0376939229989839},{"$f":"N119","v":210050.25125628139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.0376939229989839},{"$f":"N120","v":210050.25125628139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.0376939229989839},{"$f":"N121","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.0376939229989839},{"$f":"N122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.0376939229989839},{"$f":"O132*R122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.0376939229989839},{"$f":"O133*R123","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.0376939229989839},{"$f":"O134*R124","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.0376939229989839},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":645.31590836499299},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.2806542933248497}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":2.899668748616001E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,1.0553672040119769E-2]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.4573800439002426E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.21664024735138851]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.1009362576528681E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.12373547095330627]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.19057644453910338]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12278299877104214]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86+L87","v":4.2679642550270324E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G21+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2107488.5015229937},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5310871023.837944},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51+G54)*G53*1000/G52*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.2705433071382644},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.2705433071382644},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.2705433071382644},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"720STREAMS","index":215,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MeOH",null,"OUT","MeOH",1,{"$f":"Q3+L4/100*Q3","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"F4*$E$3/$F$3","v":4.3345775297125466E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.14261360126351796,2.4239082569594599]
[null,null,null,"CO",0.86092615277604412,14.632587578307101]
[null,null,null,"H2",0.14834564934750799,2.5213320549491001]
[null,null,"THERMAL",null,-2.6644767673300414,-45.286334400000001,260,260]
[null,null,null,null,-1.7482476958676387,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.3809787553107763,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F11*$E$6/$F$11","v":0.86092615277604412},16.963832704110899]
[null,null,null,"H2",0.14877063407157604,2.9314014210591899]
[null,null,null,"H2O",4.5323453955520834E-3,8.9306090655366002E-2]
[null,null,null,"CO2",0.60214814115134374,11.8648275425778]
[null,null,"IN","CO",1.2441683009545303,24.5153]
[null,null,null,"H2",0.12118908644390856,2.3879299999999999]
[null,null,null,"H2O",0.25101988599606512,4.9461377584030197]
[null,null,"THERMAL",null,-0.54379648195400965,-10.715056704,230,230]
[null,null,null,null,0.24145410439084669,4.7576520000000002,30,224.04300000000001]
[null,null,null,null,0.46127440920927559,9.0890280000000008,224.04300000000001,224.04300000000001]
[null,null,null,null,2.9232395334742394E-3,5.7600000000000054E-2,224.04300000000001,230]
[null,null,"WORK",null,0,0]
["BtSYN",null,"OUT","H2",{"$f":"F23*($E$16)/$F$23","v":0.12118908644390858},2.3879299999999999]
[null,null,null,"CO",1.2441683009545303,24.5153]
[null,null,null,"H2O",0.69848677123540392,13.7631]
[null,null,"IN","H2O",0.8458109386264171,16.666]
[null,null,null,"OLIVIN",5.7094522138168681E-3,0.1125]
[null,null,null,"BIOMW",4.2292069451911205,83.332999999999998]
[null,null,"THERMAL",null,-0.48330101909400397,-9.5230440000000005,113.328,73.405299999999997]
[null,null,null,null,-2.7717810121708109,-54.615635999999995,73.405299999999997,63.499600000000001]
[null,null,null,null,-2.7125653143461661,-53.448840000000018,63.499600000000001,40]
[null,null,null,null,-2.3080620439016677,-45.478439999999999,944.96400000000006,230]
[null,null,null,null,-2.1539890502404915,-42.44256,899.4,230]
[null,null,"WORK",null,2.3551627408847713,46.40652]

{"sheet":"720PINCH","index":216,"n_rows":14,"n_cols":44,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-14.680567631771233},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",7.6184289278402693,null,"MIN-DT",{"$f":"MIN(AF3:AF6,AK3:AK14)","v":4.9999999999993037}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",0.24145410439084669,1.2443329797562741E-3,30,224.04300000000001,null,"HOT",1.7482476958676387,3.3778713071700786E-2,39.999600000000001,91.755499999999998,null,"COOL-CURVE",30,0,null,null,39.999600000000001,0,null,null,{"$f":"V3+AC1","v":7.6184289278402693},{"$f":"U3","v":30},{"$f":"ROW()","v":3},{"$f":"IF(OR(AC3<AH3,AC3>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),34))=AC3,INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),35))-AD3,AG3-AD3))","v":75.276888454148008},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),35))+(AC3-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC3,AH3:AJ14,3,TRUE),35)))","v":105.27688845414801},{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)),AI3-AL3))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-7.6184289278402693,39.999600000000001,105.27688845414801]
["deltaT",null,{"$f":"'720STREAMS'!E8","v":-2.6644767673300414},{"$f":"'720STREAMS'!F8","v":-45.286334400000001},{"$f":"'720STREAMS'!G8","v":260},{"$f":"'720STREAMS'!H8","v":260},null,null,0.46127440920927559,-1,224.04300000000001,224.04300000000001,null,null,2.7125653143461661,0.11543027601942867,40,63.499600000000001,null,null,224.04300000000001,0.24145410439084669,null,null,40,1.3511485228648824E-5,null,null,{"$f":"V4+AC1","v":7.8598830322311155},{"$f":"U4","v":224.04300000000001},{"$f":"ROW()","v":4},{"$f":"IF(OR(AC4<AH3,AC4>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),34))=AC4,INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),35))-AD4,AG4-AD4))","v":5.9569999999999936},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),35))+(AC4-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC4,AH3:AJ14,3,TRUE),35)))","v":230},1.3511485228648824E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)),AI4-AL4))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-7.0621387039309642,239.98899129858847,944.96400000000006]
[5,"k",{"$f":"'720STREAMS'!E9","v":-1.7482476958676387},{"$f":"'720STREAMS'!F9","v":-29.713799999999999},{"$f":"'720STREAMS'!G9","v":91.755499999999998},{"$f":"'720STREAMS'!H9","v":39.999600000000001},null,null,2.9232395334742394E-3,4.9072344023405113E-4,224.04300000000001,230,null,null,2.7717810121708109,0.27981677339015032,63.499600000000001,73.405299999999997,null,null,224.04300000000001,0.70272851360012223,"*",null,63.499600000000001,3.5063650715311345,null,null,{"$f":"V5+AC1","v":8.3211574414403913},{"$f":"U5","v":224.04300000000001},{"$f":"ROW()","v":5},{"$f":"IF(OR(AC5<AH3,AC5>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),34))=AC5,INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),35))-AD5,AG5-AD5))","v":15.492495471362133},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),35))+(AC5-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC5,AH3:AJ14,3,TRUE),35)))","v":239.53549547136214},3.5063650715311345,63.499600000000001,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)),AI5-AL5))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'720STREAMS'!E18","v":-0.54379648195400965},{"$f":"'720STREAMS'!F18","v":-10.715056704},{"$f":"'720STREAMS'!G18","v":230},{"$f":"'720STREAMS'!H18","v":230},null,null,null,null,null,null,null,null,0.48330101909400397,1.2105920168074902E-2,73.405299999999997,113.328,null,null,230,0.70565175313359652,null,null,73.405299999999997,6.6127478817762917,null,null,{"$f":"V6+AC1","v":8.3240806809738661},{"$f":"U6","v":230},{"$f":"ROW()","v":6},{"$f":"IF(OR(AC6<AH3,AC6>AH14),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE),34))=AC6,INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE),35))-AD6,AG6-AD6))","v":9.9889912985884735},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE),35))+(AC6-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE),34)))/(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE)+1,34))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE),34)))*(INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE)+1,35))-INDIRECT(ADDRESS(VLOOKUP(AC6,AH3:AJ14,3,TRUE),35)))","v":239.98899129858847},6.6127478817762917,73.405299999999997,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)),AI6-AL6))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'720STREAMS'!E19","v":0.24145410439084669},{"$f":"'720STREAMS'!F19","v":4.7576520000000002},{"$f":"'720STREAMS'!G19","v":30},{"$f":"'720STREAMS'!H19","v":224.04300000000001},null,null,null,null,null,null,null,null,0.54379648195400965,-1,230,230,null,null,null,null,null,null,91.755499999999998,7.454740078652824,null,null,null,null,null,null,null,7.454740078652824,91.755499999999998,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)),AI7-AL7))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC3:AE6,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,14.680567631771233,39.999600000000001,944.96400000000006]
[null,null,{"$f":"'720STREAMS'!E20","v":0.46127440920927559},{"$f":"'720STREAMS'!F20","v":9.0890280000000008},{"$f":"'720STREAMS'!G20","v":224.04300000000001},{"$f":"'720STREAMS'!H20","v":224.04300000000001},null,null,null,null,null,null,null,null,2.1539890502404915,3.217790633762312E-3,230,899.4,null,null,null,null,null,null,113.328,7.7158950414786194,null,null,null,null,null,null,null,7.7158950414786194,113.328,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)),AI8-AL8))","v":4.9999999999993037},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC3:AE6,3,TRUE),30)))","v":108.3280000000007}]
[null,null,{"$f":"'720STREAMS'!E21","v":2.9232395334742394E-3},{"$f":"'720STREAMS'!F21","v":5.7600000000000054E-2},{"$f":"'720STREAMS'!G21","v":224.04300000000001},{"$f":"'720STREAMS'!H21","v":230},null,null,null,null,null,null,null,null,2.3080620439016677,3.2282213424755196E-3,230,944.96400000000006,null,null,null,null,null,null,230,7.7158950414786194,null,null,null,null,null,null,null,7.7158950414786194,230,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)),AI9-AL9))","v":121.6719999999993},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC3:AE6,3,TRUE),30)))","v":108.3280000000007}]
[null,null,{"$f":"'720STREAMS'!E29","v":-0.48330101909400397},{"$f":"'720STREAMS'!F29","v":-9.5230440000000005},{"$f":"'720STREAMS'!G29","v":113.328},{"$f":"'720STREAMS'!H29","v":73.405299999999997},null,null,null,null,null,null,null,null,2.6644767673300414,-1,260,260,null,null,null,null,null,null,230,8.2596915234326289,"*",null,null,null,null,null,null,8.2596915234326289,230,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)),AI10-AL10))","v":5.9569999999999936},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC3:AE6,3,TRUE),30)))","v":224.04300000000001}]
[null,null,{"$f":"'720STREAMS'!E30","v":-2.7717810121708109},{"$f":"'720STREAMS'!F30","v":-54.615635999999995},{"$f":"'720STREAMS'!G30","v":73.405299999999997},{"$f":"'720STREAMS'!H30","v":63.499600000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,8.4530718827197653,null,null,null,null,null,null,null,8.4530718827197653,260,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)),AI11-AL11))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC3:AE6,3,TRUE),30)))","v":233.56411446964566}]
[null,null,{"$f":"'720STREAMS'!E31","v":-2.7125653143461661},{"$f":"'720STREAMS'!F31","v":-53.448840000000018},{"$f":"'720STREAMS'!G31","v":63.499600000000001},{"$f":"'720STREAMS'!H31","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,11.117548650049807,"*",null,null,null,null,null,null,11.117548650049807,260,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)),AI12-AL12))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC3:AE6,3,TRUE),30)))","v":307.18541632543355}]
[null,null,{"$f":"'720STREAMS'!E32","v":-2.3080620439016677},{"$f":"'720STREAMS'!F32","v":-45.478439999999999},{"$f":"'720STREAMS'!G32","v":944.96400000000006},{"$f":"'720STREAMS'!H32","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899.4,15.239128707656276,null,null,null,null,null,null,null,15.239128707656276,899.4,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)),AI13-AL13))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC3:AE6,3,TRUE),30)))","v":421.06747124306821}]
[null,null,{"$f":"'720STREAMS'!E33","v":-2.1539890502404915},{"$f":"'720STREAMS'!F33","v":-42.44256},{"$f":"'720STREAMS'!G33","v":899.4},{"$f":"'720STREAMS'!H33","v":230},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944.96400000000006,15.38621938490483,null,null,null,null,null,null,null,15.38621938490483,944.96400000000006,{"$f":"ROW()","v":14},{"$f":"IF(OR(AH14<AC3,AH14>AC6),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29))=AH14,AI14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)),AI14-AL14))","v":100000},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30))+(AH14-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH14,AC3:AE6,3,TRUE),30)))","v":425.13168650764322}]

{"sheet":"720EC","index":217,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'720OPEX'!D1*1000 /8000/3600","v":21.53269305765863},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.3511485228648824E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.9739662437202484E-5,1.1728719816535438E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'720OPEX'!D1*1000 /8000/3600","v":9.8465965996512352},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,2.9841797818225895,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,1.0361735353550658E-4,7.2543071736027517E-2]
["Luftkühlung",{"$f":"C5","v":60},100,4.5703540441706991,0,0,3.4722222222222222E-5,0,0,0,1.5869284875592705E-4,0]
["Wärme",{"$f":"C6","v":100},250,0.12841267234527223,0,0.95,0,0,0,0.12199203872800861,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,4.9205809590132832,0.6,0,0,0,2.9523485754079699,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,2.0770266629341609,0.65,0,0,0,1.3500673309072047,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":4.3024159063151748},{"$f":"SUM(J4:J9)","v":0.12195229906557141},{"$f":"SUM(K4:K9)","v":2.6232193101125017E-4},{"$f":"SUM(L4:L9)","v":7.2543071736027517E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"725CAPEX","index":218,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[3,2,3,8]]}
["CAPEX",null,"für",{"$f":"'725OPEX'!D1","v":210050.25125628139},"t/a","im Jahr:",2018,null,"Faktoren","TIC zu TPEC",3,null,"TPEC:","Total purchased equipment cost"]
[null,null,null,null,"Jahresbetriebsstunden",null,8000,"h/a",null,"TPI zu TIC",1.6,null,"TIC:","Total installed cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPI:","Total project investment"]
["Pfad:",null,"BtL: Biomasse > Flugstromvergasung zu SynGas > Wassergas-Shift > Methanol-Synthese > Methanol"]
[]
["Unit Operations:",null,"Beispiel-Unit",null,"Einheiten immer in t/a"]
[null,null,"R (t/a)","R-Bezug","C (Mio. €)","Jahr","fCEPCI","χ","χ (Betr.Kost.)","R-Faktor","R_n (t/a)","C_n(TPI)","C_n","Bezug(TPEC/TIC/TPI)","Quelle"]
[]
["BtSyn",null,1350410.5090311987,"BIOMW",311.25,2011,{"$f":"VLOOKUP($G$1,DATA!A3:B66,2,TRUE)/VLOOKUP(F9,DATA!A3:B66,2,TRUE)","v":1.0297080416595525},0.755,0.9,{"$f":"'725STREAMS'!E28*8000/$G$2","v":4.4134479825033317},{"$f":"J9*$D$1","v":927045.85763135308},{"$f":"IF(N9=\"TIC\",M9*$K$2,IF(N9=\"TPEC\",M9*$K$2*$K$1,M9))","v":386.0141108652432},{"$f":"(K9/C9)^H9*E9*G9","v":241.25881929077698},"TIC","G. Haarlemmer, G. Boissonnet, J. Imbach, P.A. Setier, E. Peduzzi, Second generation BtL type biofuels - A production cost analysis, Energy Environ. Sci. 5 (2012) 8445–8456. https://doi.org/10.1039/c2ee21750c."]
["WGS",null,4320000,"ges.Feed",3.05,2014,{"$f":"VLOOKUP($G$1,DATA!A4:B67,2,TRUE)/VLOOKUP(F10,DATA!A4:B67,2,TRUE)","v":1.0468668633917722},0.67,0.9,{"$f":"('725STREAMS'!E15*8000/$G$2+'725STREAMS'!E16*8000/$G$2+'725STREAMS'!E17*8000/$G$2)*'725STREAMS'!A13","v":2.4341209554353904},{"$f":"J10*$D$1","v":511287.71827738348},{"$f":"IF(N10=\"TIC\",M10*$K$2,IF(N10=\"TPEC\",M10*$K$2*$K$1,M10))","v":3.668294639691458},{"$f":"(K10/C10)^H10*E10*G10","v":0.76422804993572035},"TPEC","Onel, O., Niziolek, A. M., Elia, J. A., Baliban, R. C., & Floudas, C. A. (2015). Biomass and natural gas to liquid transportation fuels and olefins (BGTL+C2-C4): Process synthesis and global optimization. Industrial and Engineering Chemistry Research, 54(1), 359–385. https://doi.org/10.1021/ie503979b"]
["MeOH",null,313200,"MeOH",62,2010,{"$f":"VLOOKUP($G$1,DATA!A5:B68,2,TRUE)/VLOOKUP(F11,DATA!A5:B68,2,TRUE)","v":1.0949527959331882},0.6,0.9,{"$f":"'725STREAMS'!E3*8000/$G$2","v":1},{"$f":"J11*$D$1","v":210050.25125628139},{"$f":"IF(N11=\"TIC\",M11*$K$2,IF(N11=\"TPEC\",M11*$K$2*$K$1,M11))","v":53.418041058744834},{"$f":"(K11/C11)^H11*E11*G11","v":53.418041058744834},"TPI","Hannula"]
[]
["Dampfturbine",null,9.6,"MW-el",6.59,2007,{"$f":"VLOOKUP($G$1,DATA!A7:B70,2,TRUE)/VLOOKUP(F13,DATA!A7:B70,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K13","v":31.748404788096646},{"$f":"'725EC'!O3","v":31.748404788096646},{"$f":"IF(N13=\"TIC\",M13*$K$2,IF(N13=\"TPEC\",M13*$K$2*$K$1,M13))","v":27.958903192533349},{"$f":"(K13/C13)^H13*E13*G13","v":17.474314495333342},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
["Gasturbine",null,26.3,"MW-el",27.8,2007,{"$f":"VLOOKUP($G$1,DATA!A8:B71,2,TRUE)/VLOOKUP(F14,DATA!A8:B71,2,TRUE)","v":1.147887323943662},0.7,0.9,{"$f":"K14","v":0},{"$f":"'725EC'!O4","v":0},{"$f":"IF(N14=\"TIC\",M14*$K$2,IF(N14=\"TPEC\",M14*$K$2*$K$1,M14))","v":0},{"$f":"(K14/C14)^H14*E14*G14","v":0},"TIC","R.M. Swanson, A. Platon, J.A. Satrio, R.C. Brown, Techno-economic analysis of biomass-to-liquids production based on gasification, Fuel. 89 (2010) S11–S19. https://doi.org/10.1016/j.fuel.2010.07.027."]
[]
[]
[]
["Summe",null,null,null,null,null,null,null,null,"Summe(TPI)",null,{"$f":"SUM(L8:L16)*L19","v":471.05934975621284},{"$f":"\"Mio. € (\"&G1&\")\"","v":"Mio. € (2018)"}]
["Faktor(für Sensitivitätsanalyse - Gesamitkapitalkosten)",null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"725OPEX","index":219,"n_rows":217,"n_cols":43,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
["OPEX",null,"für",{"$f":"D3*D2","v":210050.25125628139},"t/a","Betriebsdauer:",null,20,"Jahre","(<= 30 Jahre)"]
["Endwertmethode",null,"Faktor:",2.1005025125628141]
[null,null,"für",100000,"t BÄ/a"]
[null,null,null,null,null,null,null,null,"[Mio. €/a]"]
[null,null,"Kostenstei-gerung (%/a)",null,"Preis/Einheit",null,"Einheiten/a",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,"Summierung/Anteile",null,"Summierung mit Kalkulatorischem Zinsfuß"]
["Auszahlungen"]
["BtSyn","Biomasse (Holz)",2,null,18,{"$f":"60.97/25.7*E7","v":42.702723735408561},{"$f":"'725STREAMS'!E28*'725OPEX'!D1","v":927045.85763135308},"t/a",{"$f":"G7*F7/1000000","v":39.587383148486566},{"$f":"I7*(1+$C7/100)","v":40.379130811456299},41.186713427685426,42.010447696239133,42.85065665016392,43.707669783167198,44.58182317883054,45.47345964240715,46.382928835255292,47.310587411960398,48.256799160199606,49.221935143403599,50.206373846271674,51.210501323197107,52.234711349661048,53.27940557665427,54.344993688187358,55.431893561951107,56.540531433190132,57.671342061853935,58.824768903091012,60.001264281152835,61.201289566775891,62.425315358111412,63.673821665273643,64.947298098579111,66.246244060550694,67.571168941761712,68.922592320596948,70.301044167008882,null,{"$f":"SUM(I7:AL7)/$AN$58","v":0.25922440837667499},null,{"$f":"SUMPRODUCT(I7:AL7,I$68:AL$68)","v":2593.7418652785709},{"$f":"AP7/$AP$58","v":0.25922440837667504}]
[]
[]
[]
["WGS","Betriebsmittel",2,null,0,"€/a (Anlage aus CAPEX)",{"$f":"E11*('725CAPEX'!K10/'725CAPEX'!C10)^'725CAPEX'!I10*'725CAPEX'!G10","v":0},"€/a",{"$f":"G11/1000000","v":0},{"$f":"I11*(1+$C11/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I11:AL11)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I11:AL11,I$68:AL$68)","v":0},{"$f":"AP11/$AP$58","v":0}]
[]
["MeOH","Katalysator",2,null,0.34805597344563283,"€/(t/a)/a (Anlage aus CAPEX)",{"$f":"E13*'725CAPEX'!K11","v":73109.244673504785},"€/a",{"$f":"G13/1000000","v":7.3109244673504784E-2},{"$f":"I13*(1+$C13/100)","v":7.4571429566974878E-2},7.6062858158314373E-2,7.7584115321480657E-2,7.9135797627910273E-2,8.0718513580468484E-2,8.2332883852077862E-2,8.397954152911942E-2,8.5659132359701809E-2,8.7372315006895851E-2,8.9119761307033765E-2,9.0902156533174447E-2,9.2720199663837932E-2,9.4574603657114689E-2,9.6466095730256982E-2,9.8395417644862121E-2,0.10036332599775936,0.10237059251771455,0.10441800436806883,0.10650636445543021,0.10863649174453882,0.1108092215794296,0.1130254060110182,0.11528591413123856,0.11759163241386333,0.1199434650621406,0.12234233436338342,0.12478918105065109,0.12728496467166411,0.1298306639650974,null,{"$f":"SUM(I13:AL13)/$AN$58","v":4.7873082760408186E-4},null,{"$f":"SUMPRODUCT(I13:AL13,I$68:AL$68)","v":4.7900743511462238},{"$f":"AP13/$AP$58","v":4.7873082760408191E-4}]
[]
["CO2-Gesamtemissionen",null,2,null,0,"€/t CO2",{"$f":"SUM(I197:I204)/1000000","v":5542.2336407881194},"t/a",{"$f":"G15*E15/1000000","v":0},{"$f":"I15*(1+$C15/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I15:AL15)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I15:AL15,I$68:AL$68)","v":0},{"$f":"AP15/$AP$58","v":0}]
[]
["Elektrizität","Gesamt (va. Kompression)",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('725STREAMS'!E31+'725STREAMS'!E10-'725EC'!I10)/3600>0,D1*1000*('725STREAMS'!E31+'725STREAMS'!E10-'725EC'!I10)/3600,0)","v":0},"MWh/a",{"$f":"G17*E17/1000000","v":0},{"$f":"I17*(1+$C17/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I17:AL17)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I17:AL17,I$68:AL$68)","v":0},{"$f":"AP17/$AP$58","v":0}]
[]
["Wärme","(elektrische Bereitstellung)",2,null,{"$f":"E17","v":50},"€/MWh",{"$f":"IF(D1*1000*('725PINCH'!AP4)/3600>0, D1*1000*('725PINCH'!AP4)/3600,0)","v":0},"MWh/a",{"$f":"G19*E19/1000000","v":0},{"$f":"I19*(1+$C19/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I19:AL19)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I19:AL19,I$68:AL$68)","v":0},{"$f":"AP19/$AP$58","v":0}]
[]
["Kühlung","Wärme für Adsorption (elektrisch)",2,null,{"$f":"E19","v":50},"€/MWh",{"$f":"IF(D1*1000*('725EC'!J10)/3600<0, D1*1000*(-'725EC'!J10)/3600,0)","v":0},"MWh/a",{"$f":"G21*E21/1000000","v":0},{"$f":"I21*(1+$C21/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I21:AL21)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I21:AL21,I$68:AL$68)","v":0},{"$f":"AP21/$AP$58","v":0}]
[null,"Kosten für Kühlaggregate",2,null,"(s. Sheet \"EC\"):",null,{"$f":"'725EC'!K10","v":8.5689221832284596E-5},"€/kg",{"$f":"G22*D1*1000/1000000","v":1.7999042575826615E-2},{"$f":"I22*(1+$C22/100)","v":1.8359023427343149E-2},1.8726203895890012E-2,1.9100727973807814E-2,1.948274253328397E-2,1.987239738394965E-2,2.0269845331628643E-2,2.0675242238261216E-2,2.1088747083026441E-2,2.1510522024686972E-2,2.1940732465180711E-2,2.2379547114484324E-2,2.2827138056774013E-2,2.3283680817909495E-2,2.3749354434267685E-2,2.4224341522953038E-2,2.47088283534121E-2,2.5203004920480342E-2,2.570706501888995E-2,2.6221206319267748E-2,2.6745630445653104E-2,2.7280543054566165E-2,2.782615391565749E-2,2.8382676993970641E-2,2.8950330533850054E-2,2.9529337144527056E-2,3.0119923887417598E-2,3.0722322365165949E-2,3.1336768812469266E-2,3.1963504188718656E-2,null,{"$f":"SUM(I22:AL22)/$AN$58","v":1.178605604104856E-4},null,{"$f":"SUMPRODUCT(I22:AL22,I$68:AL$68)","v":1.1792865946391236},{"$f":"AP22/$AP$58","v":1.1786056041048558E-4}]
[null,"Kühlwassermenge",2,null,0.09,"€/m³",{"$f":"'725EC'!L10*D1*1000","v":4673836.379410211},"m³/a",{"$f":"E23*G23/1000000","v":0.42064527414691899},{"$f":"I23*(1+$C23/100)","v":0.42905817962985737},0.43763934322245451,0.44639213008690359,0.45531997268864166,0.4644263721424145,0.47371489958526281,0.48318919757696804,0.49285298152850743,0.50271004115907758,0.51276424198225912,0.52301952682190433,0.53347991735834244,0.54414951570550929,0.55503250601961951,0.56613315614001192,0.5774558192628122,0.58900493564806844,0.60078503436102981,0.61280073504825039,0.62505674974921543,0.63755788474419972,0.65030904243908372,0.66331522328786541,0.67658152775362268,0.69011315830869513,0.70391542147486907,0.7179937299043665,0.73235360450245379,0.74700067659250291,null,{"$f":"SUM(I23:AL23)/$AN$58","v":2.7544513846287913E-3},null,{"$f":"SUMPRODUCT(I23:AL23,I$68:AL$68)","v":27.560428884477965},{"$f":"AP23/$AP$58","v":2.7544513846287921E-3}]
[]
[null,null,null,null,"Units:"]
["Arbeit","-",3,"Kurve B",3,null,{"$f":"IF(D26=\"Kurve B\", (E26*3.1589*('725CAPEX'!K8/8)^0.2386)*365,IF(D26=\"Kurve C\",(E26*2.0596*('725CAPEX'!K8/8)^0.2441)*365,\"FEHLER\"))","v":0},"h/a",{"$f":"G26*$E$31/1000000","v":0},{"$f":"I26*(1+$C26/100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(I26:AL26)/$AN$58","v":0},null,{"$f":"SUMPRODUCT(I26:AL26,I$68:AL$68)","v":0},{"$f":"AP26/$AP$58","v":0}]
[null,"BtSyn",3,"Kurve C",6,null,{"$f":"IF(D27=\"Kurve B\", (E27*3.1589*('725CAPEX'!K9/8)^0.2386)*365,IF(D27=\"Kurve C\",(E27*2.0596*('725CAPEX'!K9/8)^0.2441)*365,\"FEHLER\"))","v":77687.67770468934},"h/a",{"$f":"G27*$E$31/1000000","v":3.123044643728512},{"$f":"I27*(1+$C27/100)","v":3.2167359830403672},3.3132380625315783,3.4126352044075259,3.5150142605397519,3.6204646883559444,3.7290786290066227,3.8409509878768215,3.9561795175131262,4.0748649030385202,4.1971108501296763,4.3230241756335666,4.4527149009025733,4.5862963479296504,4.72388523836754,4.8656017955185664,5.0115698493841236,5.1619169448656477,5.3167744532116172,5.4762776868079657,5.6405660174122048,5.8097829979345708,5.984076487872608,6.1635987825087861,6.3485067459840501,6.5389619483635721,6.7351308068144791,6.9371847310189132,7.1453002729494806,7.3596592811379651,null,{"$f":"SUM(I27:AL27)/$AN$58","v":2.3982554292266773E-2},null,{"$f":"SUMPRODUCT(I27:AL27,I$68:AL$68)","v":219.56738092875662},{"$f":"AP27/$AP$58","v":2.194405896053191E-2}]
[null,"WGS",3,"Kurve C",2,null,{"$f":"IF(D28=\"Kurve B\", (E28*3.1589*('725CAPEX'!K10/8)^0.2386)*365,IF(D28=\"Kurve C\",(E28*2.0596*('725CAPEX'!K10/8)^0.2441)*365,\"FEHLER\"))","v":22394.774408049318},"h/a",{"$f":"G28*$E$31/1000000","v":0.90026993120358267},{"$f":"I28*(1+$C28/100)","v":0.92727802913969015},0.95509637001388092,0.98374926111429739,1.0132617389477263,1.0436595911161581,1.0749693788496428,1.107218460215132,1.140435014021586,1.1746480644422337,1.2098875063755008,1.2461841315667659,1.283569655513769,1.3220767451791822,1.3617390475345577,1.4025912189605945,1.4446689555294123,1.4880090241952948,1.5326492949211536,1.5786287737687883,1.625987636981852,1.6747672660913075,1.7250102840740469,1.7767605925962684,1.8300634103741564,1.8849653126853811,1.9415142720659426,1.999759700227921,2.0597524912347587,2.1215450659718016,null,{"$f":"SUM(I28:AL28)/$AN$58","v":6.9133729952091253E-3},null,{"$f":"SUMPRODUCT(I28:AL28,I$68:AL$68)","v":63.293975422423117},{"$f":"AP28/$AP$58","v":6.3257425699620546E-3}]
[null,"MeOH",3,"Kurve C",4,null,{"$f":"IF(D29=\"Kurve B\", (E29*3.1589*('725CAPEX'!K11/8)^0.2386)*365,IF(D29=\"Kurve C\",(E29*2.0596*('725CAPEX'!K11/8)^0.2441)*365,\"FEHLER\"))","v":36047.119605379958},"h/a",{"$f":"G29*$E$31/1000000","v":1.4490942081362745},{"$f":"I29*(1+$C29/100)","v":1.4925670343803628},1.5373440454117737,1.5834643667741271,1.630968297777351,1.6798973467106715,1.7302942671119916,1.7822030951253514,1.835669187979112,1.8907392636184854,1.9474614415270401,2.0058852847728512,2.0660618433160369,2.1280436986155182,2.1918850095739839,2.2576415598612036,2.3253708066570398,2.3951319308567509,2.4669858887824536,2.5409954654459272,2.6172253294093051,2.6957420892915844,2.7766143519703319,2.8599127825294421,2.9457101660053255,3.0340814709854853,3.1251039151150501,3.2188570325685015,3.3154227435455565,3.4148854258519235,null,{"$f":"SUM(I29:AL29)/$AN$58","v":1.1127916660117599E-2},null,{"$f":"SUMPRODUCT(I29:AL29,I$68:AL$68)","v":101.87936974850733},{"$f":"AP29/$AP$58","v":1.0182053851380045E-2}]
[]
[null,"Administration",3,null,40.200000000000003,"€/h",20,"% der operativen Arbeit",{"$f":"G31/100*SUM(I26:I30)","v":1.0944817566136738},{"$f":"I31*(1+$C31/100)","v":1.1273162093120841},1.1611356955914467,1.1959697664591902,1.231848859452966,1.2688043252365551,1.3068684549936518,1.3460745086434613,1.3864567439027653,1.4280504462198482,1.4708919596064438,1.5150187183946371,1.5604692799464763,1.6072833583448707,1.6555018590952169,1.7051669148680735,1.7563219223141158,1.8090115799835393,1.8632819273830457,1.919180385204537,1.9767557967606733,2.0360584706634937,2.0971402247833986,2.1600544315269006,2.2248560644727076,2.2916017464068887,2.3603497987990956,2.4311602927630687,2.5040951015459609,2.5792179545923397,null,{"$f":"SUM(I31:AL31)/$AN$58","v":8.4047687895187038E-3},null,{"$f":"SUMPRODUCT(I31:AL31,I$68:AL$68)","v":76.948145219937444},{"$f":"AP31/$AP$58","v":7.6903710763748046E-3}]
[]
["Entsorgung","Wasser",2,null,2.5,"€/t",{"$f":"D1*'725STREAMS'!E4+D1*'725STREAMS'!E13","v":175278.66271991504},"t/a",{"$f":"G33*E33/1000000","v":0.43819665679978759},{"$f":"I33*(1+$C33/100)","v":0.44696058993578336},0.45589980173449901,0.465017797769189,0.47431815372457281,0.48380451679906428,0.49348060713504555,0.50335021927774648,0.51341722366330145,0.52368556813656753,0.53415927949929887,0.5448424650892848,0.55573931439107049,0.56685410067889186,0.57819118269246972,0.58975500634631917,0.60155010647324558,0.61358110860271053,0.62585273077476478,0.63836978539026012,0.65113718109806529,0.66415992472002661,0.67744312321442712,0.69099198567871567,0.70481182539229004,0.7189080619001359,0.73328622313813863,0.74795194760090145,0.76291098655291945,0.7781692062839779,null,{"$f":"SUM(I33:AL33)/$AN$58","v":2.8693805974872697E-3},null,{"$f":"SUMPRODUCT(I33:AL33,I$68:AL$68)","v":28.710385066464447},{"$f":"AP33/$AP$58","v":2.8693805974872697E-3}]
[]
["Wartung",null,2,null,7,"% der Investkosten",null,null,{"$f":"E35/100*'725CAPEX'!$L$18","v":32.9741544829349},{"$f":"I35*(1+$C35/100)","v":33.633637572593599},34.306310324045469,34.992436530526376,35.692285261136902,36.40613096635964,37.134253585686835,37.876938657400572,38.634477430548586,39.407166979159555,40.195310318742749,40.999216525117603,41.819200855619954,42.655584872732355,43.508696570187006,44.378870501590747,45.266447911622564,46.171776869855016,47.09521240725212,48.037116655397163,48.997858988505108,49.977816168275211,50.977372491640715,51.996919941473529,53.036858340302999,54.097595507109062,55.179547417251243,56.283138365596265,57.408801132908195,58.556977155566358,null,{"$f":"SUM(I35:AL35)/$AN$58","v":0.21591994741098877},null,{"$f":"SUMPRODUCT(I35:AL35,I$68:AL$68)","v":2160.4470453061767},{"$f":"AP35/$AP$58","v":0.21591994741098888}]
[]
["Verbrauchsmaterial",null,2,null,15,"% der Wartungskosten",null,null,{"$f":"E37/100*I35","v":4.9461231724402346},{"$f":"I37*(1+$C37/100)","v":5.0450456358890392},5.1459465486068199,5.2488654795789564,5.3538427891705354,5.4609196449539459,5.5701380378530247,5.6815407986100857,5.7951716145822871,5.9110750468739326,6.0292965478114118,6.1498824787676405,6.2728801283429938,6.3983377309098541,6.5263044855280512,6.6568305752386125,6.7899671867433851,6.9257665304782527,7.0642818610878182,7.2055674983095743,7.349678848275766,7.4966724252412815,7.6466058737461076,7.7995379912210296,7.95552875104545,8.1146393260663583,8.2769321125876854,8.4424707548394391,8.6113201699362278,8.7835465733349523,null,{"$f":"SUM(I37:AL37)/$AN$58","v":3.238799211164832E-2},null,{"$f":"SUMPRODUCT(I37:AL37,I$68:AL$68)","v":324.06705679592636},{"$f":"AP37/$AP$58","v":3.238799211164832E-2}]
[]
["Versicherung",null,2,null,1,"% der Investkosten",null,null,{"$f":"E39/100*'725CAPEX'!$L$18","v":4.7105934975621286},{"$f":"I39*(1+$C39/100)","v":4.8048053675133717},4.9009014748636393,4.998919504360912,5.0988978944481307,5.2008758523370933,5.3048933693838354,5.4109912367715118,5.5192110615069421,5.629595282737081,5.7421871883918225,5.8570309321596588,5.9741715508028523,6.0936549818189096,6.2155280814552878,6.339838643084394,6.4666354159460822,6.5959681242650037,6.727887486750304,6.8624452364853106,6.9996941412150173,7.1396880240393177,7.2824817845201038,7.428131420210506,7.5766940486147165,7.7282279295870113,7.8827924881787519,8.0404483379423279,8.2012573047011745,8.3652824507951991,null,{"$f":"SUM(I39:AL39)/$AN$58","v":3.0845706772998419E-2},null,{"$f":"SUMPRODUCT(I39:AL39,I$68:AL$68)","v":308.6352921865967},{"$f":"AP39/$AP$58","v":3.0845706772998416E-2}]
[]
["Eigenkapitalquote",null,null,null,40,"%"]
["Zinsen",null,null,null,10,"%",null,null,{"$f":"$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100))","v":28.263560985372774},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(J5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":25.437204886835495},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(K5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":22.610848788298217},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(L5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":19.784492689760942},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(M5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":16.95813659122366},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(N5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":14.131780492686387},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(O5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":11.305424394149108},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(P5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":8.4790682956118335},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(Q5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":5.6527121970745533},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(R5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":2.826356098537278},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(S5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(T5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(U5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(V5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(W5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(X5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(Y5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(Z5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AA5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AB5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AC5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AD5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AE5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AF5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AG5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AH5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AI5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AJ5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AK5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},{"$f":"MAX(0,$E$42/100*('725CAPEX'!$L$18*(1-$E$41/100)-(AL5-1)*$E$43/100*'725CAPEX'!$L$18*(1-$E$41/100)))","v":0},null,{"$f":"SUM(I42:AL42)/$AN$58","v":2.5091361076303626E-2},null,{"$f":"SUMPRODUCT(I42:AL42,I$68:AL$68)","v":733.08398201387251},{"$f":"AP42/$AP$58","v":7.3266065552577017E-2}]
["jähliche Tilgung",null,null,null,10,"%",null,null,{"$f":"$E$43/100*('725CAPEX'!$L$18*(1-$E$41/100))","v":28.263560985372774},{"$f":"IF(SUM($I$43:I43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:I43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:J43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:J43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:K43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:K43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:L43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:L43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:M43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:M43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:N43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:N43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:O43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:O43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:P43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:P43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:Q43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Q43)))","v":28.263560985372774},{"$f":"IF(SUM($I$43:R43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:R43)))","v":0},{"$f":"IF(SUM($I$43:S43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:S43)))","v":0},{"$f":"IF(SUM($I$43:T43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:T43)))","v":0},{"$f":"IF(SUM($I$43:U43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:U43)))","v":0},{"$f":"IF(SUM($I$43:V43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:V43)))","v":0},{"$f":"IF(SUM($I$43:W43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:W43)))","v":0},{"$f":"IF(SUM($I$43:X43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:X43)))","v":0},{"$f":"IF(SUM($I$43:Y43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Y43)))","v":0},{"$f":"IF(SUM($I$43:Z43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:Z43)))","v":0},{"$f":"IF(SUM($I$43:AA43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AA43)))","v":0},{"$f":"IF(SUM($I$43:AB43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AB43)))","v":0},{"$f":"IF(SUM($I$43:AC43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AC43)))","v":0},{"$f":"IF(SUM($I$43:AD43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AD43)))","v":0},{"$f":"IF(SUM($I$43:AE43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AE43)))","v":0},{"$f":"IF(SUM($I$43:AF43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AF43)))","v":0},{"$f":"IF(SUM($I$43:AG43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AG43)))","v":0},{"$f":"IF(SUM($I$43:AH43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AH43)))","v":0},{"$f":"IF(SUM($I$43:AI43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AI43)))","v":0},{"$f":"IF(SUM($I$43:AJ43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AJ43)))","v":0},{"$f":"IF(SUM($I$43:AK43)<=(100-$E$43)/100*'725CAPEX'!$L$18*(100-$E$41)/100,$E$43/100*'725CAPEX'!$L$18*(100-$E$41)/100,MAX(0,'725CAPEX'!$L$18*(100-$E$41)/100-SUM($I$43:AK43)))","v":0},null,{"$f":"SUM(I43:AL43)/$AN$58","v":4.5620656502370231E-2},null,{"$f":"SUMPRODUCT(I43:AL43,I$68:AL$68)","v":1168.3470689546932},{"$f":"AP43/$AP$58","v":0.11676723955561195}]
[]
["Steuern",null,2,null,3,"%",null,null,{"$f":"'725CAPEX'!L18*$E$45/100","v":14.131780492686385},{"$f":"I45*(1+$C45/100)","v":14.414416102540113},14.702704424590914,14.996758513082733,15.296693683344389,15.602627557011276,15.914680108151503,16.232973710314532,16.557633184520824,16.888785848211242,17.226561565175466,17.571092796478975,17.922514652408555,18.280964945456727,18.646584244365862,19.019515929253178,19.399906247838242,19.787904372795008,20.183662460250908,20.587335709455925,20.999082423645042,21.419064072117944,21.847445353560303,22.284394260631508,22.73008214584414,23.184683788761024,23.648377464536246,24.121345013826971,24.603771914103511,25.095847352385583,null,{"$f":"SUM(I45:AL45)/$AN$58","v":9.2537120318995233E-2},null,{"$f":"SUMPRODUCT(I45:AL45,I$68:AL$68)","v":925.90587655978993},{"$f":"AP45/$AP$58","v":9.2537120318995233E-2}]
[]
["Summe Auszahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I7:I45)","v":160.39399752273383},159.71064784063316,159.07212835402308,158.47939476882837,157.93342367815251,157.43521303321356,156.98578262529355,156.58617457897131,156.23745385691237,155.94070877649858,127.43349055321349,130.07041388185414,132.76272328259489,135.51160590504361,138.31827502464517,141.1839706366838,144.10996006430955,147.09753858093458,150.14803004735231,153.26278756394231,156.44319413833347,159.69066336890577,163.00664014452371,166.39260136090118,169.85005665401081,173.38054915095938,176.98565623876297,180.66699035146621,184.42619977606131,188.26496947767529,null,{"$f":"SUM(I47:AL47)","v":4697.7812412374342},null,{"$f":"SUMPRODUCT(I47:AL47,I$68:AL$68)","v":8738.1572333119766},{"$f":"AP47/$AP$58","v":0.87331112992787407}]
[]
[]
["Einzahlungen"]
["Verkauf","MeOH",2,null,677.54056671027081,"€/t",{"$f":"D1","v":210050.25125628139},"t/a",{"$f":"E51*G51/1000000","v":142.31756627381566},{"$f":"I51*(1+$C51/100)","v":145.16391759929198},148.06719595127782,151.02853987030338,154.04911066770944,157.13009288106363,160.27269473868492,163.47814863345863,166.74771160612781,170.08266583825036,173.48431915501538,176.95400553811569,180.49308564887801,184.10294736185557,187.78500630909269,191.54070643527456,195.37152056398006,199.27895097525965,203.26452999476484,207.32982059466013,211.47641700655333,215.70594534668442,220.0200642536181,224.42046553869048,228.9088748494643,233.48705234645359,238.15679339338269,242.91992926125033,247.77832784647535,252.73389440340486,null,{"$f":"SUM(I51:AL51)/$AN$58*(AN58-AN47)/AN58","v":0.22526668461366806},null,{"$f":"SUMPRODUCT(I51:AL51,I$68:AL$68)","v":9324.5625361085622},{"$f":"AP51/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.11806361278589877}]
[null,null,null,null,{"$f":"E51/1000*G52/1000","v":0.53661212883453446},"€/l",792,"g/l (Dichte)"]
[null,null,null,null,{"$f":"E52/G53*32","v":1.0895124690818425},"€/l BÄ",{"$f":"19.9*G52/1000","v":15.7608},"MJ/l (Heizwert)"]
[]
[null,"Elektrizität",2,null,50,"€/MWh",{"$f":"IF(D1*1000*('725STREAMS'!E31+'725STREAMS'!E10-'725EC'!I10)/3600<0,-D1*1000*('725STREAMS'!E31+'725STREAMS'!E10-'725EC'!I10)/3600,0)","v":132154.02485434469},"MWh/a",{"$f":"G55*E55/1000000","v":6.6077012427172344},{"$f":"I55*(1+$C55/100)","v":6.7398552675715795},6.8746523729230109,7.0121454203814713,7.152388328789101,7.2954360953648836,7.4413448172721814,7.5901717136176252,7.7419751478899776,7.8968146508477775,8.0547509438647324,8.2158459627420264,8.380162881996867,8.5477661396368045,8.7187214624295404,8.8930958916781311,9.0709578095116932,9.2523769657019272,9.4374245050159651,9.6261729951162849,9.8186964550186104,10.015070384118983,10.215371791801363,10.41967922763739,10.628072812190139,10.840634268433941,11.05744695380262,11.278595892878672,11.504167810736245,11.734251166950971,null,{"$f":"SUM(I55:AL55)/$AN$58*($AN$58-$AN$47)/$AN$58","v":1.0458968564714602E-2},null,{"$f":"SUMPRODUCT(I55:AL55,I$68:AL$68)","v":432.93266650650401},{"$f":"AP55/$AP$58*($AP$58-$AP$47)/$AP$58","v":5.4816077969188966E-3}]
[null,"Wärme",2,null,20,"€/MWh",{"$f":"IF('725EC'!J10>0,'725EC'!J10,0)*D1*1000/3600","v":189472.6639221173},"MWh/a",{"$f":"G56*E56/1000000","v":3.789453278442346},{"$f":"I56*(1+$C56/100)","v":3.8652423440111932},3.9425471908914171,4.0213981347092451,4.1018260974034302,4.1838626193514985,4.2675398717385287,4.3528906691732994,4.4399484825567654,4.5287474522079005,4.6193224012520586,4.7117088492771,4.8059430262626419,4.9020618867878945,5.000103124523652,5.1001051870141252,5.2021072907544079,5.3061494365694966,5.4122724253008867,5.520517873806905,5.6309282312830433,5.7435467959087045,5.8584177318268784,5.9755860864634158,6.0950978081926843,6.2169997643565384,6.3413397596436694,6.468166554836543,6.5975298859332741,6.7294804836519395,null,{"$f":"SUM(I56:AL56)/$AN$58*($AN$58-$AN$47)/$AN$58","v":5.9981181443949346E-3},null,{"$f":"SUMPRODUCT(I56:AL56,I$68:AL$68)","v":248.28273134261985},{"$f":"AP56/$AP$58*($AP$58-$AP$47)/$AP$58","v":3.1436494893082377E-3}]
[]
["Summe Einzahlungen",null,null,null,null,null,null,null,{"$f":"SUM(I51:I56)","v":152.71472079497525},155.76901521087476,158.88439551509225,162.06208342539409,165.30332509390198,168.60939159578001,171.98157942769564,175.42121101624954,178.92963523657454,182.50822794130605,186.15839250013218,189.88156035013483,193.67919155713753,197.55277538828025,201.50383089604588,205.53390751396682,209.64458566424616,213.83747737753106,218.11422692508171,222.47651146358334,226.92604169285497,231.46456252671211,236.09385377724635,240.81573085279129,245.63204546984713,250.54468637924407,255.55558010682896,260.66669170896557,265.88002554314488,271.19762605400774,null,{"$f":"SUM(I58:AL58)","v":6195.3428890056266},null,{"$f":"SUMPRODUCT(I58:AL58,I$68:AL$68)","v":10005.777933957686},{"$f":"AP58/$AP$58*($AP$58-$AP$47)/$AP$58","v":0.12668887007212593}]
[]
[]
["Überschuss",null,null,null,null,null,null,null,{"$f":"I58-I47","v":-7.6792767277585767},-3.9416326297584021,-0.18773283893082748,3.5826886565657219,7.3699014157494673,11.174178562566453,14.995796802402083,18.835036437278234,22.692181379662173,26.567519164807464,58.724901946918692,59.811146468280697,60.916468274542638,62.041169483236644,63.185555871400709,64.349936877283028,65.534625599936618,66.739938796596476,67.966196877729402,69.213723899641025,70.482847554521499,71.773899157806341,73.087213632722637,74.423129491890109,75.781988815836314,77.164137228284687,78.569923868065985,79.999701357499362,81.453825767083572,82.932656576332448]
["Barwert",null,10,null,null,null,null,null,{"$f":"I61*(1+$C$62/100)^-(I5)","v":-6.9811606615987056},-3.2575476278995055,-0.14104646050400257,2.447024558818196,4.5761289378826984,6.3075324883345534,7.695214868490698,8.7866835045095346,9.6237000787911704,10.242928730781989,20.582719880037935,19.057674507382185,17.645330998495012,16.337378978636782,15.126119710584391,14.004421150753714,12.965676303313773,12.003764630570823,11.113016295599801,10.288179029504011,9.5243874308879128,8.8171345192192963,8.1622453768170775,7.5558527263063828,6.9943743016007165,6.4744918808695306,5.9931318595860148,5.5474472506817643,5.134801007112654,4.7527505698122061]
["Abzinsungsfaktor",null,null,null,null,null,null,null,{"$f":"(1+$C$62/100)^-(I5)","v":0.90909090909090906},0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
[]
["Endwertmethode","Rendite:",10,null,null,"Eigenkapital (Verzinsung)",null,{"$f":"E41/100*'725CAPEX'!L18","v":188.42373990248515},{"$f":"$H$65*(1+$C$65/100)^I5","v":207.26611389273367},227.99272528200706,250.79199781020782,275.87119759122857,303.45831735035148,333.80414908538665,367.18456399392539,403.90302039331789,444.29332243264969,488.72265467591473,537.59492014350633,591.35441215785693,650.48985337364263,715.53883871100697,787.09272258210763,865.80199484031846,952.38219432435039,1047.6204137567854,1152.3824551324642,1267.6207006457107,1394.3827707102819,1533.8210477813102,1687.2031525594414,1855.9234678153853,2041.5158145969242,2245.6673960566168,2470.2341356622787,2717.2575492285068,2988.9833041513575,3287.8816345664936,null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1267.6207006457107}]
[null,null,null,null,null,"Überschuss (Endwertberechnung)",null,null,{"$f":"I61*I68","v":-46.965757997139235},-21.915151501619679,-0.94889005589323394,16.462357595447937,30.785907197713311,42.433924495640341,51.769557637820846,59.112412831328065,64.743441792392474,68.90930251728166,138.47024694993843,128.21050428267759,118.70896339820881,109.90971625089225,101.76096958644959,94.214742582030112,87.226586673515669,80.755325943881743,74.762816565502348,69.213723899641025,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Überschuss (Endwertberechnung) - aufsummiert",null,null,{"$f":"SUM($I$66:I66)","v":-46.965757997139235},{"$f":"SUM($I$66:J66)","v":-68.880909498758911},{"$f":"SUM($I$66:K66)","v":-69.829799554652141},{"$f":"SUM($I$66:L66)","v":-53.3674419592042},{"$f":"SUM($I$66:M66)","v":-22.581534761490889},{"$f":"SUM($I$66:N66)","v":19.852389734149451},{"$f":"SUM($I$66:O66)","v":71.621947371970293},{"$f":"SUM($I$66:P66)","v":130.73436020329837},{"$f":"SUM($I$66:Q66)","v":195.47780199569084},{"$f":"SUM($I$66:R66)","v":264.38710451297248},{"$f":"SUM($I$66:S66)","v":402.85735146291091},{"$f":"SUM($I$66:T66)","v":531.06785574558853},{"$f":"SUM($I$66:U66)","v":649.7768191437973},{"$f":"SUM($I$66:V66)","v":759.6865353946896},{"$f":"SUM($I$66:W66)","v":861.44750498113922},{"$f":"SUM($I$66:X66)","v":955.66224756316933},{"$f":"SUM($I$66:Y66)","v":1042.8888342366849},{"$f":"SUM($I$66:Z66)","v":1123.6441601805666},{"$f":"SUM($I$66:AA66)","v":1198.4069767460689},{"$f":"SUM($I$66:AB66)","v":1267.62070064571},{"$f":"SUM($I$66:AC66)","v":1267.62070064571},{"$f":"SUM($I$66:AD66)","v":1267.62070064571},{"$f":"SUM($I$66:AE66)","v":1267.62070064571},{"$f":"SUM($I$66:AF66)","v":1267.62070064571},{"$f":"SUM($I$66:AG66)","v":1267.62070064571},{"$f":"SUM($I$66:AH66)","v":1267.62070064571},{"$f":"SUM($I$66:AI66)","v":1267.62070064571},{"$f":"SUM($I$66:AJ66)","v":1267.62070064571},{"$f":"SUM($I$66:AK66)","v":1267.62070064571},{"$f":"SUM($I$66:AL66)","v":1267.62070064571},null,{"$f":"INDIRECT(ADDRESS(ROW(),COLUMN()-32+H1))","v":1267.62070064571}]
[null,null,{"$f":"C65","v":10},null,null,"Endwert-Faktor",null,null,{"$f":"IF((1+$C$68/100)^($H$1-I5)>=1,(1+$C$68/100)^($H$1-I5),0)","v":6.1159090448414632},5.5599173134922379,5.0544702849929433,4.5949729863572211,4.1772481694156554,3.7974983358324139,3.4522712143931029,3.1384283767210026,2.8531167061100025,2.5937424601000019,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,1,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Kostenart",null,"Anteil","Kosten "]
["Zusammensetzung Preise:",null,null,null,null,null,null,null,"Elektrizität",null,{"$f":"AQ17","v":0},{"$f":"K74*$L$88","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},null,{"$f":"N85","v":0.47949988768097285}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,{"$f":"AQ7","v":0.25922440837667504},{"$f":"K76*$L$88","v":0.28242822521675109},{"$f":"K76","v":0.25922440837667504},{"$f":"L76","v":0.28242822521675109},null,{"$f":"N76","v":0.28242822521675109}]
[null,null,null,null,null,null,null,null,"CO2-Emissionen",null,{"$f":"AQ15","v":0},0]
[null,null,null,null,null,null,null,null,"Abwasser",null,{"$f":"AQ33","v":2.8693805974872697E-3},3.1262259395038877E-3,null,null,null,{"$f":"N80","v":4.2064350078890617E-2}]
[null,null,null,null,null,null,null,null,"Kühlung",null,{"$f":"AQ21+AQ22+AQ23","v":2.8723119450392775E-3},3.1294196792130127E-3,null,null,null,{"$f":"N81","v":0.23524747502776808}]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,{"$f":"AQ37+AQ13+AQ8","v":3.2866722939252399E-2},3.5808704460173715E-2,{"$f":"K79+K78+K80","v":3.8608415481778943E-2},{"$f":"L79+L78+L80","v":4.2064350078890617E-2},null,{"$f":"N82","v":5.0272531077460186E-2}]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,{"$f":"AQ35+AQ9","v":0.21591994741098888},0.23524747502776808,{"$f":"K81","v":0.21591994741098888},{"$f":"L81","v":0.23524747502776808}]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,{"$f":"AQ26+AQ27+AQ28+AQ29+AQ31+AQ30","v":4.6142226458248815E-2},5.0272531077460186E-2,{"$f":"K82","v":4.6142226458248815E-2},{"$f":"L82","v":5.0272531077460186E-2}]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,{"$f":"AQ39+AQ45","v":0.12338282709199365},0.13442712858729605]
[null,null,null,null,null,null,null,null,"Finanzierung",null,{"$f":"AQ42+AQ43","v":0.19003330510818897},0.20704365545620609]
[null,null,null,null,null,null,null,null,"Rendite - MeOH",null,{"$f":"AQ51","v":0.11806361278589877},0.12863177827508718,{"$f":"K83+K84+K85+K86","v":0.43462339447538961},{"$f":"L83+L84+L85+L86+L87","v":0.47949988768097285}]
[null,null,null,null,null,null,null,null,"Rendite - Wärme",null,{"$f":"AQ56","v":3.1436494893082377E-3},3.4250453170240913E-3]
[null,null,null,null,null,null,null,null,"Rendite - Elektrizität",null,{"$f":"AQ55","v":5.4816077969188966E-3},5.9722800453593863E-3]
[null,null,null,null,null,null,null,null,null,null,"Preis:",{"$f":"E53","v":1.0895124690818425},"pro Liter",{"$f":"SUM(N74:N85)","v":1.0895124690818427}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Größe:","Strecke",null,"€/l BÄ"]
[null,null,null,null,null,null,null,null,null,null,"[von Makro ausgefüllt]",null,null,"t/a","km",null,"Preis:","angekommene Menge",null,"MJ Diesel","MJ Schweröl","MWh Strom Erzeugerland","MWh Strom Deutschland"]
[null,null,null,null,null,null,null,null,null,null,"Flüssig:","H2-LIQ",null,{"$f":"D1","v":210050.25125628139},"N/A",null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N119*R119","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N120*R120","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N121*R121","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Pipeline:","H2-PIPE-LARGE",null,{"$f":"N122*R122","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",null,{"$f":"N123*R123","v":210050.25125628139},0,null,0,1,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summe:",{"$f":"SUM(T119:T124)","v":0},{"$f":"SUM(U119:U124)","v":0},{"$f":"SUM(V119:V124)","v":0},{"$f":"SUM(W119:W124)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Preisberechnungen:"]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Ausgangsmenge:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Preis","Menge",null,"Verlustkosten:","Summe:"]
[null,null,null,null,null,null,null,null,null,null,null,"vor Transport",null,{"$f":"E53","v":1.0895124690818425},{"$f":"N119","v":210050.25125628139}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"n. \" & L119","v":"n. H2-LIQ"},null,{"$f":"N129+Q119*N119/N119","v":1.0895124690818425},{"$f":"N120","v":210050.25125628139},{"$f":"N130-N129","v":0},{"$f":"IF(SUM(M140:M145)=0,0,M140/SUM(M140:M145)*P139)","v":0},{"$f":"P130+Q130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N130+Q120*N120/N119","v":1.0895124690818425},{"$f":"N121","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M141/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-SHIP-LIQ o. LIQ-SHIP",null,{"$f":"N131+Q121*N121/N119","v":1.0895124690818425},{"$f":"N122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M142/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-TRUCK-LIQ o. LIQ-TRUCK",null,{"$f":"N132+Q122*N122/N119","v":1.0895124690818425},{"$f":"O132*R122","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M143/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-LARGE",null,{"$f":"N133+Q123*N123/N120","v":1.0895124690818425},{"$f":"O133*R123","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M144/SUM(M140:M145)*P139)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,"n. H2-PIPE-DISTR",null,{"$f":"N134+Q124*N124/N121","v":1.0895124690818425},{"$f":"O134*R124","v":210050.25125628139},0,{"$f":"IF(SUM(M140:M145)=0,0,M145/SUM(M140:M145)*P139)","v":0},0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"bezogen auf Menge nach Verlusten:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Verluste durch:","t/a",{"$f":"N135/O135*N119","v":1.0895124690818425},"ct/l BÄ",{"$f":"N139-N135","v":0},null,"Massebezogen:",null,{"$f":"E51/E53*N139","v":677.54056671027081},"€/t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119","v":"H2-LIQ"},{"$f":"O129-O130","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-SHIP-LIQ o. LIQ-SHIP",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-TRUCK-LIQ o. LIQ-TRUCK",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-LARGE",0]
[null,null,null,null,null,null,null,null,null,null,null,"H2-PIPE-DISTR",0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,null,null,null,"Output:"]
[null,null,null,null,null,null,null,null,"Kostenart",null,"[Farbe HEXRGB]","€/l BÄ"]
[null,null,null,null,null,null,null,null,"Elektrizität",null,12611584,{"$f":"L74","v":0}]
[null,null,null,null,null,null,null,null,"Biomasse",null,9359529,{"$f":"L76","v":0.28242822521675109}]
[null,null,null,null,null,null,null,null,"Erdgas",null,16764108,0]
[null,null,null,null,null,null,null,null,"Biogas",null,3506772,0]
[null,null,null,null,null,null,null,null,"CO2-Feed (Punktquelle)",null,13324695,0]
[null,null,null,null,null,null,null,null,"CO2-Emissionspreis",null,6684774,{"$f":"L77","v":0}]
[null,null,null,null,null,null,null,null,"Reinwasser",null,3342489,0]
[null,null,null,null,null,null,null,null,"Abwasser",null,255,{"$f":"L78","v":3.1262259395038877E-3}]
[null,null,null,null,null,null,null,null,"Kühlung",null,13311,3.1294196792130127E-3]
[null,null,null,null,null,null,null,null,"Verbrauchsmaterial",null,13260,3.5808704460173715E-2]
[null,null,null,null,null,null,null,null,"Instandhaltung",null,3243501,0.23524747502776808]
[null,null,null,null,null,null,null,null,"Lohnkosten",null,49407,5.0272531077460186E-2]
[null,null,null,null,null,null,null,null,"Steuern+Versicherung",null,0,0.13442712858729605]
[null,null,null,null,null,null,null,null,"Finanzierung",null,4210752,0.20704365545620609]
[null,null,null,null,null,null,null,null,"Rendite - Produkt",null,8421504,0.12863177827508718]
[null,null,null,null,null,null,null,null,"Rendite - O2",null,10921638,0]
[null,null,null,null,null,null,null,null,"Rendite - Wärme,Strom",null,12566463,{"$f":"L86+L87","v":9.3973253623834772E-3}]
[null,null,null,null,null,null,null,null,"Rendite - LPG",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - Naphtha",null,14277081,0]
[null,null,null,null,null,null,null,null,"Rendite - CO2-Senke",null,14277081,0]
[null,null,null,null,null,null,null,null,"Transport - Verflüssigung",null,26265,{"$f":"R130","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Schiff",null,36799,{"$f":"R132","v":0}]
[null,null,null,null,null,null,null,null,"Transport - LKW",null,3368601,{"$f":"R131+R133","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Pipeline",null,6395595,{"$f":"R134","v":0}]
[null,null,null,null,null,null,null,null,"Transport - Verteilnetz",null,9352410,{"$f":"R135","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"THG-Intensität",null,"THG-Menge:",null,"anteilig:"]
[]
[null,"THG-Input:","Strom",null,{"$f":"G19+G21+G17","v":0},"MWh/a",6.7,"g CO2e/MJ",{"$f":"E197*3600*G197","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I197/SUM(I197:I204))","v":0}]
[null,null,"Biomasse",null,{"$f":"I7/E7*1000000","v":2199299.0638048095},"MWh/a",0.7,"g CO2e/MJ",{"$f":"E198*3600*G198","v":5542233640.7881193},"g",{"$f":"IF(SUM(I197:I204)=0,0,I198/SUM(I197:I204))","v":1}]
[null,null,"Erdgas/Biogas",null,0,"MWh/a","s.o.","g CO2e/MJ",0,"g",{"$f":"IF(SUM(I197:I204)=0,0,I199/SUM(I197:I204))","v":0}]
[null,null,"Platzhalter",null,0,"t/a",799,"g CO2e/kg",{"$f":"G200*E200*1000","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I200/SUM(I197:I204))","v":0}]
[null,"Transport:","Diesel",null,{"$f":"T125","v":0},"MJ/a",89.4,"g CO2e/MJ",{"$f":"E201*G201","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I201/SUM(I197:I204))","v":0}]
[null,null,"Schweröl",null,{"$f":"U125","v":0},"MJ/a",94.5,"g CO2e/MJ",{"$f":"E202*G202","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I202/SUM(I197:I204))","v":0}]
[null,null,"Strom(Erz.)",null,{"$f":"V125","v":0},"MWh/a",{"$f":"G197","v":6.7},"g CO2e/MJ",{"$f":"E203*G203*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I203/SUM(I197:I204))","v":0}]
[null,null,"Strom(Ziel)",null,{"$f":"W125","v":0},"MWh/a",111.4,"g CO2e/MJ",{"$f":"E204*G204*3600","v":0},"g",{"$f":"IF(SUM(I197:I204)=0,0,I204/SUM(I197:I204))","v":0}]
[]
[]
[null,"Output:","PtL",null,{"$f":"(G51+G54)*G53*1000/G52*1000","v":4179999999.9999995},"MJ/a"]
[null,"(vor Transportverlusten)"]
[]
[null,"THG-Menge:","PtL-vor Transport",null,{"$f":"SUM(I197:I204)/E207","v":1.3258932154995502},"g CO2/MJ"]
[null,null,"PtL-nach Transport",null,{"$f":"E210*O129/O135","v":1.3258932154995502},"g CO2/MJ"]
[]
[null,null,null,null,"davon:",{"$f":"C197","v":"Strom"},{"$f":"E210*K197","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C198","v":"Biomasse"},{"$f":"E210*K198","v":1.3258932154995502},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C199","v":"Erdgas/Biogas"},{"$f":"E210*K199","v":0},"g CO2/MJ"]
[null,null,null,null,null,{"$f":"C200","v":"Platzhalter"},{"$f":"E210*K200","v":0},"g CO2/MJ"]
[null,null,null,null,null,"Transport",{"$f":"E210*(K201+K202+K203+K204)+(E211-E210)","v":0},"g CO2/MJ"]

{"sheet":"725STREAMS","index":220,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["für Stoffe","kg(/kg Produkt)",null,null,"Faktor",null,null,null,null,"Quellen","(s. Modelldaten-blatt)"]
["für Energie","MJ(/kg Produkt)",null,null,"Gesamtkette","Einzelmodell","T1 (°C)","T2 (°C)"]
["MeOH",null,"OUT","MeOH",1,{"$f":"Q3+L4/100*Q3","v":16.996332996883101},null,null,null,null,null,"Variation MeOH-Ausbeute",null,null,"Ausgangswert:",null,16.996332996883101]
[null,null,null,"H2O",{"$f":"F4*$E$3/$F$3","v":4.3345775297125466E-2},0.73671923095801395,null,null,null,null,null,0,"%"]
[null,null,"IN","CO2",0.14261360126351796,2.4239082569594599]
[null,null,null,"CO",0.86092615277604412,14.632587578307101]
[null,null,null,"H2",0.14834564934750799,2.5213320549491001]
[null,null,"THERMAL",null,-2.6644767673300414,-45.286334400000001,260,260]
[null,null,null,null,-1.7482476958676387,-29.713799999999999,91.755499999999998,39.999600000000001]
[null,null,"WORK",null,0.3809787553107763,6.4752417900000001]
["WGS",null,"OUT","CO",{"$f":"F11*$E$6/$F$11","v":0.86092615277604412},16.255671160894199]
["FRACTION",null,null,"H2",0.14833071123061156,2.8007225208009401]
[0.71014670499999999,null,null,"H2O",0.79111484387184816,14.937521308901699]
[null,null,null,"CO2",2.1071189281790286,39.785796125401703]
[null,null,"IN","CO",1.8966088286000544,35.811026693936803]
[null,null,null,"H2",7.3793682419738341E-2,1.39334347237419]
[null,null,null,"H2O",1.4572286225153415,27.514821355432002]
[null,null,"THERMAL",null,-1.4092123928520301,-26.608197671999999,400,400]
[null,null,null,null,-1.6200790773208951,-30.589700000000001,400,164]
[null,null,null,null,-1.9101867659167513,-36.067399999999999,164,105.441]
[null,null,null,null,-0.78450410918156221,-14.812700000000007,105.441,40]
[null,null,"WORK",null,0,0]
["BtSYNEN",null,"OUT","H2",{"$f":"F23*($E$16)/$F$23","v":7.3793682419738341E-2},1.39334347237419]
[null,null,null,"CO",1.8966088286000542,35.811026693936803]
[null,null,null,"H2O",1.4572286225153415,27.514821355432002]
[null,null,"IN","H2O",1.1536926516864827,21.783573778172901]
[null,null,null,"OLIVIN",1.0403071739385932,19.6426734991567]
[null,null,null,"BIOMW",4.4134479825033317,83.332999999999998]
[null,null,"THERMAL",null,-2.3223232485856156,-43.849200000000003,500,105]
[null,null,null,null,-0.68181688691336428,-12.873799999999999,500,400]
[null,null,"WORK",null,1.7070909603802997,32.232624371089237]

{"sheet":"725PINCH","index":221,"n_rows":13,"n_cols":44,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["PINCH","(nN fertig)","SUM:",{"$f":"SUM(C4:C43)","v":-13.140846943967897},"MJ/kg Produkt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFFSET",0,null,"MIN-DT",{"$f":"MIN(AF2:AF3,AK3:AK13)","v":{"$error":"#N/A"}}]
[null,"THERMAL","TEMP","linked to STREAMS",null,null,null,"PINCH",null,null,null,null,null,null,null,null,null,null,null,"PINCH-Kurven",null,null,null,null,null,null,null,null,"COLD-ENER","COLD-TEMP","ROW","COLD-DT","HOT-COMPT","HOT-ENER","HOT-TEMP","ROW","HOT-DT","COLD-COMPT"]
[null,null,"MJ/kg Produkt",null,null,null,null,"COOL",null,null,null,null,null,"HOT",1.7482476958676387,3.3778713071700786E-2,39.999600000000001,91.755499999999998,null,"COOL-CURVE",null,null,null,null,39.999600000000001,0,null,null,null,null,null,null,null,{"$f":"Z3","v":0},{"$f":"Y3","v":39.999600000000001},{"$f":"ROW()","v":3},{"$f":"IF(OR(AH3<AC3,AH3>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29))=AH3,AI3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)),AI3-AL3))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30))+(AH3-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH3,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
["deltaT",null,{"$f":"'725STREAMS'!E8","v":-2.6644767673300414},{"$f":"'725STREAMS'!F8","v":-45.286334400000001},{"$f":"'725STREAMS'!G8","v":260},{"$f":"'725STREAMS'!H8","v":260},null,null,null,null,null,null,null,null,0.78450410918156221,1.1987960287611165E-2,40,105.441,null,null,null,null,null,null,40,1.3511485228648824E-5,null,null,null,null,null,null,null,1.3511485228648824E-5,40,{"$f":"ROW()","v":4},{"$f":"IF(OR(AH4<AC3,AH4>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29))=AH4,AI4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)),AI4-AL4))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30))+(AH4-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH4,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,-13.140846943967899,39.999600000000001,500]
[5,"k",{"$f":"'725STREAMS'!E9","v":-1.7482476958676387},{"$f":"'725STREAMS'!F9","v":-29.713799999999999},{"$f":"'725STREAMS'!G9","v":91.755499999999998},{"$f":"'725STREAMS'!H9","v":39.999600000000001},null,null,null,null,null,null,null,null,2.3223232485856156,5.8792993635078871E-3,105,500,null,null,null,null,null,null,91.755499999999998,2.3686905745330984,null,null,null,null,null,null,null,2.3686905745330984,91.755499999999998,{"$f":"ROW()","v":5},{"$f":"IF(OR(AH5<AC3,AH5>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29))=AH5,AI5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)),AI5-AL5))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30))+(AH5-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH5,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'725STREAMS'!E18","v":-1.4092123928520301},{"$f":"'725STREAMS'!F18","v":-26.608197671999999},{"$f":"'725STREAMS'!G18","v":400},{"$f":"'725STREAMS'!H18","v":400},null,null,null,null,null,null,null,null,1.9101867659167513,3.2619866560507374E-2,105.441,164,null,null,null,null,null,null,105,2.5274651145623643,null,null,null,null,null,null,null,2.5274651145623643,105,{"$f":"ROW()","v":6},{"$f":"IF(OR(AH6<AC3,AH6>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29))=AH6,AI6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)),AI6-AL6))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30))+(AH6-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH6,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,0]
[null,null,{"$f":"'725STREAMS'!E19","v":-1.6200790773208951},{"$f":"'725STREAMS'!F19","v":-30.589700000000001},{"$f":"'725STREAMS'!G19","v":400},{"$f":"'725STREAMS'!H19","v":164},null,null,null,null,null,null,null,null,1.6200790773208951,6.8647418530546405E-3,164,400,null,null,null,null,null,null,105.441,2.5353445760685078,null,null,null,null,null,null,null,2.5353445760685078,105.441,{"$f":"ROW()","v":7},{"$f":"IF(OR(AH7<AC3,AH7>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29))=AH7,AI7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)),AI7-AL7))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30))+(AH7-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH7,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}},null,null,null,13.140846943967899,39.999600000000001,500]
[null,null,{"$f":"'725STREAMS'!E20","v":-1.9101867659167513},{"$f":"'725STREAMS'!F20","v":-36.067399999999999},{"$f":"'725STREAMS'!G20","v":164},{"$f":"'725STREAMS'!H20","v":105.441},null,null,null,null,null,null,null,null,2.6644767673300414,-1,260,260,null,null,null,null,null,null,164,4.7898172334129177,null,null,null,null,null,null,null,4.7898172334129177,164,{"$f":"ROW()","v":8},{"$f":"IF(OR(AH8<AC3,AH8>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29))=AH8,AI8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)),AI8-AL8))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30))+(AH8-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH8,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'725STREAMS'!E21","v":-0.78450410918156221},{"$f":"'725STREAMS'!F21","v":-14.812700000000007},{"$f":"'725STREAMS'!G21","v":105.441},{"$f":"'725STREAMS'!H21","v":40},null,null,null,null,null,null,null,null,1.4092123928520301,-1,400,400,null,null,null,null,null,null,260,6.0132451902029205,null,null,null,null,null,null,null,6.0132451902029205,260,{"$f":"ROW()","v":9},{"$f":"IF(OR(AH9<AC3,AH9>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29))=AH9,AI9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)),AI9-AL9))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30))+(AH9-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH9,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'725STREAMS'!E29","v":-2.3223232485856156},{"$f":"'725STREAMS'!F29","v":-43.849200000000003},{"$f":"'725STREAMS'!G29","v":500},{"$f":"'725STREAMS'!H29","v":105},null,null,null,null,null,null,null,null,0.68181688691336428,6.818168869133643E-3,400,500,null,null,null,null,null,null,260,8.6777219575329614,"*",null,null,null,null,null,null,8.6777219575329614,260,{"$f":"ROW()","v":10},{"$f":"IF(OR(AH10<AC3,AH10>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29))=AH10,AI10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)),AI10-AL10))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30))+(AH10-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH10,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"'725STREAMS'!E30","v":-0.68181688691336428},{"$f":"'725STREAMS'!F30","v":-12.873799999999999},{"$f":"'725STREAMS'!G30","v":500},{"$f":"'725STREAMS'!H30","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,10.461887727851716,null,null,null,null,null,null,null,10.461887727851716,400,{"$f":"ROW()","v":11},{"$f":"IF(OR(AH11<AC3,AH11>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29))=AH11,AI11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)),AI11-AL11))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30))+(AH11-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH11,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,11.871100120703746,"*",null,null,null,null,null,null,11.871100120703746,400,{"$f":"ROW()","v":12},{"$f":"IF(OR(AH12<AC3,AH12>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29))=AH12,AI12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30)),AI12-AL12))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30))+(AH12-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH12,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,13.140846943967899,null,null,null,null,null,null,null,13.140846943967899,500,{"$f":"ROW()","v":13},{"$f":"IF(OR(AH13<AC3,AH13>AC2),100000,IF(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29))=AH13,AI13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30)),AI13-AL13))","v":{"$error":"#N/A"}},{"$f":"INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30))+(AH13-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29)))/(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE)+1,29))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),29)))*(INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE)+1,30))-INDIRECT(ADDRESS(VLOOKUP(AH13,AC2:AE3,3,TRUE),30)))","v":{"$error":"#N/A"}}]

{"sheet":"725EC","index":222,"n_rows":100,"n_cols":16,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Daten aus PINCH für Elektrizität und Wärme",null,null,null,"Faktoren",null,null,null,"spezifische Mengen"]
[null,"Tmin","Tmax","Wärmemenge","Strom","Wärme","Geld","Kühlwasser","Strom","Wärme","Geld","Kühlwasser",null,"El.-Generator:"]
[null,"°C","°C","MJ/kg","MJ/MJ","MJ/MJ","€/MJ","m³/MJ","MJ/kg","MJ/kg","€/kg","m³/kg",null,"Leistung-Dampfturbine",{"$f":"(I8)*'725OPEX'!D1*1000 /8000/3600","v":31.748404788096646},"MW_el"]
["NH3-Ads-Kühlung",null,40,1.3511485228648824E-5,0,-2.9411764705882399,8.6805555555555562E-4,0,{"$f":"$D4*E4","v":0},-3.9739662437202484E-5,1.1728719816535438E-8,0,null,"Leistung-Gasturbine",{"$f":"I9*'725OPEX'!D1*1000 /8000/3600","v":0},"MW_el"]
["Wasserkühlung",{"$f":"C4","v":40},60,0.91533346718623909,0,0,3.4722222222222222E-5,2.4309216280435288E-2,0,0,3.1782412055077743E-5,2.2251039222551002E-2]
["Luftkühlung",{"$f":"C5","v":60},100,1.552178334452841,0,0,3.4722222222222222E-5,0,0,0,5.3895081057390311E-5,0]
["Wärme",{"$f":"C6","v":100},250,3.4182794649129868,0,0.95,0,0,0,3.2473654916673373,0,0]
["Strom(Dampfturbine)",{"$f":"C7","v":250},600,7.2550421659306039,0.6,0,0,0,4.3530252995583618,0,0,0]
["Strom(Gasturbine)",{"$f":"C8","v":600},null,0,0.65,0,0,0,0,0,0,0]
[null,null,null,0,null,null,null,null,{"$f":"SUM(I4:I9)","v":4.3530252995583618},{"$f":"SUM(J4:J9)","v":3.2473257520049001},{"$f":"SUM(K4:K9)","v":8.5689221832284596E-5},{"$f":"SUM(L4:L9)","v":2.2251039222551002E-2}]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]