{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Intro","Dashboard results","Project","Technology","Market ","Pathway definition and results","Data - technical","Data - economic","Data - environmental","Data - general","1. Pathway 1","2. Pathway 2","3. Pathway 3","4. Pathway 4","Dropdown list"],"not_rendered":{"charts":1,"images":26,"macros":1,"external_links":1,"defined_names":40,"comments":9,"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":"Intro","index":0,"n_rows":52,"n_cols":4,"rows_kept":52,"cut":false,"hidden":false,"merged":[[10,1,10,23],[7,1,7,10],[45,1,45,11],[51,1,51,14]]}
[]
[]
[]
[]
[null,"Introduction "]
[]
[null,"Background and purpose of the template "]
[null,"The goal of the Moonshot program is to support projects that aim at providing solutions that help the (chemical) industry in Flanders to become CO2 neutral by 2050. \n\nThe goal of this template is to provide guidance in the valorisation and sustainability assessment of Moonshot projects taking the overall Moonshot objective and specific MOT KPIs into account. \n\nThe template and guidelines are based on principles of TEA and LCA, however, are too limited to be used as a full TEA and LCA. The template is obliged during the execution of the approved Moonshot projects and is one of the deliverables that need to be submitted to Vlaio. Mid-term the project, a meeting with the advisory board members needs to be organized to discuss the results of the sustainability assessment. \n\nThe goals are the following: \nI.\tTo have a substantiated estimate of the economic and climate change impacts with the aim to identify the hot-spots (i.e. understand where the impact is coming from) and with these to update research targets from the proposal phase and define the next steps towards implementation (i.e. technology roadmap and follow-up trajectory); \nII.\tTo compare the economic and climate change impact with state-of-the-art and emerging technologies; \nIII.\tTo understand the contribution of a project to the specific MOT goals and KPIs;\nIV.\tTo specify what is required for a successful implementation. \n\nDetailed guidelines are available in the document titled \"methodological framework for the sustainability assessment of MOONSHOT initiatives\"."]
[]
[null,"Template developers"]
[null,"The template and framework are developed by a consortium led by VITO and subcontractors Deloitte, Antwerp University, KU Leuven and Ghent University. \nThe template and accompanying sustainability framework are commissioned by Vlaio. "]
[]
[null,"Contact information"]
[null,"For questions related to the template, please use one of the following e-mail addresses: "]
[null,"- Helpdesk - moonshot.sustainabilityframework@vito.be"]
[null,"- Catalisti - moonshot@catalisti.be"]
[]
[null,"Legend"]
[]
[null,"Worksheets"]
[null,"Name","Description ","Examples"]
[null,"Intro","Information on background and purpose of template, overview of worksheets and some general agreements. "]
[null,"Dashboard results","A summary of the main results is automatically generated in this dashboard based on the calculations in the other worksheets. "]
[null,"Project","Add general administrative information on your project.","Title, budget, partners,… "]
[null,"Technology","Describe your process, the benchmark technologies and the goals and scope of the sustainability assessment. ","Benchmark technologies, advantages of your technology, fit with the value chain and interested companies. "]
[null,"Market ","Describe market information for your targetted product(s) and an overview of relevant policy documents.","Price, production volume, CAGR, applications, link with roadmaps and regulation, link with MOT objective, link with other projects, interaction with companies and valoriation objectives. "]
[null,"Pathway definition and results","On this worksheet an overview of different pathways can be added. Furthermore, (sub)scenarios can be defined that allow to quickly see the impact of changes in defined parameters. Also, an overview of your main findings from the sustainability assessment is added here. ","Overview of the pathways, Impact availability of residue heat, subsidies, scale, summary of the results"]
[null,"Data - technical ","Add all technical input parameters for your mass and energy balance calculations, including the references. Calculations are performed on the pathway worksheet.","Yield, energy use, catalyst use, material choices,… "]
[null,"Data - economic","Add all economic input parameters for your calculations of the economic indicators, including the references. Calculations are performed on the pathway worksheet.","CAPEX, OPEX, revenues"]
[null,"Data - environmental ","Add all environmental input parameters for your calculations of the environmental impact indicator, including the references (mainly characterization factors). Calculations are performed on the pathway worksheet.","CO2 impact of electricity in kg CO2-equivalent per kWh"]
[null,"Data - general ","Add general information that is needed for the calculations that are not fixed values. Calculations are performed on the pathway worksheet.","CEPCI, regression function, conversion factors,…"]
[null,"1. Pathway 1","Calculation sheet for one pathway. Calculations of the mass and energy balance, the economic and environmental indicators are included here. This sheet also includes the PFD. The sheets for Pathway 2 (\"2. Pathway 2\"), 3 (\"3. Pathway 3\") and 4 (\"4. Pathway 4\") should be unhidden if multiple pathways are defined.","PFD, mass and energy balance, economic indicators, environmental indicators"]
[]
[null,"Color code used in the template"]
[]
[null,null,"Technological related worksheets and information"]
[null,null,"Economic related worksheets and information"]
[null,null,"Environmental related worksheets and information"]
[]
[null,"xxx","Fixed input values that are used in the calculation sheets. These can be pre-defined values or values provided by the researchers. These values can be varied in the sensitivity analysis. "]
[null,"xxx","Calculated/linked values that are used in the calculation sheets. These cannot be used in the sensitivity analysis as these are dependent on other cells. This color code should not be added on the calculation worksheet.  "]
[null,"xxx","Values that are interesting to know, but that are not used in calculation sheets. Changing these values does not have any effect on the calculations. These values can also not be used in the sensitivity analysis.  "]
[null,null,"Cells should not contain any content. "]
[]
[null,"Standard formulas"]
[null,"To make the models dynamic, some standard formula structures are provided. These formula structures need to be used. \nThe bold parts need to be replaced in the formulas. The row number 'xx' in column F, needs to be replaced with the row number where the year is indicated. \n\nDepreciation: linear depreciation is used in the template."]
[null,"Reinvestment cost","IF(e_ecolifetime_yr=lifetime installation;0;IF(Fxx>=e_ecolifetime_yr;0;IF(ROUNDDOWN((Fxx/lifetime installation);0)=(Fxx/lifetime installation);investment cost formula;0))"]
[null,"Operational cost/Revenues","IF(Fxx>e_ecolifetime_yr;0;formula OPEX/revenues)"]
[null,"Depreciation","IF(Fxx>e_ecolifetime_yr;0;investment installation/lifetime installation)"]
[]
[null,"Disclaimer"]
[null,"Notwithstanding that this template has been prepared by the developers with the utmost care, using reliable sources, this template is provided on an \"AS IS\" and \"AS AVAILABLE\" basis. The developers make no warranties of any kind, express or implied, including but not limited to warranties of merchantability, fitness for a particular purpose or non-infringement of intellectual property rights, with respect to this template. The developers do not accept any responsibility or liability in relation to the use of this template. Use of this template by the user is at his/her own risk. The developers of the template are not responsible for mistakes, inaccurate data, wrong use and interpretation of the results. \n\nThis template cannot be reproduced or publicly distributed in whole or in part without prior written consent of Vlaio and the developers. "]

{"sheet":"Dashboard results","index":1,"n_rows":128,"n_cols":11,"rows_kept":128,"cut":false,"hidden":false,"merged":[[21,2,21,3],[40,2,40,3],[42,3,46,3],[11,5,11,7],[11,10,14,12],[13,5,13,7],[15,5,15,7],[17,5,17,7],[42,10,46,12],[1,2,1,13],[3,2,3,3],[5,5,5,7],[7,5,7,7],[9,5,9,7],[107,3,111,3],[115,3,119,3],[107,5,111,7],[113,5,113,7],[115,5,119,7],[48,10,48,12],[50,10,55,12],[79,3,83,3],[87,3,91,3],[85,5,85,7],[79,5,83,7],[87,5,91,7],[50,3,55,3]]}
[]
[null,null,"Disclaimer: This dashboard displays an overview of important data, each time referring to the different input worksheets. Data should not be entered in this worksheet by the registrants."]
[]
[null,null,"General project information"]
[]
[null,null,null,{"$f":"Project!$B$6","v":"Project acronym"},null,{"$f":"IF(Project!$C$6=0,\"\",Project!$C$6)","v":""},null,null,null,{"$f":"Technology!$B$6","v":"Targeted product(s)"},{"$f":"IF(Technology!$C$6=0,\"\",Technology!$C$6)","v":""}]
[]
[null,null,null,{"$f":"Project!$B$9","v":"Start date"},null,{"$f":"IF(Project!$C$9=0,\"\",Project!$C$9)","v":""},null,null,null,{"$f":"Technology!$B$11","v":"Current TRL "},{"$f":"IF(Technology!$C$11=0,\"\",Technology!$C$11)","v":""}]
[]
[null,null,null,{"$f":"Project!$B$10","v":"Project duration (months)"},null,{"$f":"IF(Project!$C$10=0,\"\",Project!$C$10)","v":""},null,null,null,{"$f":"Technology!$B$32","v":"Functional unit (FU)"},{"$f":"IF(Technology!$C$32=0,\"\",Technology!$C$32)","v":""}]
[]
[null,null,null,{"$f":"Project!$B$11","v":"Total budget (€)"},null,{"$f":"IF(Project!$C$11=0,\"\",Project!$C$11)","v":""},null,null,null,{"$f":"Technology!$B$8","v":"Process description"},{"$f":"IF(Technology!$B$9=0,\"\",Technology!$B$9)","v":""}]
[]
[null,null,null,{"$f":"Project!$B$12","v":"Total number of person-months"},null,{"$f":"IF(Project!$C$12=0,\"\",Project!$C$12)","v":""}]
[]
[null,null,null,{"$f":"Project!$B$13","v":"Lead partner (coordinator)"},null,{"$f":"IF(Project!$C$13=0,\"\",Project!$C$13)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"Technology!$B$23","v":"Geographical scope"},{"$f":"IF(Technology!$C$23=0,\"\",Technology!$C$23)","v":"Flanders"}]
[null,null,null,{"$f":"Project!$B$14","v":"Other consortium partners"},null,{"$f":"IF(Project!$C$14=0,\"\",Project!$C$14)","v":""}]
[]
[]
[]
[null,null,"Selected Pathway"]
[]
[null,null,null,"Select the desired pathway that needs to be shown in the dashboard"]
[null,null,null,"1. Pathway 1 "]
[]
[]
[]
[null,null,"Detailed Technical indicators by Pathway"]
[]
[null,null,null,"Technical Indicators",null,{"$f":"$D$25","v":"1. Pathway 1 "},null,{"$f":"'Pathway definition and results'!$E$28","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!$F$28","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!$G$28","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!$H$28","v":"4. Pathway 4 "}]
[null,null,null,"Recycled content (%)",null,{"$f":"INDEX($H$32:$K$37,1,IF(F31=H31,1,IF(F31=I31,2,IF(F31=J31,3,4))))","v":"-"},null,{"$f":"IF('Pathway definition and results'!E40=0,\"-\",'Pathway definition and results'!E40)","v":"-"},{"$f":"IF('Pathway definition and results'!F40=0,\"-\",'Pathway definition and results'!F40)","v":"-"},{"$f":"IF('Pathway definition and results'!G40=0,\"-\",'Pathway definition and results'!G40)","v":"-"},{"$f":"IF('Pathway definition and results'!H40=0,\"-\",'Pathway definition and results'!H40)","v":"-"}]
[null,null,null,"Renewable content (%)",null,{"$f":"INDEX($H$32:$K$37,2,IF(F31=H31,1,IF(F31=I31,2,IF(F31=J31,3,4))))","v":"-"},null,{"$f":"IF('Pathway definition and results'!E41=0,\"-\",'Pathway definition and results'!E41)","v":"-"},{"$f":"IF('Pathway definition and results'!F41=0,\"-\",'Pathway definition and results'!F41)","v":"-"},{"$f":"IF('Pathway definition and results'!G41=0,\"-\",'Pathway definition and results'!G41)","v":"-"},{"$f":"IF('Pathway definition and results'!H41=0,\"-\",'Pathway definition and results'!H41)","v":"-"}]
[null,null,null,"Reuse rate (%)",null,{"$f":"INDEX($H$32:$K$37,3,IF(F31=H31,1,IF(F31=I31,2,IF(F31=J31,3,4))))","v":"-"},null,{"$f":"IF('Pathway definition and results'!E42=0,\"-\",'Pathway definition and results'!E42)","v":"-"},{"$f":"IF('Pathway definition and results'!F42=0,\"-\",'Pathway definition and results'!F42)","v":"-"},{"$f":"IF('Pathway definition and results'!G42=0,\"-\",'Pathway definition and results'!G42)","v":"-"},{"$f":"IF('Pathway definition and results'!H42=0,\"-\",'Pathway definition and results'!H42)","v":"-"}]
[null,null,null,"Recycling rate (%)",null,{"$f":"INDEX($H$32:$K$37,4,IF(F31=H31,1,IF(F31=I31,2,IF(F31=J31,3,4))))","v":"-"},null,{"$f":"IF('Pathway definition and results'!E43=0,\"-\",'Pathway definition and results'!E43)","v":"-"},{"$f":"IF('Pathway definition and results'!F43=0,\"-\",'Pathway definition and results'!F43)","v":"-"},{"$f":"IF('Pathway definition and results'!G43=0,\"-\",'Pathway definition and results'!G43)","v":"-"},{"$f":"IF('Pathway definition and results'!H43=0,\"-\",'Pathway definition and results'!H43)","v":"-"}]
[null,null,null,"Recycling output rate (%)",null,{"$f":"INDEX($H$32:$K$37,5,IF(F31=H31,1,IF(F31=I31,2,IF(F31=J31,3,4))))","v":"-"},null,{"$f":"IF('Pathway definition and results'!E44=0,\"-\",'Pathway definition and results'!E44)","v":"-"},{"$f":"IF('Pathway definition and results'!F44=0,\"-\",'Pathway definition and results'!F44)","v":"-"},{"$f":"IF('Pathway definition and results'!G44=0,\"-\",'Pathway definition and results'!G44)","v":"-"},{"$f":"IF('Pathway definition and results'!H44=0,\"-\",'Pathway definition and results'!H44)","v":"-"}]
[null,null,null,"Share of renewable energy (%)",null,{"$f":"INDEX($H$32:$K$37,6,IF(F31=H31,1,IF(F31=I31,2,IF(F31=J31,3,4))))","v":"-"},null,{"$f":"IF('Pathway definition and results'!E45=0,\"-\",'Pathway definition and results'!E45)","v":"-"},{"$f":"IF('Pathway definition and results'!F45=0,\"-\",'Pathway definition and results'!F45)","v":"-"},{"$f":"IF('Pathway definition and results'!G45=0,\"-\",'Pathway definition and results'!G45)","v":"-"},{"$f":"IF('Pathway definition and results'!H45=0,\"-\",'Pathway definition and results'!H45)","v":"-"}]
[]
[]
[]
[null,null,"Economic Parameters"]
[]
[null,null,null,{"$f":"IFERROR(F67,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(F70,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"IRR (Internal Rate of Return)",null,null,null,null,null,null,"Total manufacturing cost (€/yr)"]
[]
[null,null,null,{"$f":"\"The Interal Rate of Return (IRR) for \" & MID(F62,4,9) & \" is \" & TEXT(D43,\"0,0%\") & \".\"\n& \" The IRR is a metric used in financial analysis to estimate the profitability of potential investments. The IRR is a discount rate that makes the net present value (NPV) of all cash flows equal to zero in a discounted cash flow analysis.\"","v":"The Interal Rate of Return (IRR) for Pathway 1 is 00%. The IRR is a metric used in financial analysis to estimate the profitability of potential investments. The IRR is a discount rate that makes the net present value (NPV) of all cash flows equal to zero in a discounted cash flow analysis."},null,null,null,null,null,null,{"$f":"\"The total manufacturing cost (in €/yr) for \" & MID(F62,4,9) & \" is \" & TEXT(K43,\"#.##0,00\") & \" €/yr. This represents the sum of the total operational expenditures for one year.\"","v":"The total manufacturing cost (in €/yr) for Pathway 1 is .000 €/yr. This represents the sum of the total operational expenditures for one year."}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Detailed Economic indicators by Pathway"]
[]
[null,null,null,"Economic Parameters",null,{"$f":"$D$25","v":"1. Pathway 1 "},null,{"$f":"'Pathway definition and results'!$E$28","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!$F$28","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!$G$28","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!$H$28","v":"4. Pathway 4 "}]
[null,null,null,"Investment cost (total) (€)",null,{"$f":"INDEX($H$63:$K$74,1,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E46","v":0},{"$f":"'Pathway definition and results'!$F46","v":0},{"$f":"'Pathway definition and results'!$G46","v":0},{"$f":"'Pathway definition and results'!$H46","v":0}]
[null,null,null,"Operational cost (total) (€/yr)",null,{"$f":"INDEX($H$63:$K$74,2,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E47","v":0},{"$f":"'Pathway definition and results'!$F47","v":0},{"$f":"'Pathway definition and results'!$G47","v":0},{"$f":"'Pathway definition and results'!$H47","v":0}]
[null,null,null,"Revenues (total) (€/yr)",null,{"$f":"INDEX($H$63:$K$74,3,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E48","v":0},{"$f":"'Pathway definition and results'!$F48","v":0},{"$f":"'Pathway definition and results'!$G48","v":0},{"$f":"'Pathway definition and results'!$H48","v":0}]
[null,null,null,"NPV (€)",null,{"$f":"INDEX($H$63:$K$74,4,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E49","v":0},{"$f":"'Pathway definition and results'!$F49","v":0},{"$f":"'Pathway definition and results'!$G49","v":0},{"$f":"'Pathway definition and results'!$H49","v":0}]
[null,null,null,"IRR (%)",null,{"$f":"INDEX($H$63:$K$74,5,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E50","v":0},{"$f":"'Pathway definition and results'!$F50","v":0},{"$f":"'Pathway definition and results'!$G50","v":0},{"$f":"'Pathway definition and results'!$H50","v":0}]
[null,null,null,"PBP (yr)",null,{"$f":"INDEX($H$63:$K$74,6,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E51","v":0},{"$f":"'Pathway definition and results'!$F51","v":0},{"$f":"'Pathway definition and results'!$G51","v":0},{"$f":"'Pathway definition and results'!$H51","v":0}]
[null,null,null,"DPBP (yr)",null,{"$f":"INDEX($H$63:$K$74,7,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E52","v":0},{"$f":"'Pathway definition and results'!$F52","v":0},{"$f":"'Pathway definition and results'!$G52","v":0},{"$f":"'Pathway definition and results'!$H52","v":0}]
[null,null,null,"Total manufacturing cost (€/yr)",null,{"$f":"INDEX($H$63:$K$74,8,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E53","v":0},{"$f":"'Pathway definition and results'!$F53","v":0},{"$f":"'Pathway definition and results'!$G53","v":0},{"$f":"'Pathway definition and results'!$H53","v":0}]
[null,null,null,{"$f":"\"Levelized cost of product\"  & \" \" & \"(\" &'1. Pathway 1'!C140 & \")\"","v":"Levelized cost of product (€/ton)"},null,{"$f":"INDEX($H$63:$K$74,9,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E54","v":0},{"$f":"'Pathway definition and results'!$F54","v":0},{"$f":"'Pathway definition and results'!$G54","v":0},{"$f":"'Pathway definition and results'!$H54","v":0}]
[null,null,null,{"$f":"\"CAPEX\" & \" \" & \"(\" &'1. Pathway 1'!C141 & \")\"","v":"CAPEX (€/ton)"},null,{"$f":"INDEX($H$63:$K$74,10,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E55","v":0},{"$f":"'Pathway definition and results'!$F55","v":0},{"$f":"'Pathway definition and results'!$G55","v":0},{"$f":"'Pathway definition and results'!$H55","v":0}]
[null,null,null,{"$f":"\"OPEX\" & \" \" & \"(\" &'1. Pathway 1'!C142 & \")\"","v":"OPEX (€/ton)"},null,{"$f":"INDEX($H$63:$K$74,11,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E56","v":0},{"$f":"'Pathway definition and results'!$F56","v":0},{"$f":"'Pathway definition and results'!$G56","v":0},{"$f":"'Pathway definition and results'!$H56","v":0}]
[null,null,null,{"$f":"\"Targeted product current market price\" & \" \" & \"(\" &'Data - economic'!E73 & \")\"","v":"Targeted product current market price (€/ton)"},null,{"$f":"INDEX($H$63:$K$74,12,IF($F$62=$H$62,1,IF($F$62=$I$62,2,IF($F$62=$J$62,3,4))))","v":0},null,{"$f":"'Data - economic'!I73","v":0},{"$f":"'Data - economic'!J73","v":0},{"$f":"'Data - economic'!K73","v":0},{"$f":"'Data - economic'!L73","v":0}]
[]
[]
[]
[null,null,"Environmental Parameters"]
[]
[null,null,null,{"$f":"IFERROR($F$99,0)","v":0},null,{"$f":"IFERROR($F$101,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Net climate change impact (in ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) &\")\"","v":"Net climate change impact (in ton CO2eq/FU)"},null,{"$f":"\"CO2eq avoided compared to benchmark (in ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) &\")\"","v":"CO2eq avoided compared to benchmark (in ton CO2eq/FU)"}]
[]
[null,null,null,{"$f":"\"The net climate change impact (in ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) &\") for \" & MID($F$98,4,9) & \" is \" & TEXT($D$80,\"#.##0,00\") & \" ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) & \". The net climate change impact is the potential impact of all greenhouse gas (GHG) emissions emitted during the entire lifecycle of the product or service.\" & \" The yearly average potential impact is \" & TEXT(F100,\"#.##0,00\") & \" ton CO2eq/yr.\"","v":"The net climate change impact (in ton CO2eq/FU) for Pathway 1 is .000 ton CO2eq/FU. The net climate change impact is the potential impact of all greenhouse gas (GHG) emissions emitted during the entire lifecycle of the product or service. The yearly average potential impact is .000 ton CO2eq/yr."},null,{"$f":"\"The CO2eq avoided compared to the benchmark (in ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) &\") for \" & MID($F$98,4,9) & \" is \" & TEXT($F$80,\"#.##0,00\") & \" ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) & \". This represents the difference between the benchmark process inserted in the 'Technology' tab and the net climate change impact of the innovation which is included in the dashboard.\" & \" The yearly average CO2eq avoided compared to the benchmark is \" & TEXT(F102,\"#.##0,00\") & \" ton CO2eq/yr.\"  & \" \" & \"A negative value means that the benchmark has a lower climate change impact compared to the innovation\"","v":"The CO2eq avoided compared to the benchmark (in ton CO2eq/FU) for Pathway 1 is .000 ton CO2eq/FU. This represents the difference between the benchmark process inserted in the 'Technology' tab and the net climate change impact of the innovation which is included in the dashboard. The yearly average CO2eq avoided compared to the benchmark is .000 ton CO2eq/yr. A negative value means that the benchmark has a lower climate change impact compared to the innovation"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Detailed Environmental indicators by Pathway"]
[]
[null,null,null,"Environmental Parameters",null,{"$f":"$D$25","v":"1. Pathway 1 "},null,{"$f":"'Pathway definition and results'!$E$28","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!$F$28","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!$G$28","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!$H$28","v":"4. Pathway 4 "}]
[null,null,null,{"$f":"\"Net climate change impact (ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) &\")\"","v":"Net climate change impact (ton CO2eq/FU)"},null,{"$f":"INDEX($H$99:$K$102,1,IF($F$98=$H$98,1,IF($F$98=$I$98,2,IF($F$98=$J$98,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E57","v":0},{"$f":"'Pathway definition and results'!$F57","v":0},{"$f":"'Pathway definition and results'!$G57","v":0},{"$f":"'Pathway definition and results'!$H57","v":0}]
[null,null,null,"Net climate change impact (ton CO2eq/yr)",null,{"$f":"INDEX($H$99:$K$102,2,IF($F$98=$H$98,1,IF($F$98=$I$98,2,IF($F$98=$J$98,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E58","v":0},{"$f":"'Pathway definition and results'!$F58","v":0},{"$f":"'Pathway definition and results'!$G58","v":0},{"$f":"'Pathway definition and results'!$H58","v":0}]
[null,null,null,{"$f":"\"CO2eq avoided compared to benchmark (ton CO2eq/\" & IF(K10=\"\",\"FU\",K10) &\")\"","v":"CO2eq avoided compared to benchmark (ton CO2eq/FU)"},null,{"$f":"INDEX($H$99:$K$102,3,IF($F$98=$H$98,1,IF($F$98=$I$98,2,IF($F$98=$J$98,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E59","v":0},{"$f":"'Pathway definition and results'!$F59","v":0},{"$f":"'Pathway definition and results'!$G59","v":0},{"$f":"'Pathway definition and results'!$H59","v":0}]
[null,null,null,"CO2eq avoided compared to benchmark (ton CO2eq/yr)",null,{"$f":"INDEX($H$99:$K$102,4,IF($F$98=$H$98,1,IF($F$98=$I$98,2,IF($F$98=$J$98,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!$E60","v":0},{"$f":"'Pathway definition and results'!$F60","v":0},{"$f":"'Pathway definition and results'!$G60","v":0},{"$f":"'Pathway definition and results'!$H60","v":0}]
[]
[]
[]
[null,null,"Combined Parameters"]
[]
[null,null,null,{"$f":"IFERROR($F$127,0)","v":0},null,{"$f":"IFERROR($F$128,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Carbon abatement cost (€/ton CO2eq avoided)",null,"Energy use per ton CO2 avoided (MWh/ton CO2eq avoided)"]
[]
[null,null,null,{"$f":"\"The Carbon abatement cost (in €/ton CO2eq avoided) for \" & MID($F$126,4,9) & \" is \" & TEXT($D$108,\"#.##0,00\") & \" €/ton CO2eq avoided. This measure helps to identify the most cost-effective strategy to reduce GHG emissions.\"","v":"The Carbon abatement cost (in €/ton CO2eq avoided) for Pathway 1 is .000 €/ton CO2eq avoided. This measure helps to identify the most cost-effective strategy to reduce GHG emissions."},null,{"$f":"\"The CO2 avoided per MWh of energy used (in MWh/ton CO2eq avoided) for \" & MID($F$126,4,9) & \" is \" & TEXT($F$108,\"#.##0,00\") & \" MWh/ton CO2eq avoided.\"","v":"The CO2 avoided per MWh of energy used (in MWh/ton CO2eq avoided) for Pathway 1 is .000 MWh/ton CO2eq avoided."}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Detailed Combined indicators by Pathway"]
[]
[null,null,null,"Combined Parameters",null,{"$f":"$D$25","v":"1. Pathway 1 "},null,{"$f":"'Pathway definition and results'!$E$28","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!$F$28","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!$G$28","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!$H$28","v":"4. Pathway 4 "}]
[null,null,null,"Carbon abatement cost (€/ton CO2eq avoided)",null,{"$f":"INDEX($H$127:$K$128,1,IF($F$126=$H$126,1,IF($F$126=$I$126,2,IF($F$126=$J$126,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!E61","v":0},{"$f":"'Pathway definition and results'!F61","v":0},{"$f":"'Pathway definition and results'!G61","v":0},{"$f":"'Pathway definition and results'!H61","v":0}]
[null,null,null,"Energy use per ton avoided CO2eq (MWh/ton CO2eq avoided)",null,{"$f":"INDEX($H$127:$K$128,2,IF($F$126=$H$126,1,IF($F$126=$I$126,2,IF($F$126=$J$126,3,4))))","v":0},null,{"$f":"'Pathway definition and results'!E62","v":0},{"$f":"'Pathway definition and results'!F62","v":0},{"$f":"'Pathway definition and results'!G62","v":0},{"$f":"'Pathway definition and results'!H62","v":0}]

{"sheet":"Project","index":2,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Project sheet"]
[]
[null,"Project acronym"]
[null,"Full title"]
[null,"Project number"]
[null,"Start date"]
[null,"Project duration (months)"]
[null,"Total budget (€)"]
[null,"Total number of person-months"]
[null,"Lead partner (coordinator)"]
[null,"Other consortium partners"]
[null,"Contact information coordinator"]
[]
[]
[null,"Version "]
[null,"Date"]

{"sheet":"Technology","index":3,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[15,4,15,6],[16,4,16,6],[31,2,31,10],[38,1,38,10],[34,1,34,10],[29,2,29,10],[5,2,5,10],[8,1,8,10],[10,2,10,10],[22,2,22,10],[24,2,24,10],[20,1,20,10],[13,4,13,6],[14,7,14,10],[15,7,15,10],[16,7,16,10],[14,4,14,6],[13,7,13,10]]}
[]
[]
[]
[null,"Technology description "]
[]
[null,"Targeted product(s)"]
[]
[null,"Process description"]
[]
[]
[null,"Current TRL "]
[]
[null,"Benchmark technologies"]
[null,"Benchmark process","TRL","Climate change impact (ton CO2eq/FU)","Description",null,null,"Position of new technology compared to benchmark process"]
[]
[]
[]
[]
[null,"Purpose of the sustainability assessment"]
[null,"Describe the specific purpose that you have defined for the sustainability impact calculation. "]
[]
[]
[null,"Geographical scope","Flanders"]
[]
[null,"Temporal scope","Replace with current year unless a different choice is made. In the latter case an explanation needs to be added as well. "]
[]
[]
[null,"System boundaries"]
[null,"Select option below","Explain choice"]
[]
[]
[null,"Functional unit (FU)"]
[]
[null,"Explain the functional unit that you have selected for the sustainability impact calculation. "]
[]
[]
[null,"Multifunctionality - methodological choice"]
[null,"Describe the methodological choice that is selected in case of a multi-input or multi-ouput system"]

{"sheet":"Market ","index":4,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[6,3,6,9]]}
[]
[]
[]
[null,"Market description"]
[]
[null,"How does the current market of your targeted product look like? "]
[null,"Targeted product 1"]
[null,"Global production (ton/yr)"]
[null,"Belgian production (ton/yr)"]
[null,"Global demand (ton/yr) "]
[null,"Targeted market share "]
[null,"CAGR (%)"]
[null,"Main market players"]
[null,"Main market players Flanders"]
[null,"Price (€/ton)"]
[null,"Main application(s)"]
[null,"Targeted application(s)"]
[null,"Main production technology"]
[null,"CO2 footprint fossil-based/current main production route (ton CO2eq/ton product)"]
[null,"Varia"]
[]
[]
[null,"Relevant regulations/Policy measures"]
[null,"Which regulations or policy measures can impact (both positive or negative) your innovation?  "]
[null,"Regulation/Policy measure","Description/relevancy for the project"]

{"sheet":"Pathway definition and results","index":5,"n_rows":82,"n_cols":8,"rows_kept":82,"cut":false,"hidden":false,"merged":[[74,2,74,8],[78,2,78,8],[82,2,82,8],[4,3,4,8],[5,3,5,8],[6,3,6,8],[7,3,7,8],[66,2,66,8],[2,2,2,3],[11,2,11,3],[19,2,19,3],[26,2,26,3],[70,2,70,8]]}
[]
[]
[null,null,"Pathway definition and results"]
[]
[null,null,"Pathway 1 "]
[null,null,"Pathway 2"]
[null,null,"Pathway 3"]
[null,null,"Pathway 4 "]
[]
[]
[]
[null,null,"Scale"]
[null,null,"Parameter","Unit",{"$f":"\"1.\" & \" \" & C5","v":"1. Pathway 1 "},{"$f":"\"2.\" & \" \" & C6","v":"2. Pathway 2"},{"$f":"\"3.\" & \" \" & C7","v":"3. Pathway 3"},{"$f":"\"4.\" & \" \" & C8","v":"4. Pathway 4 "}]
[null,null,"Feedstock x input ","ton/yr"]
[null,null,"Production x ","ton/yr"]
[null,null,"Annual operating time","hr/yr",8000,8000,8000,8000]
[]
[]
[]
[null,null,"What-if parameter"]
[null,null,"Parameter",null,{"$f":"E13","v":"1. Pathway 1 "},{"$f":"F13","v":"2. Pathway 2"},{"$f":"G13","v":"3. Pathway 3"},{"$f":"H13","v":"4. Pathway 4 "}]
[null,null,"Subsidies",null,0,0,0,0]
[]
[]
[]
[]
[null,null,"Summary main results "]
[null,null,"Parameter","Unit",{"$f":"E13","v":"1. Pathway 1 "},{"$f":"F13","v":"2. Pathway 2"},{"$f":"G13","v":"3. Pathway 3"},{"$f":"H13","v":"4. Pathway 4 "}]
[null,null,"Input"]
[null,null,"Feedstock ","ton/yr"]
[null,null,"Catalyst","ton/yr"]
[null,null,"Solvent","ton/yr"]
[]
[null,null,"Electricity","MWh/yr"]
[]
[null,null,"Heat","MWh/yr"]
[null,null,"Output"]
[null,null,"Annual production volume","ton/yr"]
[null,null,"Technical indicators"]
[null,null,"Recycled content","%",{"$f":"IF('1. Pathway 1'!D70=0,\"-\",'1. Pathway 1'!D70)","v":"-"},{"$f":"IF('2. Pathway 2'!D70=0,\"-\",'2. Pathway 2'!D70)","v":"-"},{"$f":"IF('3. Pathway 3'!D70=0,\"-\",'3. Pathway 3'!D70)","v":"-"},{"$f":"IF('4. Pathway 4'!D70=0,\"-\",'4. Pathway 4'!D70)","v":"-"}]
[null,null,"Renewable content","%",{"$f":"IF('1. Pathway 1'!D71=0,\"-\",'1. Pathway 1'!D71)","v":"-"},{"$f":"IF('2. Pathway 2'!D71=0,\"-\",'2. Pathway 2'!D71)","v":"-"},{"$f":"IF('3. Pathway 3'!D71=0,\"-\",'3. Pathway 3'!D71)","v":"-"},{"$f":"IF('4. Pathway 4'!D71=0,\"-\",'4. Pathway 4'!D71)","v":"-"}]
[null,null,"Reuse rate","%",{"$f":"IF('1. Pathway 1'!D72=0,\"-\",'1. Pathway 1'!D72)","v":"-"},{"$f":"IF('2. Pathway 2'!D72=0,\"-\",'2. Pathway 2'!D72)","v":"-"},{"$f":"IF('3. Pathway 3'!D72=0,\"-\",'3. Pathway 3'!D72)","v":"-"},{"$f":"IF('4. Pathway 4'!D72=0,\"-\",'4. Pathway 4'!D72)","v":"-"}]
[null,null,"Recycling rate","%",{"$f":"IF('1. Pathway 1'!D73=0,\"-\",'1. Pathway 1'!D73)","v":"-"},{"$f":"IF('2. Pathway 2'!D73=0,\"-\",'2. Pathway 2'!D73)","v":"-"},{"$f":"IF('3. Pathway 3'!D73=0,\"-\",'3. Pathway 3'!D73)","v":"-"},{"$f":"IF('4. Pathway 4'!D73=0,\"-\",'4. Pathway 4'!D73)","v":"-"}]
[null,null,"Recycling output rate","%",{"$f":"IF('1. Pathway 1'!D74=0,\"-\",'1. Pathway 1'!D74)","v":"-"},{"$f":"IF('2. Pathway 2'!D74=0,\"-\",'2. Pathway 2'!D74)","v":"-"},{"$f":"IF('3. Pathway 3'!D74=0,\"-\",'3. Pathway 3'!D74)","v":"-"},{"$f":"IF('4. Pathway 4'!D74=0,\"-\",'4. Pathway 4'!D74)","v":"-"}]
[null,null,"Share of renewable energy","%",{"$f":"IF('1. Pathway 1'!D75=0,\"-\",'1. Pathway 1'!D75)","v":"-"},{"$f":"IF('2. Pathway 2'!D75=0,\"-\",'2. Pathway 2'!D75)","v":"-"},{"$f":"IF('3. Pathway 3'!D75=0,\"-\",'3. Pathway 3'!D75)","v":"-"},{"$f":"IF('4. Pathway 4'!D75=0,\"-\",'4. Pathway 4'!D75)","v":"-"}]
[null,null,"Investment cost (total)","€",{"$f":"'1. Pathway 1'!E80","v":0},{"$f":"'2. Pathway 2'!E80","v":0},{"$f":"'3. Pathway 3'!E80","v":0},{"$f":"'4. Pathway 4'!E80","v":0}]
[null,null,"Operational cost (total)","€/yr",{"$f":"'1. Pathway 1'!F86","v":0},{"$f":"'2. Pathway 2'!F86","v":0},{"$f":"'3. Pathway 3'!F86","v":0},{"$f":"'4. Pathway 4'!F86","v":0}]
[null,null,"Revenues (total)","€/yr",{"$f":"'1. Pathway 1'!F108","v":0},{"$f":"'2. Pathway 2'!F108","v":0},{"$f":"'3. Pathway 3'!F108","v":0},{"$f":"'4. Pathway 4'!F108","v":0}]
[null,null,"NPV","€",{"$f":"'1. Pathway 1'!D135","v":0},{"$f":"'2. Pathway 2'!D135","v":0},{"$f":"'3. Pathway 3'!D135","v":0},{"$f":"'4. Pathway 4'!D135","v":0}]
[null,null,"IRR","%",{"$f":"IFERROR('1. Pathway 1'!D136,0)","v":0},{"$f":"IFERROR('2. Pathway 2'!D136,0)","v":0},{"$f":"IFERROR('3. Pathway 3'!D136,0)","v":0},{"$f":"IFERROR('4. Pathway 4'!D136,0)","v":0}]
[null,null,"PBP","yr",{"$f":"'1. Pathway 1'!D137","v":0},{"$f":"'2. Pathway 2'!D137","v":0},{"$f":"'3. Pathway 3'!D137","v":0},{"$f":"'4. Pathway 4'!D137","v":0}]
[null,null,"DPBP","yr",{"$f":"'1. Pathway 1'!D138","v":0},{"$f":"'2. Pathway 2'!D138","v":0},{"$f":"'3. Pathway 3'!D138","v":0},{"$f":"'4. Pathway 4'!D138","v":0}]
[null,null,"Total manufacturing cost","€/yr",{"$f":"'1. Pathway 1'!D139","v":0},{"$f":"'2. Pathway 2'!D139","v":0},{"$f":"'3. Pathway 3'!D139","v":0},{"$f":"'4. Pathway 4'!D139","v":0}]
[null,null,"Levelized cost of product",{"$f":"'1. Pathway 1'!C140","v":"€/ton"},{"$f":"'1. Pathway 1'!D140","v":0},{"$f":"'2. Pathway 2'!D140","v":0},{"$f":"'3. Pathway 3'!D140","v":0},{"$f":"'4. Pathway 4'!D140","v":0}]
[null,null,"CAPEX",{"$f":"'1. Pathway 1'!C141","v":"€/ton"},{"$f":"'1. Pathway 1'!D141","v":0},{"$f":"'2. Pathway 2'!D141","v":0},{"$f":"'3. Pathway 3'!D141","v":0},{"$f":"'4. Pathway 4'!D141","v":0}]
[null,null,"OPEX",{"$f":"'1. Pathway 1'!C142","v":"€/ton"},{"$f":"'1. Pathway 1'!D142","v":0},{"$f":"'2. Pathway 2'!D142","v":0},{"$f":"'3. Pathway 3'!D142","v":0},{"$f":"'4. Pathway 4'!D142","v":0}]
[null,null,"Net total climate change impact ",{"$f":"'1. Pathway 1'!C174","v":"ton CO2eq/FU"},{"$f":"'1. Pathway 1'!D174","v":0},{"$f":"'2. Pathway 2'!D174","v":0},{"$f":"'3. Pathway 3'!D174","v":0},{"$f":"'4. Pathway 4'!D174","v":0}]
[null,null,null,{"$f":"'1. Pathway 1'!C175","v":"ton CO2eq/yr"},{"$f":"'1. Pathway 1'!D175","v":0},{"$f":"'2. Pathway 2'!D175","v":0},{"$f":"'3. Pathway 3'!D175","v":0},{"$f":"'4. Pathway 4'!D175","v":0}]
[null,null,"CO2eq avoided compared to benchmark",{"$f":"'1. Pathway 1'!C176","v":"ton CO2eq/FU"},{"$f":"'1. Pathway 1'!D176","v":0},{"$f":"'2. Pathway 2'!D176","v":0},{"$f":"'3. Pathway 3'!D176","v":0},{"$f":"'4. Pathway 4'!D176","v":0}]
[null,null,null,{"$f":"'1. Pathway 1'!C177","v":"ton CO2eq/yr"},{"$f":"'1. Pathway 1'!D177","v":0},{"$f":"'2. Pathway 2'!D177","v":0},{"$f":"'3. Pathway 3'!D177","v":0},{"$f":"'4. Pathway 4'!D177","v":0}]
[null,null,"Carbon abatement cost",{"$f":"'1. Pathway 1'!C180","v":"€/ton CO2eq avoided"},{"$f":"'1. Pathway 1'!D180","v":0},{"$f":"'2. Pathway 2'!D180","v":0},{"$f":"'3. Pathway 3'!D180","v":0},{"$f":"'4. Pathway 4'!D180","v":0}]
[null,null,"Energy use per ton avoided CO2eq ",{"$f":"'1. Pathway 1'!C181","v":"MWh/ton CO2eq avoided"},{"$f":"'1. Pathway 1'!D181","v":0},{"$f":"'2. Pathway 2'!D181","v":0},{"$f":"'3. Pathway 3'!D181","v":0},{"$f":"'4. Pathway 4'!D181","v":0}]
[]
[]
[null,null,"Main limitations calculations"]
[null,null,"Describe the main limitations of your calculations here. For example the system boundaries like not considering the cost of certain auxiliary products or costs for waste management or downstream processing."]
[]
[]
[null,null,"Main conclusions economic feasibility "]
[null,null,"Describe the main conclusions from the economic calculations as well as the research targets that need to be met. "]
[]
[]
[null,null,"Main conclusions climate change impact "]
[null,null,"Describe the main conclusions from the environmental calculations. "]
[]
[]
[null,null,"Other environmental impacts than climate change (optional) "]
[null,null,"Describe other environmental impacts that might be important for the project under evaluation and its future development and implementation"]
[]
[]
[null,null,"Contribution to the MOT KPIs and goals"]
[null,null,"Describe the main conclusions on the contribution to the MOT KPIs and goals. "]

{"sheet":"Data - technical","index":6,"n_rows":129,"n_cols":12,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Technical data inventory"]
[]
[]
[]
[null,null,null,"Parameter","Unit","Indicative value","Range","Data type",{"$f":"'Pathway definition and results'!E13","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!F13","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!G13","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!H13","v":"4. Pathway 4 "}]
[null,"Raw material extraction/feedstock"]
[null,"Feedstock x ","Mass In","Scale","ton/yr"]
[null,null,null,"Dry matter","%"]
[null,null,null,"Composition"]
[null,null,null,"> x "]
[null,null,null,"> x "]
[]
[]
[null,"Technology x ","Mass In"]
[null,null,"Mass Out"]
[null,null,"Energy"]
[null,null,"Process"]
[null,null,"Equipment"]
[null,null,"Waste"]
[null,null,"Emissions"]
[null,null,"Transport"]
[]
[]
[null,"Pre-processing"]
[null,"Technology x","Mass In"]
[null,null,"Mass Out"]
[null,null,"Energy"]
[null,null,"Process"]
[null,null,"Equipment"]
[null,null,"Waste"]
[null,null,"Emissions"]
[null,null,"Transport"]
[]
[]
[null,"Processing"]
[null,"Technology x","Mass In","Raw material use","kg/kg input"]
[null,null,null,"Solvent use","kg/kg input"]
[null,null,null,"Solvent recyclability ","%"]
[null,null,null,"Catalyst/Enzyme use","kg/kg input"]
[null,null,null,"Catalyst/Enzyme lifetime","yr"]
[null,null,null,"Catalyst/Enzyme recycling","%"]
[null,null,null,"Carbon content in each input ","%"]
[null,null,null," > Total carbon content","%"]
[null,null,null," > Fixed carbon content","%"]
[null,null,"Mass Out","Yield targeted product","%"]
[null,null,null,"Selectivity","%"]
[null,null,null,"Yield by-product","%"]
[null,null,null,"Carbon content in each output","%"]
[null,null,"Energy","Electricity use","kWh/kg input"]
[null,null,null,"Heat use","kWh/kg input"]
[null,null,null,"Heat production","kWh/kg input"]
[null,null,null,"Temperature excess heat","°C"]
[null,null,null,"Fuel use"]
[null,null,null,"∆H reaction (standard conditions)","kJ/mol"]
[null,null,null,"∆G","kJ/mol"]
[null,null,null,"Current density","mA/cm²"]
[null,null,null,"Voltage","V"]
[null,null,"Process","Temperature","°C"]
[null,null,null,"Pressure","bar"]
[null,null,null,"Residence time","hr"]
[null,null,null,"Operating hours ","hr/yr"]
[null,null,null,"pH ","-"]
[null,null,"Equipment","Material type","-"]
[null,null,null,"Land use"]
[null,null,null,"Minimum size"]
[null,null,null,"Maximum size"]
[null,null,"Waste ","Yield waste","%"]
[null,null,null,"Waste treatment","-"]
[null,null,"Emissions","CO2_fossil"]
[null,null,null,"CO2_biogenic"]
[null,null,null,"CH4"]
[null,null,null,"CO"]
[null,null,null,"H2O"]
[null,null,"Transport","Type","-"]
[null,null,null,"Distance","km"]
[null,null,null,"Fuel use"]
[]
[null,"Technology x","Mass In"]
[null,null,"Mass Out"]
[null,null,"Energy"]
[null,null,"Process"]
[null,null,"Equipment"]
[null,null,"Waste"]
[null,null,"Emissions"]
[null,null,"Transport"]
[]
[]
[null,"Post-treatment/DSP"]
[null,"Technology x","Mass In"]
[null,null,"Mass Out"]
[null,null,"Energy"]
[null,null,"Process"]
[null,null,"Equipment"]
[null,null,"Waste"]
[null,null,"Emissions"]
[null,null,"Transport"]
[]
[]
[null,"Technology x","Mass In"]
[null,null,"Mass Out"]
[null,null,"Energy"]
[null,null,"Process"]
[null,null,"Equipment"]
[null,null,"Waste"]
[null,null,"Emissions"]
[null,null,"Transport"]
[]
[]
[null,"Distribution"]
[null,"Packaging"]
[]
[]
[]
[]
[null,"Transport",null,"Type","-"]
[null,null,null,"Distance","km"]
[null,null,null,"Fuel use"]
[]
[null,"Use"]
[]
[]
[]
[]
[]
[]
[null,"End-of-Life"]

{"sheet":"Data - economic","index":7,"n_rows":138,"n_cols":12,"rows_kept":138,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Economic data inventory"]
[]
[]
[]
[null,null,null,"Parameter","Unit","Indicative value","Range","Data type",{"$f":"'Pathway definition and results'!E13","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!F13","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!G13","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!H13","v":"4. Pathway 4 "}]
[null,"Financial"]
[null,null,null,"Nominal discount rate","%",0.25,"10-30",6]
[null,null,null,"Real discount rate","%",{"$f":"(F10-F15)/(1+F15)","v":0.22549019607843138}]
[null,null,null,"Equity (EV)","%",0.2,null,6]
[null,null,null,"Debt (VV)","%",{"$f":"1-F12","v":0.8}]
[null,null,null,"Intrest rate (loan)","%",0.05,null,6]
[null,null,null,"Inflation rate","%",0.02,null,6]
[null,null,null,"WACC","%",{"$f":"(F11*F12)+(F13*(1-F17)*F14)","v":7.509803921568628E-2}]
[null,null,null,"Corporate tax rate Belgium","%",0.25,null,6]
[null,null,null,"Economic Lifetime/Evaluation period","yr",15,"10-20",6]
[null,"General capital costs"]
[null,null,"Lang factor","Solid processing plant","-",4,"-",6]
[null,null,null,"Solid-fluid processing plant","-",4.3,"-",6]
[null,null,null,"Fluid processing plant ","-",5,"-",6]
[]
[null,null,"Ratio factors","Installation","%direct equipment",0.39,"39-47",6]
[null,null,null,"Instrumentation and controls","%direct equipment",0.26,"18-36",6]
[null,null,null,"Piping","%direct equipment",0.31,"16-68",6]
[null,null,null,"Electrical systems","%direct equipment",0.1,"10-11",6]
[null,null,null,"Buildings","%direct equipment",0.28999999999999998,"18-29",6]
[null,null,null,"Yard improvements","%direct equipment",0.12,"10-15",6]
[null,null,null,"Service facilities","%direct equipment",0.55000000000000004,"40-70",6]
[null,null,null,"Engineering and supervision","%direct equipment",0.32,"32-33",6]
[null,null,null,"Construction expenses","%direct equipment",0.34,"34-41",6]
[null,null,null,"Legal expenses","%direct equipment",0.04,"-",6]
[null,null,null,"Contractor's fee ","%direct equipment",0.19,"17-22",6]
[null,null,null,"Contingency","%direct equipment",0.37,"35-44",6]
[null,null,null,"Working capital ","%direct equipment",0.75,"70-89",6]
[null,null,null,"Total","%direct equipment",{"$f":"SUM(F24:F36)","v":4.03}]
[]
[null,"General operational costs"]
[null,null,null,"Wage rate personnel","€/hr",41.6,null,6]
[null,null,null,"Insurance cost","%I0",0.01,null,6,0.01]
[null,null,null,"Maintenance and repair cost","%I0",0.05,null,6,0.05]
[null,null,null,"Overhead cost","%labor and maintenance cost",0.6,null,6,0.6]
[null,null,null,"Laboratory expenses","%operating labor",0.15,null,6,0.15]
[null,null,null,"Supervision","%operating labor",0.15,null,6,0.15]
[]
[null,"Energy",null,"Electricity purchase cost BE - grid (today)","€/MWh",140,"121-295",6]
[null,null,null,"Share of renewable energy in grid mix (today)","%"]
[null,null,null,"Electricity purchase cost BE - grid (2050)","€/MWh",80,null,6]
[null,null,null,"Share of renewable energy in grid mix (2050)","%"]
[null,null,null,"Electricity purchase cost BE - renewables (today)","€/MWh",50,null,6]
[null,null,null,"Electricity purchase cost BE - renewables (2050)","€/MWh",null,null,6]
[null,null,null,"Natural gas purchase cost","€/MWh",42,"41-74",6]
[null,null,null,"Steam cost","€/ton",34,"20-30",6]
[]
[null,"Solvent",null,"Make selection","€/ton",{"$f":"VLOOKUP(D56,Table_solvent[],3,FALSE)","v":0},null,6]
[null,null,null,"Make selection","€/ton",{"$f":"VLOOKUP(D57,Table_solvent[],3,FALSE)","v":0},null,6]
[null,null,null,"Make selection","€/ton",{"$f":"VLOOKUP(D58,Table_solvent[],3,FALSE)","v":0},null,6]
[null,null,null,"Other solvent not in dropdown list","€/ton"]
[]
[null,"(Catalyst) material ",null,"Make selection","€/ton",{"$f":"VLOOKUP(D61,Table_elements[],3,FALSE)","v":0},null,6]
[null,null,null,"Make selection","€/ton",{"$f":"VLOOKUP(D62,Table_elements[],3,FALSE)","v":0},null,6]
[null,null,null,"Make selection","€/ton",{"$f":"VLOOKUP(D63,Table_elements[],3,FALSE)","v":0},null,6]
[null,null,null,"Other material not in dropdown list","€/ton"]
[]
[null,"Waste",null,"Waste 1","€/ton"]
[null,null,null,"Wastewater treatment cost","€/m³",1.5,"1-6",6]
[]
[]
[null,"Revenues"]
[null,"General",null,"Profit margin","%",0.05,"3-10",6]
[]
[null,"Targeted product",null,"Targeted product current market price","€/ton"]
[null,null,null,"Targeted product estimated selling price","€/ton"]
[]
[null,"Byproduct",null,"Byproduct 1 price","€/ton"]
[null,null,null,"Byproduct 2 price","€/ton"]
[]
[]
[null,"Raw material extraction"]
[null,"Technology x ","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Technology x","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Pre-processing"]
[null,"Technology x","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Technology x","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Processing"]
[null,"Technology x","CAPEX","Investment cost ","€/kW"]
[null,null,null,"Investment cost ","€"]
[null,null,null,"Scaling exponent","-"]
[null,null,null,"Reference installation scale","kW"]
[null,null,null,"Reference installation year","yr"]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Technology x","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Post-treatment/DSP"]
[null,"Technology x","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[null,"Technology x","CAPEX","Investment cost "]
[null,null,null,"Lifetime","yr"]
[null,null,"OPEX"]
[]
[]
[null,"Distribution"]
[null,"Packaging"]
[]
[]
[]
[]
[null,"Transport"]
[]
[]
[]
[null,"Use"]
[]
[]
[]
[]
[]
[]
[null,"End-of-Life"]

{"sheet":"Data - environmental","index":8,"n_rows":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Environmental data inventory"]
[]
[]
[]
[null,null,null,"Parameter","Unit","Indicative value","Range","Data type",{"$f":"'Pathway definition and results'!E13","v":"1. Pathway 1 "},{"$f":"'Pathway definition and results'!F13","v":"2. Pathway 2"},{"$f":"'Pathway definition and results'!G13","v":"3. Pathway 3"},{"$f":"'Pathway definition and results'!H13","v":"4. Pathway 4 "}]
[null,"Characterization factors"]
[null,"Greenhouse gases (GHG)",null,"CO2 (fossil-origin)","kg CO2eq/kg CO2",1,"-",6]
[null,null,null,"CO2 (biogenic origin)","kg CO2eq/kg CO2",0,"-",6]
[null,null,null,"CH4 ","kg CO2eq/kg CH4",28,"25-34",6]
[null,null,null,"N2O","kg CO2eq/kg N2O",265,"-",6]
[null,null,null,"HCFC-141b","kg CO2eq/kg HCFC-141b",782,"-",6]
[null,null,null,"HFC-134a","kg CO2eq/kg HFC-134a",1300,"-",6]
[null,null,null,"HCFC-22","kg CO2eq/kg HCFC-22",1760,"-",6]
[null,null,null,"HCFC-142b","kg CO2eq/kg HCFC-142b",1980,"-",6]
[null,null,null,"CFC-11","kg CO2eq/kg CFC-11",4660,"-",6]
[null,null,null,"CFC-12","kg CO2eq/kg CFC-12",10200,"-",6]
[null,null,null,"SF6","kg CO2eq/kg SF6",23500,"-",6]
[]
[]
[null,"Impact factors"]
[null,"Energy",null,"Electricity BE - grid (2018) - medium voltage","kg CO2eq/kWh",0.25,"-",6]
[null,null,null,"Electricity BE - grid (2050)","kg CO2eq/kWh",null,"-",6]
[null,null,null,"Electricity - renewables (NO) - medium voltage","kg CO2eq/kWh",1.7600000000000001E-2,"-",6]
[null,null,null,"Diesel - average blend ","kg CO2eq/kg",0.73364436,"-",6]
[null,null,null,"Diesel - direct emissions from combustion ","kg CO2eq/kg",{"$f":"3015.65461610738/1000","v":3.0156546161073803},"-",6]
[null,null,null,"Natural gas (production)","kg CO2eq/kWh",3.347E-2,"-",6]
[null,null,null,"Natural gas - direct emissions from combustion ","kg CO2eq/kWh",0.2,"-",6]
[null,null,null,"Heat - NG - high temperature industrial","kg CO2eq/kWh",0.27750000000000002,"-",6]
[null,null,null,"Heat - NG - low temperature industrial, including commercial and domestic ","kg CO2eq/kWh",0.22,"-",6]
[null,null,null,"Heat - oil - average","kg CO2eq/kWh",0.43,"-",6]
[null,null,null,"Heat - gas CHP","kg CO2eq/kWh",0.26,"-",6]
[null,null,null,"Heat - biogas - average ","kg CO2eq/kWh",0.06,"-",6]
[null,null,null,"Heat - biomass - average ","kg CO2eq/kWh",0.05,"-",6]
[null,null,null,"Transport rail ","kg CO2eq/tkm",1.7409999999999998E-2,"-",6]
[null,null,null,"Transport - air, long haul","kg CO2eq/tkm",0.62273408600000002,"-",6]
[null,null,null,"Transport - air, short haul","kg CO2eq/tkm",1.483384086,"-",6]
[null,null,null,"Transport - road (truck)","kg CO2eq/tkm",0.20399999999999999,"-",6]
[null,null,null,"Transport - shipping (see tanker, general)","kg CO2eq/tkm",9.4000000000000004E-3,"-",6]
[]
[null,"Raw materials",null,"Secondary material production (recycling) ","kg CO2eq/kg"]
[]
[null,"Solvent",null,{"$f":"'Data - economic'!D56","v":"Make selection"},"kg CO2eq/kg",{"$f":"VLOOKUP(D45,Table_solvent[],4,FALSE)","v":0},null,6]
[null,null,null,{"$f":"'Data - economic'!D57","v":"Make selection"},"kg CO2eq/kg",{"$f":"VLOOKUP(D46,Table_solvent[],4,FALSE)","v":0},null,6]
[null,null,null,{"$f":"'Data - economic'!D58","v":"Make selection"},"kg CO2eq/kg",{"$f":"VLOOKUP(D47,Table_solvent[],4,FALSE)","v":0},null,6]
[null,null,null,{"$f":"'Data - economic'!D59","v":"Other solvent not in dropdown list"},"kg CO2eq/kg"]
[]
[null,"Catalyst",null,null,"kg CO2eq/kg"]
[]
[null,"Waste",null,"Waste 1 ","kg CO2eq/kg"]
[null,null,null,"Waste water treatment","kg CO2eq/m³",0.20100000000000001,"-",6]
[null,null,null,"Incineration - Hazardous waste","kg CO2eq/kg",null,"-",6]
[]
[null,"Targeted product",null,"Targeted product","kg CO2eq/kg"]
[]
[null,"Byproduct",null,"Byproduct 1","kg CO2eq/kg"]
[null,null,null,"Byproduct 2","kg CO2eq/kg"]
[]
[]
[]
[null,"Credits (avoided impacts)"]
[null,null,null,"Primary material production ","kg CO2eq/kg"]

{"sheet":"Data - general","index":9,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"General data"]
[]
[]
[]
[null,"CEPCI"]
[]
[null,null,"Year","CEPCI"]
[null,null,2013,567.29999999999995]
[null,null,2014,576.1]
[null,null,2015,556.79999999999995]
[null,null,2016,541.70000000000005]
[null,null,2017,567.5]
[null,null,2018,603.1]
[null,null,2019,607.5]
[null,null,2020,596.20000000000005]
[null,null,2021,708]
[null,null,2022,816]
[]
[null,"General conversion factors"]
[null,"This is just an example. The table can be further extended with other conversion factors that are required for the calculations. "]
[]
[null,"Factor","Value"]
[null,"MWh to kWh",1000]
[]
[]
[]
[null,"General technical parameters"]
[null,"This is just an example. The table can be further extended with other general technical parameters that are required for the calculations. These are put separate as these are fixed and cannot be changed in a sensitivity analysis. "]
[]
[null,"Parameter","Unit","Value"]
[null,"Density water","kg/m³",1000]

{"sheet":"1. Pathway 1","index":10,"n_rows":207,"n_cols":35,"rows_kept":207,"cut":false,"hidden":false,"merged":[[77,4,77,34]]}
[]
[]
[]
[null,{"$f":"'Pathway definition and results'!E13","v":"1. Pathway 1 "}]
[]
[null,"PFD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Technical "]
[null,"Technology","Parameter",null,"Value","Unit (per year)","Value",{"$f":"\"Unit per \" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"Unit per FU"},"Comments"]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Recycled content","%"]
[null,"Renewable content","%"]
[null,"Reuse rate","%"]
[null,"Recycling rate","%"]
[null,"Recycling output rate","%"]
[null,"Share of renewable energy","%"]
[]
[]
[null,"Economic",null,null,"year"]
[null,"Group","Technology","Parameter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Investment",null,null,{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[]
[null,"Operational cost",null,null,null,{"$f":"SUM(F87:F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"General","Insurance",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0}]
[null,null,null,"Maintenance and repair",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0}]
[null,null,null,"Labor"]
[null,null,null,"Overhead",null,{"$f":"IF(F79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,('1. Pathway 1'!$F$89+'1. Pathway 1'!$F$88)*'Data - economic'!$I$43)","v":0}]
[null,null,null,"Laboratory expenses",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$44)","v":0}]
[null,null,null,"Supervision",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'1. Pathway 1'!$F$89*'Data - economic'!$I$45)","v":0}]
[]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[]
[null,"Revenues",null,null,null,{"$f":"SUM(F109:F113)","v":0},{"$f":"SUM(G109:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Targeted product"]
[]
[]
[null,null,"Subsidies"]
[]
[null,"Cash flow",null,null,null,{"$f":"F108-F86-F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation cost","xxx"]
[null,null,"xxx"]
[]
[]
[]
[null,"Total depreciation",null,null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest loan",null,null,{"$f":"e_debt_ratio*'1. Pathway 1'!E80","v":0},{"$f":"IF(F79>e_ecolifetime_yr,0,E121*e_interestrate)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,($E$121-(F122*F79))*e_interestrate)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,($E$121-(G122*G79))*e_interestrate)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,($E$121-(H122*H79))*e_interestrate)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,($E$121-(I122*I79))*e_interestrate)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,($E$121-(J122*J79))*e_interestrate)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,($E$121-(K122*K79))*e_interestrate)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,($E$121-(L122*L79))*e_interestrate)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,($E$121-(M122*M79))*e_interestrate)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,($E$121-(N122*N79))*e_interestrate)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,($E$121-(O122*O79))*e_interestrate)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,($E$121-(P122*P79))*e_interestrate)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,($E$121-(Q122*Q79))*e_interestrate)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,($E$121-(R122*R79))*e_interestrate)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,($E$121-(S122*S79))*e_interestrate)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,($E$121-(T122*T79))*e_interestrate)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,($E$121-(U122*U79))*e_interestrate)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,($E$121-(V122*V79))*e_interestrate)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,($E$121-(W122*W79))*e_interestrate)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,($E$121-(X122*X79))*e_interestrate)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,($E$121-(Y122*Y79))*e_interestrate)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,($E$121-(Z122*Z79))*e_interestrate)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,($E$121-(AA122*AA79))*e_interestrate)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,($E$121-(AB122*AB79))*e_interestrate)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,($E$121-(AC122*AC79))*e_interestrate)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,($E$121-(AD122*AD79))*e_interestrate)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,($E$121-(AE122*AE79))*e_interestrate)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,($E$121-(AF122*AF79))*e_interestrate)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,($E$121-(AG122*AG79))*e_interestrate)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,($E$121-(AH122*AH79))*e_interestrate)","v":0}]
[null,"Down payment loan ",null,null,null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0}]
[null,"Taxable base",null,null,null,{"$f":"IF(F114-F120>0,F114-F120,0)","v":0},{"$f":"IF(G114-G120>0,G114-G120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CF before taxes",null,null,null,{"$f":"F114-F121-F122","v":0},{"$f":"G114-G121-G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F123*e_taxrate_BE","v":0},{"$f":"G123*e_taxrate_BE","v":0},{"$f":"H123*e_taxrate_BE","v":0},{"$f":"I123*e_taxrate_BE","v":0},{"$f":"J123*e_taxrate_BE","v":0},{"$f":"K123*e_taxrate_BE","v":0},{"$f":"L123*e_taxrate_BE","v":0},{"$f":"M123*e_taxrate_BE","v":0},{"$f":"N123*e_taxrate_BE","v":0},{"$f":"O123*e_taxrate_BE","v":0},{"$f":"P123*e_taxrate_BE","v":0},{"$f":"Q123*e_taxrate_BE","v":0},{"$f":"R123*e_taxrate_BE","v":0},{"$f":"S123*e_taxrate_BE","v":0},{"$f":"T123*e_taxrate_BE","v":0},{"$f":"U123*e_taxrate_BE","v":0},{"$f":"V123*e_taxrate_BE","v":0},{"$f":"W123*e_taxrate_BE","v":0},{"$f":"X123*e_taxrate_BE","v":0},{"$f":"Y123*e_taxrate_BE","v":0},{"$f":"Z123*e_taxrate_BE","v":0},{"$f":"AA123*e_taxrate_BE","v":0},{"$f":"AB123*e_taxrate_BE","v":0},{"$f":"AC123*e_taxrate_BE","v":0},{"$f":"AD123*e_taxrate_BE","v":0},{"$f":"AE123*e_taxrate_BE","v":0},{"$f":"AF123*e_taxrate_BE","v":0},{"$f":"AG123*e_taxrate_BE","v":0},{"$f":"AH123*e_taxrate_BE","v":0},{"$f":"AI123*e_taxrate_BE","v":0}]
[null,"CF after taxes",null,null,{"$f":"-E80+E121","v":0},{"$f":"IF(F124>0,F124-F125,F124)","v":0},{"$f":"IF(G124>0,G124-G125,G124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total discounted",null,null,null,{"$f":"F126/(1+e_WACC)^F79","v":0},{"$f":"G126/(1+e_WACC)^G79","v":0},{"$f":"H126/(1+e_WACC)^H79","v":0},{"$f":"I126/(1+e_WACC)^I79","v":0},{"$f":"J126/(1+e_WACC)^J79","v":0},{"$f":"K126/(1+e_WACC)^K79","v":0},{"$f":"L126/(1+e_WACC)^L79","v":0},{"$f":"M126/(1+e_WACC)^M79","v":0},{"$f":"N126/(1+e_WACC)^N79","v":0},{"$f":"O126/(1+e_WACC)^O79","v":0},{"$f":"P126/(1+e_WACC)^P79","v":0},{"$f":"Q126/(1+e_WACC)^Q79","v":0},{"$f":"R126/(1+e_WACC)^R79","v":0},{"$f":"S126/(1+e_WACC)^S79","v":0},{"$f":"T126/(1+e_WACC)^T79","v":0},{"$f":"U126/(1+e_WACC)^U79","v":0},{"$f":"V126/(1+e_WACC)^V79","v":0},{"$f":"W126/(1+e_WACC)^W79","v":0},{"$f":"X126/(1+e_WACC)^X79","v":0},{"$f":"Y126/(1+e_WACC)^Y79","v":0},{"$f":"Z126/(1+e_WACC)^Z79","v":0},{"$f":"AA126/(1+e_WACC)^AA79","v":0},{"$f":"AB126/(1+e_WACC)^AB79","v":0},{"$f":"AC126/(1+e_WACC)^AC79","v":0},{"$f":"AD126/(1+e_WACC)^AD79","v":0},{"$f":"AE126/(1+e_WACC)^AE79","v":0},{"$f":"AF126/(1+e_WACC)^AF79","v":0},{"$f":"AG126/(1+e_WACC)^AG79","v":0},{"$f":"AH126/(1+e_WACC)^AH79","v":0},{"$f":"AI126/(1+e_WACC)^AI79","v":0}]
[null,"Cum.Sum",null,null,null,{"$f":"E126+F126","v":0},{"$f":"F128+G126","v":0},{"$f":"G128+H126","v":0},{"$f":"H128+I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cum.Sum discounted",null,null,null,{"$f":"E126+F127","v":0},{"$f":"F129+G127","v":0},{"$f":"G129+H127","v":0},{"$f":"H129+I127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PBP",null,null,null,{"$f":"IF(F128<0,1,-E126/F126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G128<0,1,-F128/G126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H128<0,1,-G128/H126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I128<0,1,-H128/I126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"DPBP",null,null,null,{"$f":"IF(F129<0,1,-E126/F127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G129<0,1,-F129/G127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H129<0,1,-G129/H127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I129<0,1,-H129/I127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Results","Unit","Value"]
[null,"NPV","€",{"$f":"NPV(e_WACC,F126:AI126)+E126","v":0}]
[null,"IRR","%",{"$f":"IRR(E126:AI126)","v":{"$error":"#NUM!"}}]
[null,"PBP","yr",{"$f":"SUMIF(F130:AI130,\">0\")-SUMIF(F130:AI130,\">1\")","v":0}]
[null,"DPBP","yr",{"$f":"SUMIF(F131:AI131,\">0\")-SUMIF(F131:AI131,\">1\")","v":0}]
[null,"Total manufacturing cost","€/yr",{"$f":"F86","v":0}]
[null,"Levelized cost of product","€/ton",{"$f":"SUM(D141:D142)","v":0}]
[null,"CAPEX","€/ton"]
[null,"OPEX","€/ton"]
[]
[]
[null,"Environmental"]
[null,"Technology","Parameter",null,"Unit","Total ","Comments"]
[null,"Impacts"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity ",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"Credits"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Total impacts",{"$f":"\"ton CO2eq/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq/FU"}]
[null,"Total credits",{"$f":"\"ton CO2eq avoided/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq avoided/FU"}]
[null,"Net total climate change impact",{"$f":"\"ton CO2eq/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq/FU"},{"$f":"D172-D173","v":0}]
[null,null,"ton CO2eq/yr"]
[null,"CO2eq avoided compared to benchmark",{"$f":"\"ton CO2eq/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq/FU"},{"$f":"D174-Technology!D15","v":0}]
[null,null,"ton CO2eq/yr"]
[]
[null,"Results combined indicators","Unit","Value"]
[null,"Carbon abatement cost","€/ton CO2eq avoided",{"$f":"IF(D176=0,0,D140/D176)","v":0}]
[null,"Energy use per ton avoided CO2eq","MWh/ton CO2eq avoided"]
[]
[]
[null,"Contribution analysis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"One-at-a-time sensitivity analysis "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario analysis - Break-even analysis and What-if analysis"]

{"sheet":"2. Pathway 2","index":11,"n_rows":207,"n_cols":35,"rows_kept":207,"cut":false,"hidden":true,"merged":[[77,4,77,34]]}
[]
[]
[]
[null,{"$f":"'Pathway definition and results'!F13","v":"2. Pathway 2"}]
[]
[null,"PFD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Technical "]
[null,"Technology","Parameter",null,"Value","Unit (per year)","Value",{"$f":"\"Unit per \" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"Unit per FU"},"Comments"]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Recycled content","%"]
[null,"Renewable content","%"]
[null,"Reuse rate","%"]
[null,"Recycling rate","%"]
[null,"Recycling output rate","%"]
[null,"Share of renewable energy","%"]
[]
[]
[null,"Economic",null,null,"year"]
[null,"Group","Technology","Parameter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Investment",null,null,{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[]
[null,"Operational cost",null,null,null,{"$f":"SUM(F87:F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"General","Insurance",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0}]
[null,null,null,"Maintenance and repair",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0}]
[null,null,null,"Labor"]
[null,null,null,"Overhead",null,{"$f":"IF(F79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,('2. Pathway 2'!$F$89+'2. Pathway 2'!$F$88)*'Data - economic'!$I$43)","v":0}]
[null,null,null,"Laboratory expenses",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$44)","v":0}]
[null,null,null,"Supervision",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'2. Pathway 2'!$F$89*'Data - economic'!$I$45)","v":0}]
[]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[]
[null,"Revenues",null,null,null,{"$f":"SUM(F109:F113)","v":0},{"$f":"SUM(G109:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Targeted product"]
[]
[]
[null,null,"Subsidies"]
[]
[null,"Cash flow",null,null,null,{"$f":"F108-F86-F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation cost","xxx"]
[null,null,"xxx"]
[]
[]
[]
[null,"Total depreciation",null,null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest loan",null,null,{"$f":"e_debt_ratio*'2. Pathway 2'!E80","v":0},{"$f":"IF(F79>e_ecolifetime_yr,0,E121*e_interestrate)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,($E$121-(F122*F79))*e_interestrate)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,($E$121-(G122*G79))*e_interestrate)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,($E$121-(H122*H79))*e_interestrate)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,($E$121-(I122*I79))*e_interestrate)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,($E$121-(J122*J79))*e_interestrate)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,($E$121-(K122*K79))*e_interestrate)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,($E$121-(L122*L79))*e_interestrate)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,($E$121-(M122*M79))*e_interestrate)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,($E$121-(N122*N79))*e_interestrate)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,($E$121-(O122*O79))*e_interestrate)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,($E$121-(P122*P79))*e_interestrate)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,($E$121-(Q122*Q79))*e_interestrate)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,($E$121-(R122*R79))*e_interestrate)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,($E$121-(S122*S79))*e_interestrate)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,($E$121-(T122*T79))*e_interestrate)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,($E$121-(U122*U79))*e_interestrate)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,($E$121-(V122*V79))*e_interestrate)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,($E$121-(W122*W79))*e_interestrate)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,($E$121-(X122*X79))*e_interestrate)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,($E$121-(Y122*Y79))*e_interestrate)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,($E$121-(Z122*Z79))*e_interestrate)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,($E$121-(AA122*AA79))*e_interestrate)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,($E$121-(AB122*AB79))*e_interestrate)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,($E$121-(AC122*AC79))*e_interestrate)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,($E$121-(AD122*AD79))*e_interestrate)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,($E$121-(AE122*AE79))*e_interestrate)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,($E$121-(AF122*AF79))*e_interestrate)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,($E$121-(AG122*AG79))*e_interestrate)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,($E$121-(AH122*AH79))*e_interestrate)","v":0}]
[null,"Down payment loan ",null,null,null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0}]
[null,"Taxable base",null,null,null,{"$f":"IF(F114-F120>0,F114-F120,0)","v":0},{"$f":"IF(G114-G120>0,G114-G120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CF before taxes",null,null,null,{"$f":"F114-F121-F122","v":0},{"$f":"G114-G121-G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F123*e_taxrate_BE","v":0},{"$f":"G123*e_taxrate_BE","v":0},{"$f":"H123*e_taxrate_BE","v":0},{"$f":"I123*e_taxrate_BE","v":0},{"$f":"J123*e_taxrate_BE","v":0},{"$f":"K123*e_taxrate_BE","v":0},{"$f":"L123*e_taxrate_BE","v":0},{"$f":"M123*e_taxrate_BE","v":0},{"$f":"N123*e_taxrate_BE","v":0},{"$f":"O123*e_taxrate_BE","v":0},{"$f":"P123*e_taxrate_BE","v":0},{"$f":"Q123*e_taxrate_BE","v":0},{"$f":"R123*e_taxrate_BE","v":0},{"$f":"S123*e_taxrate_BE","v":0},{"$f":"T123*e_taxrate_BE","v":0},{"$f":"U123*e_taxrate_BE","v":0},{"$f":"V123*e_taxrate_BE","v":0},{"$f":"W123*e_taxrate_BE","v":0},{"$f":"X123*e_taxrate_BE","v":0},{"$f":"Y123*e_taxrate_BE","v":0},{"$f":"Z123*e_taxrate_BE","v":0},{"$f":"AA123*e_taxrate_BE","v":0},{"$f":"AB123*e_taxrate_BE","v":0},{"$f":"AC123*e_taxrate_BE","v":0},{"$f":"AD123*e_taxrate_BE","v":0},{"$f":"AE123*e_taxrate_BE","v":0},{"$f":"AF123*e_taxrate_BE","v":0},{"$f":"AG123*e_taxrate_BE","v":0},{"$f":"AH123*e_taxrate_BE","v":0},{"$f":"AI123*e_taxrate_BE","v":0}]
[null,"CF after taxes",null,null,{"$f":"-E80+E121","v":0},{"$f":"IF(F124>0,F124-F125,F124)","v":0},{"$f":"IF(G124>0,G124-G125,G124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total discounted",null,null,null,{"$f":"F126/(1+e_WACC)^F79","v":0},{"$f":"G126/(1+e_WACC)^G79","v":0},{"$f":"H126/(1+e_WACC)^H79","v":0},{"$f":"I126/(1+e_WACC)^I79","v":0},{"$f":"J126/(1+e_WACC)^J79","v":0},{"$f":"K126/(1+e_WACC)^K79","v":0},{"$f":"L126/(1+e_WACC)^L79","v":0},{"$f":"M126/(1+e_WACC)^M79","v":0},{"$f":"N126/(1+e_WACC)^N79","v":0},{"$f":"O126/(1+e_WACC)^O79","v":0},{"$f":"P126/(1+e_WACC)^P79","v":0},{"$f":"Q126/(1+e_WACC)^Q79","v":0},{"$f":"R126/(1+e_WACC)^R79","v":0},{"$f":"S126/(1+e_WACC)^S79","v":0},{"$f":"T126/(1+e_WACC)^T79","v":0},{"$f":"U126/(1+e_WACC)^U79","v":0},{"$f":"V126/(1+e_WACC)^V79","v":0},{"$f":"W126/(1+e_WACC)^W79","v":0},{"$f":"X126/(1+e_WACC)^X79","v":0},{"$f":"Y126/(1+e_WACC)^Y79","v":0},{"$f":"Z126/(1+e_WACC)^Z79","v":0},{"$f":"AA126/(1+e_WACC)^AA79","v":0},{"$f":"AB126/(1+e_WACC)^AB79","v":0},{"$f":"AC126/(1+e_WACC)^AC79","v":0},{"$f":"AD126/(1+e_WACC)^AD79","v":0},{"$f":"AE126/(1+e_WACC)^AE79","v":0},{"$f":"AF126/(1+e_WACC)^AF79","v":0},{"$f":"AG126/(1+e_WACC)^AG79","v":0},{"$f":"AH126/(1+e_WACC)^AH79","v":0},{"$f":"AI126/(1+e_WACC)^AI79","v":0}]
[null,"Cum.Sum",null,null,null,{"$f":"E126+F126","v":0},{"$f":"F128+G126","v":0},{"$f":"G128+H126","v":0},{"$f":"H128+I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cum.Sum discounted",null,null,null,{"$f":"E126+F127","v":0},{"$f":"F129+G127","v":0},{"$f":"G129+H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PBP",null,null,null,{"$f":"IF(F128<0,1,-E126/F126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G128<0,1,-F128/G126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H128<0,1,-G128/H126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I128<0,1,-H128/I126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"DPBP",null,null,null,{"$f":"IF(F129<0,1,-E126/F127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G129<0,1,-F129/G127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H129<0,1,-G129/H127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Results","Unit","Value"]
[null,"NPV","€",{"$f":"NPV(e_WACC,F126:AI126)+E126","v":0}]
[null,"IRR","%",{"$f":"IRR(E126:AI126)","v":{"$error":"#NUM!"}}]
[null,"PBP","yr",{"$f":"SUMIF(F130:AI130,\">0\")-SUMIF(F130:AI130,\">1\")","v":0}]
[null,"DPBP","yr",{"$f":"SUMIF(F131:AI131,\">0\")-SUMIF(F131:AI131,\">1\")","v":0}]
[null,"Total manufacturing cost","€/yr",{"$f":"F86","v":0}]
[null,"Levelized cost of product",{"$f":"'1. Pathway 1'!C140","v":"€/ton"}]
[null,"CAPEX",{"$f":"'1. Pathway 1'!C141","v":"€/ton"}]
[null,"OPEX",{"$f":"'1. Pathway 1'!C142","v":"€/ton"}]
[]
[]
[null,"Environmental"]
[null,"Technology","Parameter",null,"Unit","Total ","Comments"]
[null,"Impacts"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity ",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"Credits"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Total impacts",{"$f":"\"ton CO2eq/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq/FU"}]
[null,"Total credits",{"$f":"\"ton CO2eq avoided/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq avoided/FU"}]
[null,"Net total climate change impact ",{"$f":"'1. Pathway 1'!C174","v":"ton CO2eq/FU"},{"$f":"D172-D173","v":0}]
[null,null,{"$f":"'1. Pathway 1'!C175","v":"ton CO2eq/yr"}]
[null,"CO2eq avoided compared to benchmark",{"$f":"'1. Pathway 1'!C176","v":"ton CO2eq/FU"},{"$f":"D174-Technology!D15","v":0}]
[null,null,{"$f":"'1. Pathway 1'!C177","v":"ton CO2eq/yr"}]
[]
[null,"Results combined indicators","Unit","Value"]
[null,"Carbon abatement cost",{"$f":"'1. Pathway 1'!C180","v":"€/ton CO2eq avoided"}]
[null,"Energy use per ton avoided CO2eq",{"$f":"'1. Pathway 1'!C181","v":"MWh/ton CO2eq avoided"}]
[]
[]
[null,"Contribution analysis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"One-at-a-time sensitivity analysis "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario analysis - Break-even analysis and What-if analysis"]

{"sheet":"3. Pathway 3","index":12,"n_rows":207,"n_cols":35,"rows_kept":207,"cut":false,"hidden":true,"merged":[[77,4,77,34]]}
[]
[]
[]
[null,{"$f":"'Pathway definition and results'!G13","v":"3. Pathway 3"}]
[]
[null,"PFD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Technical "]
[null,"Technology","Parameter",null,"Value","Unit (per year)","Value",{"$f":"\"Unit per \" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"Unit per FU"},"Comments"]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Recycled content","%"]
[null,"Renewable content","%"]
[null,"Reuse rate","%"]
[null,"Recycling rate","%"]
[null,"Recycling output rate","%"]
[null,"Share of renewable energy","%"]
[]
[]
[null,"Economic",null,null,"year"]
[null,"Group","Technology","Parameter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Investment",null,null,{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[]
[null,"Operational cost",null,null,null,{"$f":"SUM(F87:F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"General","Insurance",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0}]
[null,null,null,"Maintenance and repair",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0}]
[null,null,null,"Labor"]
[null,null,null,"Overhead",null,{"$f":"IF(F79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,('3. Pathway 3'!$F$89+'3. Pathway 3'!$F$88)*'Data - economic'!$I$43)","v":0}]
[null,null,null,"Laboratory expenses",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$44)","v":0}]
[null,null,null,"Supervision",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'3. Pathway 3'!$F$89*'Data - economic'!$I$45)","v":0}]
[]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[]
[null,"Revenues",null,null,null,{"$f":"SUM(F109:F113)","v":0},{"$f":"SUM(G109:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Targeted product"]
[]
[]
[null,null,"Subsidies"]
[]
[null,"Cash flow",null,null,null,{"$f":"F108-F86-F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation cost","xxx"]
[null,null,"xxx"]
[]
[]
[]
[null,"Total depreciation",null,null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest loan",null,null,{"$f":"e_debt_ratio*'3. Pathway 3'!E80","v":0},{"$f":"IF(F79>e_ecolifetime_yr,0,E121*e_interestrate)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,($E$121-(F122*F79))*e_interestrate)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,($E$121-(G122*G79))*e_interestrate)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,($E$121-(H122*H79))*e_interestrate)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,($E$121-(I122*I79))*e_interestrate)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,($E$121-(J122*J79))*e_interestrate)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,($E$121-(K122*K79))*e_interestrate)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,($E$121-(L122*L79))*e_interestrate)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,($E$121-(M122*M79))*e_interestrate)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,($E$121-(N122*N79))*e_interestrate)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,($E$121-(O122*O79))*e_interestrate)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,($E$121-(P122*P79))*e_interestrate)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,($E$121-(Q122*Q79))*e_interestrate)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,($E$121-(R122*R79))*e_interestrate)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,($E$121-(S122*S79))*e_interestrate)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,($E$121-(T122*T79))*e_interestrate)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,($E$121-(U122*U79))*e_interestrate)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,($E$121-(V122*V79))*e_interestrate)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,($E$121-(W122*W79))*e_interestrate)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,($E$121-(X122*X79))*e_interestrate)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,($E$121-(Y122*Y79))*e_interestrate)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,($E$121-(Z122*Z79))*e_interestrate)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,($E$121-(AA122*AA79))*e_interestrate)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,($E$121-(AB122*AB79))*e_interestrate)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,($E$121-(AC122*AC79))*e_interestrate)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,($E$121-(AD122*AD79))*e_interestrate)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,($E$121-(AE122*AE79))*e_interestrate)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,($E$121-(AF122*AF79))*e_interestrate)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,($E$121-(AG122*AG79))*e_interestrate)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,($E$121-(AH122*AH79))*e_interestrate)","v":0}]
[null,"Down payment loan ",null,null,null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0}]
[null,"Taxable base",null,null,null,{"$f":"IF(F114-F120>0,F114-F120,0)","v":0},{"$f":"IF(G114-G120>0,G114-G120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CF before taxes",null,null,null,{"$f":"F114-F121-F122","v":0},{"$f":"G114-G121-G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F123*e_taxrate_BE","v":0},{"$f":"G123*e_taxrate_BE","v":0},{"$f":"H123*e_taxrate_BE","v":0},{"$f":"I123*e_taxrate_BE","v":0},{"$f":"J123*e_taxrate_BE","v":0},{"$f":"K123*e_taxrate_BE","v":0},{"$f":"L123*e_taxrate_BE","v":0},{"$f":"M123*e_taxrate_BE","v":0},{"$f":"N123*e_taxrate_BE","v":0},{"$f":"O123*e_taxrate_BE","v":0},{"$f":"P123*e_taxrate_BE","v":0},{"$f":"Q123*e_taxrate_BE","v":0},{"$f":"R123*e_taxrate_BE","v":0},{"$f":"S123*e_taxrate_BE","v":0},{"$f":"T123*e_taxrate_BE","v":0},{"$f":"U123*e_taxrate_BE","v":0},{"$f":"V123*e_taxrate_BE","v":0},{"$f":"W123*e_taxrate_BE","v":0},{"$f":"X123*e_taxrate_BE","v":0},{"$f":"Y123*e_taxrate_BE","v":0},{"$f":"Z123*e_taxrate_BE","v":0},{"$f":"AA123*e_taxrate_BE","v":0},{"$f":"AB123*e_taxrate_BE","v":0},{"$f":"AC123*e_taxrate_BE","v":0},{"$f":"AD123*e_taxrate_BE","v":0},{"$f":"AE123*e_taxrate_BE","v":0},{"$f":"AF123*e_taxrate_BE","v":0},{"$f":"AG123*e_taxrate_BE","v":0},{"$f":"AH123*e_taxrate_BE","v":0},{"$f":"AI123*e_taxrate_BE","v":0}]
[null,"CF after taxes",null,null,{"$f":"-E80+E121","v":0},{"$f":"IF(F124>0,F124-F125,F124)","v":0},{"$f":"IF(G124>0,G124-G125,G124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total discounted",null,null,null,{"$f":"F126/(1+e_WACC)^F79","v":0},{"$f":"G126/(1+e_WACC)^G79","v":0},{"$f":"H126/(1+e_WACC)^H79","v":0},{"$f":"I126/(1+e_WACC)^I79","v":0},{"$f":"J126/(1+e_WACC)^J79","v":0},{"$f":"K126/(1+e_WACC)^K79","v":0},{"$f":"L126/(1+e_WACC)^L79","v":0},{"$f":"M126/(1+e_WACC)^M79","v":0},{"$f":"N126/(1+e_WACC)^N79","v":0},{"$f":"O126/(1+e_WACC)^O79","v":0},{"$f":"P126/(1+e_WACC)^P79","v":0},{"$f":"Q126/(1+e_WACC)^Q79","v":0},{"$f":"R126/(1+e_WACC)^R79","v":0},{"$f":"S126/(1+e_WACC)^S79","v":0},{"$f":"T126/(1+e_WACC)^T79","v":0},{"$f":"U126/(1+e_WACC)^U79","v":0},{"$f":"V126/(1+e_WACC)^V79","v":0},{"$f":"W126/(1+e_WACC)^W79","v":0},{"$f":"X126/(1+e_WACC)^X79","v":0},{"$f":"Y126/(1+e_WACC)^Y79","v":0},{"$f":"Z126/(1+e_WACC)^Z79","v":0},{"$f":"AA126/(1+e_WACC)^AA79","v":0},{"$f":"AB126/(1+e_WACC)^AB79","v":0},{"$f":"AC126/(1+e_WACC)^AC79","v":0},{"$f":"AD126/(1+e_WACC)^AD79","v":0},{"$f":"AE126/(1+e_WACC)^AE79","v":0},{"$f":"AF126/(1+e_WACC)^AF79","v":0},{"$f":"AG126/(1+e_WACC)^AG79","v":0},{"$f":"AH126/(1+e_WACC)^AH79","v":0},{"$f":"AI126/(1+e_WACC)^AI79","v":0}]
[null,"Cum.Sum",null,null,null,{"$f":"E126+F126","v":0},{"$f":"F128+G126","v":0},{"$f":"G128+H126","v":0},{"$f":"H128+I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cum.Sum discounted",null,null,null,{"$f":"E126+F127","v":0},{"$f":"F129+G127","v":0},{"$f":"G129+H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PBP",null,null,null,{"$f":"IF(F128<0,1,-E126/F126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G128<0,1,-F128/G126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H128<0,1,-G128/H126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I128<0,1,-H128/I126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"DPBP",null,null,null,{"$f":"IF(F129<0,1,-E126/F127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G129<0,1,-F129/G127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H129<0,1,-G129/H127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Results","Unit","Value"]
[null,"NPV","€",{"$f":"NPV(e_WACC,F126:AI126)+E126","v":0}]
[null,"IRR","%",{"$f":"IRR(E126:AI126)","v":{"$error":"#NUM!"}}]
[null,"PBP","yr",{"$f":"SUMIF(F130:AI130,\">0\")-SUMIF(F130:AI130,\">1\")","v":0}]
[null,"DPBP","yr",{"$f":"SUMIF(F131:AI131,\">0\")-SUMIF(F131:AI131,\">1\")","v":0}]
[null,"Total manufacturing cost","€/yr",{"$f":"F86","v":0}]
[null,"Levelized cost of product",{"$f":"'1. Pathway 1'!C140","v":"€/ton"}]
[null,"CAPEX",{"$f":"'1. Pathway 1'!C141","v":"€/ton"}]
[null,"OPEX",{"$f":"'1. Pathway 1'!C142","v":"€/ton"}]
[]
[]
[null,"Environmental"]
[null,"Technology","Parameter",null,"Unit","Total ","Comments"]
[null,"Impacts"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity ",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"Credits"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Total impacts",{"$f":"\"ton CO2eq/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq/FU"}]
[null,"Total credits",{"$f":"\"ton CO2eq avoided/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq avoided/FU"}]
[null,"Net total climate change impact",{"$f":"'1. Pathway 1'!C174","v":"ton CO2eq/FU"},{"$f":"D172-D173","v":0}]
[null,null,{"$f":"'1. Pathway 1'!C175","v":"ton CO2eq/yr"}]
[null,"CO2eq avoided compared to benchmark",{"$f":"'1. Pathway 1'!C176","v":"ton CO2eq/FU"},{"$f":"D174-Technology!D15","v":0}]
[null,null,{"$f":"'1. Pathway 1'!C177","v":"ton CO2eq/yr"}]
[]
[null,"Results combined indicators","Unit","Value"]
[null,"Carbon abatement cost",{"$f":"'1. Pathway 1'!C180","v":"€/ton CO2eq avoided"}]
[null,"Energy use per ton avoided CO2eq",{"$f":"'1. Pathway 1'!C181","v":"MWh/ton CO2eq avoided"}]
[]
[]
[null,"Contribution analysis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"One-at-a-time sensitivity analysis "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario analysis - Break-even analysis and What-if analysis"]

{"sheet":"4. Pathway 4","index":13,"n_rows":207,"n_cols":35,"rows_kept":207,"cut":false,"hidden":true,"merged":[[77,4,77,34]]}
[]
[]
[]
[null,{"$f":"'Pathway definition and results'!H13","v":"4. Pathway 4 "}]
[]
[null,"PFD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Technical "]
[null,"Technology","Parameter",null,"Value","Unit (per year)","Value",{"$f":"\"Unit per \" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"Unit per FU"},"Comments"]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[null,"xxx","Input","Materials",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[null,null,null,"Electricity use (renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Electricity use (non-renewable)",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Heat use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[null,null,null,"Fuel use",null,"MWh/yr",null,{"$f":"\"kWh/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kWh/FU"}]
[]
[null,null,null,"Land use",null,"m²",null,{"$f":"\"m²/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"m²/FU"}]
[null,null,null,"Number of installations",null,"-",null,"-"]
[]
[null,null,"Output","Materials ",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Chemicals",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Waste",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[null,null,null,"Emissions",null,"ton/yr",null,{"$f":"\"kg/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Recycled content","%"]
[null,"Renewable content","%"]
[null,"Reuse rate","%"]
[null,"Recycling rate","%"]
[null,"Recycling output rate","%"]
[null,"Share of renewable energy","%"]
[]
[]
[null,"Economic",null,null,"year"]
[null,"Group","Technology","Parameter",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Investment",null,null,{"$f":"SUM(E81:E85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[null,null,"xxx","Investment"]
[null,null,null,"Reinvestment"]
[]
[null,"Operational cost",null,null,null,{"$f":"SUM(F87:F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"General","Insurance",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$41)","v":0}]
[null,null,null,"Maintenance and repair",null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$80*'Data - economic'!$I$42)","v":0}]
[null,null,null,"Labor"]
[null,null,null,"Overhead",null,{"$f":"IF(F79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,('4. Pathway 4'!$F$89+'4. Pathway 4'!$F$88)*'Data - economic'!$I$43)","v":0}]
[null,null,null,"Laboratory expenses",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$44)","v":0}]
[null,null,null,"Supervision",null,{"$f":"IF(F79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,'4. Pathway 4'!$F$89*'Data - economic'!$I$45)","v":0}]
[]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[null,null,"xxx","Feedstock"]
[null,null,null,"Solvent"]
[null,null,null,"Catalyst"]
[null,null,null,"Electricity"]
[null,null,null,"Heat"]
[]
[]
[null,"Revenues",null,null,null,{"$f":"SUM(F109:F113)","v":0},{"$f":"SUM(G109:G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"xxx","Targeted product"]
[]
[]
[null,null,"Subsidies"]
[]
[null,"Cash flow",null,null,null,{"$f":"F108-F86-F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation cost","xxx"]
[null,null,"xxx"]
[]
[]
[]
[null,"Total depreciation",null,null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest loan",null,null,{"$f":"e_debt_ratio*'4. Pathway 4'!E80","v":0},{"$f":"IF(F79>e_ecolifetime_yr,0,E121*e_interestrate)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,($E$121-(F122*F79))*e_interestrate)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,($E$121-(G122*G79))*e_interestrate)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,($E$121-(H122*H79))*e_interestrate)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,($E$121-(I122*I79))*e_interestrate)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,($E$121-(J122*J79))*e_interestrate)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,($E$121-(K122*K79))*e_interestrate)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,($E$121-(L122*L79))*e_interestrate)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,($E$121-(M122*M79))*e_interestrate)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,($E$121-(N122*N79))*e_interestrate)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,($E$121-(O122*O79))*e_interestrate)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,($E$121-(P122*P79))*e_interestrate)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,($E$121-(Q122*Q79))*e_interestrate)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,($E$121-(R122*R79))*e_interestrate)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,($E$121-(S122*S79))*e_interestrate)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,($E$121-(T122*T79))*e_interestrate)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,($E$121-(U122*U79))*e_interestrate)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,($E$121-(V122*V79))*e_interestrate)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,($E$121-(W122*W79))*e_interestrate)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,($E$121-(X122*X79))*e_interestrate)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,($E$121-(Y122*Y79))*e_interestrate)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,($E$121-(Z122*Z79))*e_interestrate)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,($E$121-(AA122*AA79))*e_interestrate)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,($E$121-(AB122*AB79))*e_interestrate)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,($E$121-(AC122*AC79))*e_interestrate)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,($E$121-(AD122*AD79))*e_interestrate)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,($E$121-(AE122*AE79))*e_interestrate)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,($E$121-(AF122*AF79))*e_interestrate)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,($E$121-(AG122*AG79))*e_interestrate)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,($E$121-(AH122*AH79))*e_interestrate)","v":0}]
[null,"Down payment loan ",null,null,null,{"$f":"IF(F79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(G79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(H79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(I79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(J79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(K79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(L79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(M79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(N79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(O79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(P79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Q79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(R79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(S79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(T79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(U79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(V79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(W79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(X79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Y79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(Z79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AA79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AB79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AC79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AD79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AE79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AF79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AG79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AH79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0},{"$f":"IF(AI79>e_ecolifetime_yr,0,$E$121/e_ecolifetime_yr)","v":0}]
[null,"Taxable base",null,null,null,{"$f":"IF(F114-F120>0,F114-F120,0)","v":0},{"$f":"IF(G114-G120>0,G114-G120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CF before taxes",null,null,null,{"$f":"F114-F121-F122","v":0},{"$f":"G114-G121-G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,{"$f":"F123*e_taxrate_BE","v":0},{"$f":"G123*e_taxrate_BE","v":0},{"$f":"H123*e_taxrate_BE","v":0},{"$f":"I123*e_taxrate_BE","v":0},{"$f":"J123*e_taxrate_BE","v":0},{"$f":"K123*e_taxrate_BE","v":0},{"$f":"L123*e_taxrate_BE","v":0},{"$f":"M123*e_taxrate_BE","v":0},{"$f":"N123*e_taxrate_BE","v":0},{"$f":"O123*e_taxrate_BE","v":0},{"$f":"P123*e_taxrate_BE","v":0},{"$f":"Q123*e_taxrate_BE","v":0},{"$f":"R123*e_taxrate_BE","v":0},{"$f":"S123*e_taxrate_BE","v":0},{"$f":"T123*e_taxrate_BE","v":0},{"$f":"U123*e_taxrate_BE","v":0},{"$f":"V123*e_taxrate_BE","v":0},{"$f":"W123*e_taxrate_BE","v":0},{"$f":"X123*e_taxrate_BE","v":0},{"$f":"Y123*e_taxrate_BE","v":0},{"$f":"Z123*e_taxrate_BE","v":0},{"$f":"AA123*e_taxrate_BE","v":0},{"$f":"AB123*e_taxrate_BE","v":0},{"$f":"AC123*e_taxrate_BE","v":0},{"$f":"AD123*e_taxrate_BE","v":0},{"$f":"AE123*e_taxrate_BE","v":0},{"$f":"AF123*e_taxrate_BE","v":0},{"$f":"AG123*e_taxrate_BE","v":0},{"$f":"AH123*e_taxrate_BE","v":0},{"$f":"AI123*e_taxrate_BE","v":0}]
[null,"CF after taxes",null,null,{"$f":"-E80+E121","v":0},{"$f":"IF(F124>0,F124-F125,F124)","v":0},{"$f":"IF(G124>0,G124-G125,G124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total discounted",null,null,null,{"$f":"F126/(1+e_WACC)^F79","v":0},{"$f":"G126/(1+e_WACC)^G79","v":0},{"$f":"H126/(1+e_WACC)^H79","v":0},{"$f":"I126/(1+e_WACC)^I79","v":0},{"$f":"J126/(1+e_WACC)^J79","v":0},{"$f":"K126/(1+e_WACC)^K79","v":0},{"$f":"L126/(1+e_WACC)^L79","v":0},{"$f":"M126/(1+e_WACC)^M79","v":0},{"$f":"N126/(1+e_WACC)^N79","v":0},{"$f":"O126/(1+e_WACC)^O79","v":0},{"$f":"P126/(1+e_WACC)^P79","v":0},{"$f":"Q126/(1+e_WACC)^Q79","v":0},{"$f":"R126/(1+e_WACC)^R79","v":0},{"$f":"S126/(1+e_WACC)^S79","v":0},{"$f":"T126/(1+e_WACC)^T79","v":0},{"$f":"U126/(1+e_WACC)^U79","v":0},{"$f":"V126/(1+e_WACC)^V79","v":0},{"$f":"W126/(1+e_WACC)^W79","v":0},{"$f":"X126/(1+e_WACC)^X79","v":0},{"$f":"Y126/(1+e_WACC)^Y79","v":0},{"$f":"Z126/(1+e_WACC)^Z79","v":0},{"$f":"AA126/(1+e_WACC)^AA79","v":0},{"$f":"AB126/(1+e_WACC)^AB79","v":0},{"$f":"AC126/(1+e_WACC)^AC79","v":0},{"$f":"AD126/(1+e_WACC)^AD79","v":0},{"$f":"AE126/(1+e_WACC)^AE79","v":0},{"$f":"AF126/(1+e_WACC)^AF79","v":0},{"$f":"AG126/(1+e_WACC)^AG79","v":0},{"$f":"AH126/(1+e_WACC)^AH79","v":0},{"$f":"AI126/(1+e_WACC)^AI79","v":0}]
[null,"Cum.Sum",null,null,null,{"$f":"E126+F126","v":0},{"$f":"F128+G126","v":0},{"$f":"G128+H126","v":0},{"$f":"H128+I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cum.Sum discounted",null,null,null,{"$f":"E126+F127","v":0},{"$f":"F129+G127","v":0},{"$f":"G129+H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PBP",null,null,null,{"$f":"IF(F128<0,1,-E126/F126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G128<0,1,-F128/G126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H128<0,1,-G128/H126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I128<0,1,-H128/I126)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"DPBP",null,null,null,{"$f":"IF(F129<0,1,-E126/F127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G129<0,1,-F129/G127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H129<0,1,-G129/H127)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[null,"Results","Unit","Value"]
[null,"NPV","€",{"$f":"NPV(e_WACC,F126:AI126)+E126","v":0}]
[null,"IRR","%",{"$f":"IRR(E126:AI126)","v":{"$error":"#NUM!"}}]
[null,"PBP","yr",{"$f":"SUMIF(F130:AI130,\">0\")-SUMIF(F130:AI130,\">1\")","v":0}]
[null,"DPBP","yr",{"$f":"SUMIF(F131:AI131,\">0\")-SUMIF(F131:AI131,\">1\")","v":0}]
[null,"Total manufacturing cost","€/yr",{"$f":"F86","v":0}]
[null,"Levelized cost of product",{"$f":"'1. Pathway 1'!C140","v":"€/ton"}]
[null,"CAPEX",{"$f":"'1. Pathway 1'!C141","v":"€/ton"}]
[null,"OPEX",{"$f":"'1. Pathway 1'!C142","v":"€/ton"}]
[]
[]
[null,"Environmental"]
[null,"Technology","Parameter",null,"Unit","Total ","Comments"]
[null,"Impacts"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity ",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Direct emissions",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Equipment",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[null,"Credits"]
[null,"xxx","Materials",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Chemicals",null,{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,"Energy","Electricity",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[null,null,null,"Heat",{"$f":"\"kg CO2eq/\" & IF(Technology!$C$32=\"\",\"FU\",Technology!$C$32)","v":"kg CO2eq/FU"}]
[]
[]
[]
[]
[null,"Results ","Unit","Value"]
[null,"Total impacts",{"$f":"\"ton CO2eq/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq/FU"}]
[null,"Total credits",{"$f":"\"ton CO2eq avoided/\" & IF(Technology!C32=\"\",\"FU\",Technology!C32)","v":"ton CO2eq avoided/FU"}]
[null,"Net total climate change impact",{"$f":"'1. Pathway 1'!C174","v":"ton CO2eq/FU"},{"$f":"D172-D173","v":0}]
[null,null,{"$f":"'1. Pathway 1'!C175","v":"ton CO2eq/yr"}]
[null,"CO2eq avoided compared to benchmark",{"$f":"'1. Pathway 1'!C176","v":"ton CO2eq/FU"},{"$f":"D174-Technology!D15","v":0}]
[null,null,{"$f":"'1. Pathway 1'!C177","v":"ton CO2eq/yr"}]
[]
[null,"Results combined indicators","Unit","Value"]
[null,"Carbon abatement cost",{"$f":"'1. Pathway 1'!C180","v":"€/ton CO2eq avoided"}]
[null,"Energy use per ton avoided CO2eq",{"$f":"'1. Pathway 1'!C181","v":"MWh/ton CO2eq avoided"}]
[]
[]
[null,"Contribution analysis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"One-at-a-time sensitivity analysis "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario analysis - Break-even analysis and What-if analysis"]

{"sheet":"Dropdown list","index":14,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[]
["If you add something to the table, the conditional format will have to be updated as it does not recognize the table name. The dropdown list will be updated automatically. "]
[]
[]
[null,"Solvents","Status ","€/ton","kg CO2eq/kg",null,null,"Critical Raw Materials included in catalysts","Status","€/ton"]
[null,"1,4-dioxane",3,2000,null,null,null,"Aluminium",1,1600]
[null,"Ac2O",2,750,null,null,null,"Antimony",3,7200]
[null,"Acetone",2,900,null,null,null,"Arsenic",3,2000]
[null,"Acetonitrile",2,3200,null,null,null,"Baryte",3,150]
[null,"AcOH",2,800,null,null,null,"Bauxite",3,42]
[null,"Anisole",1,4200,null,null,null,"Beryllium",3,500000]
[null,"Benzene",3,750,null,null,null,"Bismuth",3,6]
[null,"Benzyl alcohol",2,2800,null,null,null,"Borate",3,300]
[null,"BuOH",2,1000,null,null,null,"Cadmium ",1,4500]
[null,"CCl4",3,800,null,null,null,"Chromium",1,10000]
[null,"Chlorobenzene",2,950,null,null,null,"Cobalt",3,40000]
[null,"Chloroform",3,950,null,null,null,"Coking coal",3,160]
[null,"Cyclohexane",3,900,null,null,null,"Copper",3,8500]
[null,"Cyclohexanone",1,1200,null,null,null,"Fluorspar",3,400]
[null,"DCE",3,400,null,null,null,"Gallium",3,250000]
[null,"DCM",3,310,null,null,null,"Germanium",3,1300000]
[null,"Diethyl ether",3,2800,null,null,null,"Gold",1,60000000]
[null,"Diisopropyl ether",3,3120,null,null,null,"Hafnium",3,1000000]
[null,"DMAc",3,null,null,null,null,"Heavy rare earth elements",3]
[null,"DME",3,500,null,null,null,"Helium ",3]
[null,"DMF",3,800,null,null,null,"Indium",3,210000]
[null,"DMPU",2,null,null,null,null,"Lead",1,2100]
[null,"DMSO",2,2700,null,null,null,"Light rare earth elements",3]
[null,"DMC",null,1000,null,null,null,"Lithium",3,40000]
[null,"Ethylene glycol",2,650,null,null,null,"Magnesium",3,2300]
[null,"EtOAc",1,1000,null,null,null,"Manganese",3,2100]
[null,"EtOH",1,600,null,null,null,"Natural graphite",3,1100]
[null,"Ethylene oxide",null,1300,null,null,null,"Natural rubber",3,1500]
[null,"Formic acid",3,550,null,null,null,"Nickel",3,25000]
[null,"Heptane",2,1300,null,null,null,"Niobium",3,30]
[null,"Hexane",3,800,null,null,null,"Phosphate rock",3,84]
[null,"i-PrOAc",1,null,null,null,null,"Phosphorus",3,200]
[null,"i-PrOH",1,1650,null,null,null,"Platinum Group Metals",3,41600000]
[null,"Me-cyclohexane",2,null,null,null,null,"Rhenium",1,2300000]
[null,"MEK",2,1200,null,null,null,"Scandium",3,1000]
[null,"MeOAc",2,null,null,null,null,"Selenium ",1,80000]
[null,"MeOH",2,500,null,null,null,"Silicon metal",3,2500]
[null,"Me-THF",2,null,null,null,null,"Silver",1,700000]
[null,"Methoxy-ethanol",3,null,null,null,null,"Strontium",3,400]
[null,"MIBK",2,1400,null,null,null,"Tantalum",3,270000]
[null,"MTBE",3,600,null,null,null,"Tin",1,30000]
[null,"n-BuOAc",1,1610,null,null,null,"Titanium",3,4000]
[null,"Nitromethane",3,null,null,null,null,"Tungsten",3,30000]
[null,"NMP",3,1860,null,null,null,"Vanadium",3,40000]
[null,"Pentane",3,751,null,null,null,"Zinc",1,3000]
[null,"Pyridine",3,4400,null,null,null,"Zirconium",1,4100]
[null,"Sulfolane",1,3500,null,null,null,"Make selection"]
[null,"TEA",3,3200]
[null,"THF",3,2400]
[null,"Toluene",2,700]
[null,"Water",1,1,1.7699999999999999E-4]
[null,"Xylenes",2,700]
[null,"Make selection"]