{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Overzicht","Back-up","6. IOK integrated","M in&out","Econ in&out","General M calculations","General E calculations","Summary"],"not_rendered":{"charts":24,"images":3,"macros":1,"external_links":0,"defined_names":1292,"comments":5,"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":"Overzicht","index":0,"n_rows":66,"n_cols":21,"rows_kept":66,"cut":false,"hidden":false,"merged":[[52,2,61,12],[33,11,33,12],[34,11,34,12],[35,11,35,12],[8,13,8,14],[9,13,9,14],[10,13,10,14],[17,14,17,15],[18,14,18,15],[19,14,19,15],[25,14,25,15],[26,14,26,15],[27,14,27,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultaten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"'6. IOK integrated'!B465","v":-25094390.448658649}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR",{"$f":"'6. IOK integrated'!B466","v":{"$error":"#NUM!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_codigester_digestate_ton*L8","v":0},null,null,null,null,"Droge mest",-20,"€/ton"]
[null,"Qty",16000,"ton/year",null,null,null,null,null,null,null,null,"Investering",{"$f":"IF(sc6_separation_totalinput_ton=0,0,(ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))+51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298+e_sc6_investment_dryer_€_ton*sc6_dryer1_totalinput_ton+e_sc6_investment_dryer_€_ton*sc6_dryer2_totalinput_ton+e_sc6_investment_dryer_€_ton*sc6_dryer3_totalinput_ton","v":0},null,null,null,null,"Ultrafiltratierest",-20,"€/ton"]
[null,"Gate fee",25,"€/ton",null,null,null,null,null,null,null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E367:E368,'6. IOK integrated'!E370:E371,'6. IOK integrated'!E373:E378)","v":0},null,null,null,null,"RO retentaat",3,"€/ton"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"1-L8","v":1}]
[]
[null,null,null,null,null,null,null,null,{"$f":"sc6_codigester_totalbiogas_m³","v":1286400.0000000002},"m³/jaar",null,null,null,null,null,null,null,null,"Productie",{"$f":"sc6_upgrading_biomethane_m³","v":0},"Nm³/jaar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opbrengst",23.05,"€/MWh"]
[null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_codigester_pigmanure_ton+sc6_codigester_cosubstrates_ton","v":24000},"ton/jaar",null,null,null,null,null,null,null,null,null,"Vloeibaar CO2",0.1,"€/kg"]
[null,"Qty",8000,"ton/year",null,null,"Investering",{"$f":"IF(sc6_codigester_totalinput_ton=0,0,(ge_dranco_I0_cte*(sc6_codigester_totalinput_ton^ge_dranco_I0_power)*sc6_codigester_totalinput_ton))","v":5405922.7966572624},null,null,null,null,{"$f":"N17/10","v":0},0]
[null,"Gate fee",-5,"€/ton",null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E345:E347)","v":198574.76474651619},null,null,null,null,null,"Capaciteit",{"$f":"sc6_upgrading_codigester_m³_yr+sc6_upgrading_dranco_m³_yr","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Investering",{"$f":"IF(sc6_upgrading_totalbiogasinput_m³_h=0,0,(ge_LPCooab_I0_cte*sc6_upgrading_totalbiogasinput_m³_h^ge_LPCooab_I0_power)*sc6_upgrading_totalbiogasinput_m³_h)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E359:E363)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productie-overschot",{"$f":"sc6_gasengine_surpluselectricity_MWh","v":9433.9136087491861},"MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M17*-1+1","v":1},null,null,null,null,null,"Opbrengst",65,"€/MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies",110,"€/ groene stroom certificaat"]
[null,"Qty",37400,"ton/year"]
[null,"Gate fee",40,"€/ton",null,null,null,null,{"$f":"'6. IOK integrated'!H11+'6. IOK integrated'!H19","v":4700409.235506326},"m³/jaar",null,null,null,null,null,null,null,null,"Productie-overschot",{"$f":"sc6_gasengine_surplusheat_MWh","v":9297.1182797885358},"MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_gasengine_dranco_m³_yr+sc6_gasengine_codigester_m³_yr","v":5944294.3595594577},null,null,null,"Opbrengst",20,"€/MWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Investering",{"$f":"IF(OR(sc6_gasengine_totalbiogas_m³=0,s_sc6_gasengine=0),0,(IF((sc6_gasengine_electricpower_MW*1000)>900,-386.1*LN(900)+3170.5,-386.1*LN(sc6_gasengine_electricpower_MW*1000)+3170.5)*1.2)*(sc6_gasengine_electricpower_MW*1000)*m_sc6_gasengine_number)+IF(AND(OR(sc6_CHPdranco_ratio>0,sc6_CHPcodigester_ratio>0),s_sc6_gasengine=1),IF((sc6_gasengine_electricity_MWe*1000)<1500,200000/1500*(sc6_gasengine_electricity_MWe*1000)*1.1,200000/1500*(sc6_gasengine_electricity_MWe*1000)),0)","v":2096551.5039367743},null,null,null,"Subsidies",31,"€/WKK certificaat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E349,'6. IOK integrated'!E351)","v":377308.13586394256}]
[null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_OMSW_drancoinput_ton_yr+sc6_vergecuttings_drancoinput_ton_yr","v":46750}]
[null,null,null,null,null,null,"Investering",{"$f":"IF(sc6_dranco_totalinput_ton=0,0,(ge_dranco_I0_cte*(sc6_dranco_totalinput_ton^ge_dranco_I0_power)*sc6_dranco_totalinput_ton))","v":6160637.177368477}]
[null,"Qty",{"$f":"s_sc6_roadsidecuttings_input_ton_yr","v":9350},"ton/year",null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E341:E343)","v":248642.69483789563},null,null,null,null,null,null,null,null,null,null,"Productie",{"$f":"sc6_compost_ton","v":37223.269105174375},"ton"]
[null,"Gate fee",0,"€/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opbrengst",13,"€/ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies",0,"€/ton"]
[null,null,null,null,null,null,"Productie",{"$f":"sc6_woodboiler_heatproduction_MWh","v":0},"MWh/jaar",null,"Capaciteit",{"$f":"sc6_composting_totalinput_ton","v":91209.831511036071},null,"ton/jaar"]
[null,null,null,null,null,null,"Capaciteit",null,"Automatisch",null,"Investering",{"$f":"IF(sc6_composting=0,IF(sc6_composting_totalinput_ton=0,0,(ge_composting_I0_cte*sc6_composting_totalinput_ton^ge_composting_I0_power)*sc6_composting_totalinput_ton),0)+IF(sc6_composting=0,IF(sc6_composting_totalinput_ton=0,0,e_sc6_composting_airtreatment_I0),0)","v":17702857.111804854}]
[null,null,null,null,null,null,"Investering",{"$f":"IF(sc6_woodboiler_heatproduction_MWh<=0,0,(ge_woodchipboiler_I0_cte*(sc6_woodboiler_heatproduction_MWh/m_woodboiler_OH_h*1000)^ge_woodchipboiler_I0_power)*(sc6_woodboiler_heatproduction_MWh/m_woodboiler_OH_h*1000))","v":0},null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E353:E357)","v":2383616.9255010309},null,null,null,null,null,null,"Productie",{"$f":"(sc6_composting_woodchips_ton-sc6_woodboiler_input_greenwaste_ton)","v":2101},"ton"]
[null,"Qty",210,"Automatisch",null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E380:E382)","v":0},null,null,null,null,null,null,null,null,null,null,"Opbrengst",13,"€/ton"]
[null,"Prijs",28.5,"€/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies",0,"€/ton"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algemeen"]
[null,"Qty",19100,"ton/year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominale interest eigen kapitaal",null,0.127]
[null,"Prijs",0,"€/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reële interest lening",null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verhouding kapitaal/lening",null,0.5]
[]
[]
[null,null,"Enkel Back-up"]
[]
[]
[]
[]
[]
[null,null,"De ter beschikking gestelde modellen zijn uitsluitend bedoeld voor het doorrekenen van fictieve business cases tijdens een op 9 oktober 2012, in het kader van het project ‘Energie Conversie Parken’, georganiseerde workshop. De modellen worden uitsluitend ter informatie ter beschikking gesteld en zijn niet bedoeld voor gebruik in reële casussen. Gevolgen van het gebruik van de modellen ten behoeve van welke doelstelling dan ook, komen volledig voor rekening van de gebruiker ervan. Universiteit Hasselt kan niet aansprakelijk worden gesteld voor gevolgen die voortvloeien uit het gebruik van deze modellen. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Voor meer informatie:"]
[null,null,"miet.vandael@uhasselt.be",null,null,null,null,"0032(0)11268743"]
[null,null,"steven.vanpassel@uhasselt.be",null,null,null,null,"0032(0)11268746"]

{"sheet":"Back-up","index":1,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":true,"merged":[[8,13,8,14],[9,13,9,14],[10,13,10,14]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Overzicht!L8","v":0},"Handmatig","Automatisch",null,null,null,null,"Digestaatfracties","Automatisch"]
[null,"Mest","Automatisch",null,null,null,null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_codigester_digestate_ton*L8","v":0},null,null,null,null,"Droge mest",-20,"€/ton"]
[null,"Qty",16000,"ton/year",null,null,null,null,null,null,null,null,"Investering",{"$f":"IF(sc6_separation_totalinput_ton=0,0,(ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))+51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298+e_sc6_investment_dryer_€_ton*sc6_dryer1_totalinput_ton+e_sc6_investment_dryer_€_ton*sc6_dryer2_totalinput_ton+e_sc6_investment_dryer_€_ton*sc6_dryer3_totalinput_ton","v":0},null,null,null,null,"Ultrafiltratierest",-20,"€/ton"]
[null,"Gate fee",25,"€/ton",null,null,null,null,null,null,{"$f":"1-L8","v":1},null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E367:E368,'6. IOK integrated'!E370:E371,'6. IOK integrated'!E373:E378)","v":0},null,null,null,null,"RO retentaat",3,"€/ton"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groen aardgas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productie","Handmatig"]
[null,null,null,null,null,null,"Droge vergister","Automatisch",null,null,null,null,null,null,null,null,null,null,"Opbrengst",23.05]
[null,"Cosubstraat","Automatisch",null,null,null,"Capaciteit",{"$f":"sc6_codigester_pigmanure_ton+sc6_codigester_cosubstrates_ton","v":24000},null,null,null,null,null,null,null,null,null,null,"Vloeibaar CO2",0.1,"€/kg"]
[null,"Qty",8000,"ton/year",null,null,"Investering",{"$f":"IF(sc6_codigester_totalinput_ton=0,0,(ge_dranco_I0_cte*(sc6_codigester_totalinput_ton^ge_dranco_I0_power)*sc6_codigester_totalinput_ton))","v":5405922.7966572624},null,null,null,null,null,"Biogas upgrading","Automatisch"]
[null,"Gate fee",-5,"€/ton",null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E345:E347)","v":198574.76474651619},null,null,null,null,null,"Capaciteit",{"$f":"sc6_upgrading_codigester_m³_yr+sc6_upgrading_dranco_m³_yr","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Investering",{"$f":"IF(sc6_upgrading_totalbiogasinput_m³_h=0,0,(ge_LPCooab_I0_cte*sc6_upgrading_totalbiogasinput_m³_h^ge_LPCooab_I0_power)*sc6_upgrading_totalbiogasinput_m³_h)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E359:E363)","v":0},null,null,null,"Elektriciteit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Productie","Automatisch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opbrengst",65]
[null,"GFT","Automatisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies",110]
[null,"Qty",37400,"ton/year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte"]
[null,"Gate fee",40,"€/ton",null,null,null,null,null,null,null,null,null,"WKK","Automatisch",null,null,null,"Productie","Automatisch"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_gasengine_dranco_m³_yr+sc6_gasengine_codigester_m³_yr","v":5944294.3595594577},null,null,null,"Opbrengst",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Investering",{"$f":"IF(OR(sc6_gasengine_totalbiogas_m³=0,s_sc6_gasengine=0),0,(IF((sc6_gasengine_electricpower_MW*1000)>900,-386.1*LN(900)+3170.5,-386.1*LN(sc6_gasengine_electricpower_MW*1000)+3170.5)*1.2)*(sc6_gasengine_electricpower_MW*1000)*m_sc6_gasengine_number)+IF(AND(OR(sc6_CHPdranco_ratio>0,sc6_CHPcodigester_ratio>0),s_sc6_gasengine=1),IF((sc6_gasengine_electricity_MWe*1000)<1500,200000/1500*(sc6_gasengine_electricity_MWe*1000)*1.1,200000/1500*(sc6_gasengine_electricity_MWe*1000)),0)","v":2096551.5039367743},null,null,null,"Subsidies",31]
[null,null,null,null,null,null,"Droge vergister","Automatisch",null,null,null,null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E349,'6. IOK integrated'!E351)","v":377308.13586394256}]
[null,null,null,null,null,null,"Capaciteit",{"$f":"sc6_OMSW_drancoinput_ton_yr+sc6_vergecuttings_drancoinput_ton_yr","v":46750}]
[null,"Maaisel","Automatisch",null,null,null,"Investering",{"$f":"IF(sc6_dranco_totalinput_ton=0,0,(ge_dranco_I0_cte*(sc6_dranco_totalinput_ton^ge_dranco_I0_power)*sc6_dranco_totalinput_ton))","v":6160637.177368477},null,null,null,null,null,null,null,null,null,null,"Compost"]
[null,"Qty",{"$f":"s_sc6_roadsidecuttings_input_ton_yr","v":9350},"ton/year",null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E341:E343)","v":248642.69483789563},null,null,null,null,null,null,null,null,null,null,"Productie","Automatisch"]
[null,"Gate fee",0,"€/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opbrengst",13]
[null,null,null,null,null,null,null,null,null,null,"Composteringsinstallatie","Automatisch",null,null,null,null,null,null,"Subsidies",0]
[null,null,null,null,null,null,"Houtketel","Automatisch",null,null,"Capaciteit",{"$f":"sc6_composting_totalinput_ton","v":91209.831511036071}]
[null,null,null,null,null,null,"Capaciteit",null,null,null,"Investering",{"$f":"IF(sc6_composting=0,IF(sc6_composting_totalinput_ton=0,0,(ge_composting_I0_cte*sc6_composting_totalinput_ton^ge_composting_I0_power)*sc6_composting_totalinput_ton),0)+IF(sc6_composting=0,IF(sc6_composting_totalinput_ton=0,0,e_sc6_composting_airtreatment_I0),0)","v":17702857.111804854},null,null,null,null,null,null,"Houtsnippers","Automatisch"]
[null,"Hout","Automatisch",null,null,null,"Investering",{"$f":"IF(sc6_woodboiler_heatproduction_MWh<=0,0,(ge_woodchipboiler_I0_cte*(sc6_woodboiler_heatproduction_MWh/m_woodboiler_OH_h*1000)^ge_woodchipboiler_I0_power)*(sc6_woodboiler_heatproduction_MWh/m_woodboiler_OH_h*1000))","v":0},null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E353:E357)","v":2383616.9255010309},null,null,null,null,null,null,"Productie","Automatisch","Handmatig"]
[null,"Qty",210,"Automatisch",null,null,"Op. kost",{"$f":"SUM('6. IOK integrated'!E380:E382)","v":0},null,null,null,null,null,null,null,null,null,null,"Opbrengst",13,"€/ton"]
[null,"Prijs",28.5,"€/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidies",0,"€/ton"]
[]
[]
[null,"Groenafval","Automatisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algemeen",null,null,"Automatisch"]
[null,"Qty",19100,"Automatisch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominale interest eigen kapitaal",null,0.127]
[null,"Prijs",0,"€/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reële interest lening",null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verhouding kapitaal/lening",null,0.5]
[]
[]
[null,null,"Enkel Back-up"]

{"sheet":"6. IOK integrated","index":2,"n_rows":492,"n_cols":29,"rows_kept":492,"cut":false,"hidden":true,"merged":[]}
["6. IOK integrated",null,null,null,null,null,null,null,null,"Green waste"]
[null,null,null,"OMSW",null,null,null,null,null,{"$f":"sc6_composting_greenwasteinput_ton","v":16999},"ton"]
[null,null,null,{"$f":"sc6_OMSW_drancoinput_ton_yr","v":37400},"ton",null,null,"Digestate",null,null,null,null,"Compost"]
[null,null,null,null,null,null,null,{"$f":"sc6_dranco_digestate_ton","v":40842.996932074966},"ton",null,null,null,{"$f":"sc6_compost_ton","v":37223.269105174528},"ton",null,null,"External Electricity"]
[null,null,null,null,null,null,"Dranco",null,null,"Composting",null,null,null,null,null,null,{"$f":"MAX(0,sc6_electricityuse_plant_MWh-sc6_gasengine_electricityproduction_MWh)","v":0},"MWh/yr"]
[null,null,null,"Verge cuttings"]
[null,null,null,{"$f":"sc6_vergecuttings_drancoinput_ton_yr","v":9350},"ton",null,null,"Heat dranco",null,"Electricity composting/dranco"]
[null,null,null,null,null,null,null,{"$f":"sc6_dranco_heatuse_MWh_yr","v":3971.5341544757321},"MWh/yr",{"$f":"sc6_dranco_electricityuse_MWh_yr+sc6_composting_electricityuse_MWh_yr","v":3826.695283800685},"MWh/yr",null,null,"Electricity"]
[null,null,null,null,null,null,null,null,null,null,null,"CHP",null,{"$f":"sc6_gasengine_surpluselectricity_MWh","v":9433.9136087492825},"MWh/yr"]
[null,null,null,null,null,null,null,"Biogas CHP"]
[null,null,null,null,null,null,null,{"$f":"sc6_gasengine_dranco_m³_yr","v":4700409.235506326},"m³",null,null,null,null,"Heat",null,null,"Heat used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"sc6_gasengine_surplusheat_MWh","v":9297.1182797885358},"MWh/yr",null,{"$f":"sc6_externalheatuse_MWh","v":4648.5591398942679},"MWh/yr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas away"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(sc6_biogasaway=1,sc6_dranco_totalbiogas_m³,0)","v":0},"m³"]
[null,null,null,null,null,null,null,null,null,null,"Heat upgrading",null,null,"Electricity LBM"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"sc6_upgrading_heatuse_MWh_yr","v":0},"MWh/yr",null,{"$f":"sc6_LBM_electricityuse_MWh_yr","v":0},"MWh/yr",null,"Biomethane"]
[null,null,null,null,null,null,null,"Biogas upgrading",null,null,"Electricity upgrading",null,null,null,null,null,{"$f":"sc6_upgrading_biomethanesurplus_m³","v":0},"m³/yr"]
[null,null,null,null,null,null,null,{"$f":"sc6_upgrading_dranco_m³_yr","v":0},"m³",null,{"$f":"sc6_upgrading_electricityuse_MWh_yr","v":0},"MWh/yr",null,"Biomethane",null,null,"LBM"]
[null,null,null,null,null,null,null,null,null,null,null,"Upgrading",null,{"$f":"sc6_upgrading_biomethane_m³","v":0},"m³/yr",null,{"$f":"sc6_LBM_output_l","v":0},"l/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2",null,null,"Dry ice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"sc6_upgrading_CO2_kg","v":0},"kg/yr",null,{"$f":"sc6_LBM_dryice_m³","v":0},"m³/yr"]
[]
[null,null,null,null,null,null,null,"Heat",null,null,"Biogas CHP",null,"Biogas upgrading"]
[null,null,null,null,null,null,null,{"$f":"sc6_codigester_heatuse_MWh_yr","v":1080.4430241600003},"MWh/yr",null,{"$f":"sc6_gasengine_codigester_m³_yr","v":1243885.124053132},"m³",{"$f":"sc6_upgrading_codigester_m³_yr","v":0},"m³"]
[null,null,null,null,null,null,null,"Electricity"]
[null,null,null,null,null,null,null,{"$f":"sc6_codigester_electricityuse_MWh_yr","v":72.029534944000019},"MWh/yr"]
[]
[null,null,null,"Manure",null,null,"Input"]
[null,null,null,{"$f":"sc6_codigester_pigmanure_ton","v":16000},"ton",null,{"$f":"sc6_codigester_totalinput_ton","v":24000},"ton",null,null,null,null,null,null,null,null,"Biogas away"]
[null,null,null,null,null,null,null,null,"Co-digestion",null,null,null,null,null,null,null,{"$f":"IF(sc6_biogasaway=1,sc6_codigester_totalbiogas_m³,0)","v":0},"m³"]
[null,null,null,"Co-substrates"]
[null,null,null,{"$f":"sc6_codigester_cosubstrates_ton","v":8000},"ton"]
[null,null,null,null,null,null,null,null,null,null,"Electricity"]
[null,null,null,null,null,null,null,null,null,"Heat",{"$f":"sc6_separation_electricityuse_MWh_yr+sc6_UFseparation_electricityuse_MWh_yr+sc6_ROseparation_electricityuse_MWh_yr","v":0},"MWh/yr"]
[null,null,null,null,null,null,null,"Digestate",null,{"$f":"sc6_hygienisation_heatuse_MWh","v":0},"MWh/yr",null,"Solid fraction",null,"Heat"]
[null,null,null,null,null,null,null,{"$f":"sc6_codigester_digestate_ton","v":22436.809887014726},"ton","Hygienisation",null,null,{"$f":"sc6_separation_thickfraction_ton","v":0},"ton",{"$f":"sc6_dryer1_heatuse_MWh","v":0},"MWh/yr",null,"Dry manure"]
[null,null,null,null,null,null,null,null,null,null,null,"Separation",null,null,"Drying",null,null,{"$f":"sc6_dryer1_drymanure_ton","v":0},"ton"]
[]
[null,null,null,null,null,null,null,null,null,"Thin fraction",null,null,"Retentate",null,"Heat"]
[null,null,null,null,null,null,null,null,null,{"$f":"sc6_separation_thinfraction_ton","v":0},"ton",null,{"$f":"sc6_UFseparation_thickfraction_ton","v":0},"ton",{"$f":"sc6_dryer2_heatuse_MWh","v":0},"MWh/yr",null,"UF retentate"]
[null,null,null,null,null,null,null,null,null,null,null,"UF separation",null,null,"Drying",null,null,{"$f":"sc6_dryer2_UFretentate_ton","v":0},"ton"]
[]
[null,null,null,null,null,null,null,null,null,"Thin fraction",null,null,"Retentate",null,"Heat"]
[null,null,null,null,null,null,null,null,null,{"$f":"sc6_UFseparation_thinfraction_ton","v":0},"ton",null,{"$f":"sc6_ROseparation_thickfraction_ton","v":0},"ton",{"$f":"sc6_dryer3_heatuse_MWh","v":0},"MWh/yr",null,"RO retentate"]
[null,null,null,null,null,null,null,null,null,null,null,"RO separation",null,null,"Drying",null,null,{"$f":"sc6_dryer3_ROretentate_ton","v":0},"ton"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"sc6_ROseparation_thinfraction_ton","v":0},"m³"]
[]
[]
[]
[null,null,null,null,null,null,null,"Heat production"]
[null,null,null,null,null,null,null,{"$f":"sc6_woodboiler_heatproduction_MWh","v":0},"MWh/yr"]
[]
[null,null,null,"Wood",null,null,null,null,null,"Ash"]
[null,null,null,{"$f":"sc6_woodboiler_input_ton","v":0},"ton",null,"Wood boiler",null,null,{"$f":"sc6_woodboiler_ash_ton","v":0},"ton/yr"]
[]
[]
[]
["Dranco OMSW",null,null,"Value","Unit"]
[null,"Input","OMSW",{"$f":"s_sc6_OMSW_input_ton_yr","v":37400},"ton"]
[null,null,null,{"$f":"sc6_OMSW_drancoinput_ton_yr/m_sc6_dranco_OH_h","v":4.9866666666666664},"ton/h"]
[null,null,"Verge cuttings",{"$f":"(sc6_OMSW_drancoinput_ton_yr/(1-s_sc6_vergecuttings_ratio))*s_sc6_vergecuttings_ratio","v":9350},"ton"]
[null,null,null,{"$f":"sc6_vergecuttings_drancoinput_ton_yr/m_sc6_dranco_OH_h","v":1.2466666666666666},"ton/h"]
[null,null,"Total input dranco",{"$f":"sc6_OMSW_drancoinput_ton_yr+sc6_vergecuttings_drancoinput_ton_yr","v":46750},"ton"]
[null,null,"Heat",{"$f":"IF(sc6_dranco_totalinput_ton=0,0,m_sc6_dranco_heatuse_ratio*(sc6_dranco_totalbiogas_m³*sc6_dranco_methane_ratio*m_sc6_methane_totalenergy_MJ_m³/3600))","v":3971.5341544757321},"MWh/yr"]
[null,null,"Electricity",{"$f":"IF(sc6_dranco_totalinput_ton=0,0,m_sc6_dranco_electricityuse_ratio*(sc6_dranco_totalbiogas_m³*sc6_dranco_methane_ratio*m_sc6_methane_totalenergy_MJ_m³/3600))","v":264.7689436317155},"MWh/yr"]
[null,"Output","Biogas OMSW",{"$f":"sc6_OMSW_drancoinput_ton_yr*m_sc6_OMSW_biogasyield_m³_ton","v":3740000},"m³"]
[null,null,"Biogas verge cuttings",{"$f":"sc6_vergecuttings_drancoinput_ton_yr*m_sc6_vergecuttings_biogasyield_m³_ton","v":1121065},"m³"]
[null,null,"Total biogas",{"$f":"D69+D70","v":4861065},"m³"]
[null,null,"Methane yield",{"$f":"IF(sc6_dranco_totalbiogas_m³=0,0,(D69*m_sc6_OMSW_methaneyield_ratio+D70*m_sc6_vergecuttings_methaneyield_ratio)/sc6_dranco_totalbiogas_m³)","v":0.55461242546643597},"%"]
[null,null,"Digestate",{"$f":"sc6_dranco_totalinput_ton-((sc6_dranco_totalbiogas_m³*m_sc6_biogas_density_kg_m³)/1000)","v":40842.996932074966},"ton"]
[null,null,null,{"$f":"sc6_dranco_digestate_ton/m_sc6_dranco_OH_h","v":5.4457329242766619},"ton/h"]
[null,null,"Fraction biogas CHP",{"$f":"IF(s_sc6_biogasaway=1,0,s_sc6_CHPdranco_ratio)","v":1},"%"]
[null,null,"Fraction biogas upgrading",{"$f":"s_sc6_upgrading_dranco_ratio","v":0},"%"]
["Composting",null,null,"Value","Unit"]
[null,"Input","Digestate",{"$f":"sc6_dranco_digestate_ton+Overzicht!K12*sc6_codigester_digestate_ton","v":63279.806819089688},"ton"]
[null,null,null,{"$f":"sc6_composting_digestateinput_ton/m_sc6_composting_OH_h","v":7.9099758523862107},"ton/h"]
[null,null,"DM",{"$f":"sc6_composting_digestateinput_ton-D81","v":21515.134318490491},"ton"]
[null,null,"Water content",{"$f":"sc6_composting_digestateinput_ton*(((1-s_sc6_vergecuttings_ratio)*m_sc6_OMSW_waterratio)+(s_sc6_vergecuttings_ratio*m_sc6_vergecuttings_waterratio))","v":41764.672500599198},"ton"]
[null,null,"Water %",{"$f":"IF(sc6_composting_digestateinput_ton=0,0,D81/sc6_composting_digestateinput_ton)","v":0.66},"% "]
[null,null,"Green waste",{"$f":"s_sc6_greenwaste_input_ton_yr*(1-m_sc6_greenwaste_woodfraction)","v":16999},"ton"]
[null,null,null,{"$f":"sc6_composting_greenwasteinput_ton/m_sc6_composting_OH_h","v":2.1248749999999998},"ton/h"]
[null,null,"DM",{"$f":"sc6_composting_greenwasteinput_ton-D86","v":9989.2999999999993},"ton"]
[null,null,"Water content",{"$f":"(s_sc6_greenwaste_input_ton_yr*m_sc6_greenwaste_waterratio)-(s_sc6_greenwaste_input_ton_yr*m_sc6_greenwaste_woodfraction*m_sc6_wood_waterratio)","v":7009.7},"ton"]
[null,null,"Water %",{"$f":"IF(sc6_composting_greenwasteinput_ton=0,0,D86/D83)","v":0.41235955056179774},"%"]
[null,null,"Recirculation part ",{"$f":"m_sc6_compost_recirculationfraction*D96","v":10931.024691946379},"ton"]
[null,null,"DM",{"$f":"sc6_composting_recirculationinput_ton-D90","v":7105.1660497652492},"ton"]
[null,null,"Water content",{"$f":"sc6_composting_recirculationinput_ton*m_sc6_OMSWcompost_waterratio","v":3825.8586421812324},"ton"]
[null,null,"Water %",{"$f":"IF(sc6_composting_recirculationinput_ton=0,0,D90/sc6_composting_recirculationinput_ton)","v":0.35},"%"]
[null,null,"Total input",{"$f":"IF(AND(sc6_composting_digestateinput_ton=0,sc6_composting_greenwasteinput_ton=0),0,sc6_composting_digestateinput_ton+sc6_composting_greenwasteinput_ton+sc6_composting_recirculationinput_ton)","v":91209.831511036071},"ton"]
[null,null,"Total water content input",{"$f":"D81+D86+D90","v":52600.231142780423},"ton"]
[null,null,"Total DM input",{"$f":"D80+D85+D89","v":38609.600368255742},"ton"]
[null,null,"Total water % input",{"$f":"IF(sc6_composting_totalinput_ton=0,0,D93/(D93+D94))","v":0.57669475177591922},"%"]
[null,null,"Compost",{"$f":"((sc6_composting_digestateinput_ton+sc6_composting_recirculationinput_ton)*m_sc6_OMSW_compostfraction)+(sc6_composting_greenwasteinput_ton*m_sc6_greenwaste_compostfraction)","v":48154.293797120758},"ton"]
[null,null,"Electricity",{"$f":"sc6_composting_totalinput_ton*m_sc6_compost_electricityuse_MWh_ton","v":3561.9263401689809},"MWh"]
[null,null,"Personnel",{"$f":"(sc6_composting_totalinput_ton^(0.8))*0.000947354433993315","v":8.8012795387686893},"persons/yr"]
[null,"Output","Compost",{"$f":"IF(sc6_composting_totalinput_ton=0,0,D96-sc6_composting_recirculationinput_ton)","v":37223.269105174375},"ton"]
[null,null,null,{"$f":"sc6_compost_ton/m_sc6_composting_OH_h","v":4.6529086381467968},"ton/h"]
[null,null,"Wood chips",{"$f":"s_sc6_greenwaste_input_ton_yr*m_sc6_greenwaste_woodfraction","v":2101},"ton"]
["Co-digester (dranco)",null,null,"Value","Unit"]
[null,"Input","Pig manure",{"$f":"s_sc6_pigmanure_input_ton_yr","v":16000},"ton",{"$f":"D103/(D105+D103)","v":0.66666666666666663}]
[null,null,null,{"$f":"sc6_codigester_pigmanure_ton/m_sc6_dranco_OH_h","v":2.1333333333333333},"ton/h"]
[null,null,"Co-substrates",{"$f":"s_sc6_cosubstrates_input_ton_yr","v":8000},"ton"]
[null,null,null,{"$f":"sc6_codigester_cosubstrates_ton/m_sc6_dranco_OH_h","v":1.0666666666666667},"ton/h"]
[null,null,"Total input",{"$f":"sc6_codigester_pigmanure_ton+sc6_codigester_cosubstrates_ton","v":24000},"ton"]
[null,null,"Heat",{"$f":"IF(sc6_codigester_totalinput_ton=0,0,m_sc6_dranco_heatuse_ratio*(sc6_codigester_totalbiogas_m³*sc6_codigester_methane_ratio*m_sc6_methane_totalenergy_MJ_m³/3600))","v":1080.4430241600003},"MWh/yr"]
[null,null,"Electricity",{"$f":"IF(sc6_codigester_totalinput_ton=0,0,m_sc6_dranco_electricityuse_ratio*(sc6_codigester_totalbiogas_m³*sc6_codigester_methane_ratio*m_sc6_methane_totalenergy_MJ_m³/3600))","v":72.029534944000019},"MWh/yr"]
[null,"Output","Biogas pig manure",{"$f":"sc6_codigester_pigmanure_ton*m_sc6_pigmanure_biogasyield_m³_ton","v":326400.00000000029},"m³"]
[null,null,"Biogas co-substrates",{"$f":"sc6_codigester_cosubstrates_ton*m_sc6_cosubstrates_biogasyield_m³_ton","v":960000},"m³"]
[null,null,"Total biogas",{"$f":"SUM(D110:D111)","v":1286400.0000000002},"m³"]
[null,null,"Fraction biogas upgrading",{"$f":"s_sc6_upgrading_codigester_ratio","v":0},"%"]
[null,null,"Fraction biogas CHP",{"$f":"s_sc6_CHPcodigester_ratio","v":1},"%"]
[null,null,"Methane yield",{"$f":"IF(sc6_codigester_totalbiogas_m³=0,0,(m_sc6_pigmanure_methaneyield_ratio*D110+m_sc6_cosubstrates_methaneyield_ratio*D111)/sc6_codigester_totalbiogas_m³)","v":0.5701492537313434},"%"]
[null,null,"Digestate",{"$f":"sc6_codigester_totalinput_ton-(sc6_codigester_totalbiogas_m³*m_sc6_biogas_density_kg_m³/1000)","v":22436.809887014726},"ton"]
[null,null,null,{"$f":"sc6_codigester_digestate_ton/m_sc6_dranco_OH_h","v":2.9915746516019635},"ton/h"]
["CHP (gas engine)",null,null,"Value","Unit"]
[null,"Input","Biogas dranco",{"$f":"IF(s_sc6_gasengine=1,IF(sc6_CHPdranco_ratio=0,0,(sc6_dranco_totalbiogas_m³-(sc6_dranco_totalbiogas_m³*gm_biogas_splitfactor_H2O))*sc6_CHPdranco_ratio),0)","v":4700409.235506326},"m³/yr",{"$f":"IF(sc6_gasengine_dranco_m³_yr=0,0,(sc6_gasengine_dranco_m³_yr*sc6_dranco_methane_ratio)/D127)","v":0.78613461899054549}]
[null,null,null,{"$f":"sc6_gasengine_dranco_m³_yr/m_sc6_gasengine_OH_h","v":940.08184710126523},"m³/h"]
[null,null,null,{"$f":"D120*m_sc6_biogas_density_kg_m³","v":1142.3559147898263},"kg/h"]
[null,null,"Biogas co-digester",{"$f":"IF(s_sc6_gasengine=1,IF(sc6_CHPcodigester_ratio=0,0,(sc6_codigester_totalbiogas_m³-(sc6_codigester_totalbiogas_m³*gm_biogas_splitfactor_H2O))*sc6_CHPcodigester_ratio),0)","v":1243885.124053132},"m³/yr",{"$f":"IF(sc6_gasengine_codigester_m³_yr=0,0,(sc6_gasengine_codigester_m³_yr*sc6_codigester_methane_ratio)/D127)","v":0.21386538100945457}]
[null,null,null,{"$f":"sc6_gasengine_codigester_m³_yr/m_sc6_gasengine_OH_h","v":248.77702481062641},"m³/h"]
[null,null,null,{"$f":"D123*m_sc6_biogas_density_kg_m³","v":302.30549247657308},"kg/h"]
[null,null,"Total biogas",{"$f":"sc6_gasengine_dranco_m³_yr+sc6_gasengine_codigester_m³_yr","v":5944294.3595594577},"m³/yr"]
[null,null,null,{"$f":"sc6_gasengine_totalbiogas_m³/m_sc6_gasengine_OH_h","v":1188.8588719118916},"m³/h"]
[null,null,"Methane",{"$f":"(sc6_gasengine_dranco_m³_yr*sc6_dranco_methane_ratio)+(sc6_gasengine_codigester_m³_yr*sc6_codigester_methane_ratio)","v":3316105.5419954122},"m³/yr"]
[null,null,"Energy value methane",{"$f":"IF(sc6_gasengine_totalbiogas_m³=0,0,((sc6_gasengine_dranco_m³_yr*sc6_dranco_methane_ratio*m_sc6_methane_totalenergy_MJ_m³)+(sc6_gasengine_codigester_m³_yr*sc6_codigester_methane_ratio*m_sc6_methane_totalenergy_MJ_m³))/sc6_gasengine_totalbiogas_m³)","v":19.72316268368467},"MJ/m³"]
[null,null,"Power engine",{"$f":"((sc6_gasengine_totalbiogas_m³*D128)/(m_sc6_gasengine_OH_h*3600))/m_sc6_gasengine_number","v":6.513349149627798},"MW"]
[null,null,"Electric efficiency",{"$f":"IF(D129=0,0,(0.0275*LN(D129*1000))+0.1679)","v":0.40939424929356838},"%"]
[null,null,"Electric power",{"$f":"(sc6_gasengine_totalbiogas_m³*D128*sc6_gasengine_electricefficiency/m_sc6_gasengine_OH_h/3600)/m_sc6_gasengine_number","v":2.6665276854987745},"MWe"]
[null,"Output","Thermal efficiency",{"$f":"0.85-sc6_gasengine_electricefficiency","v":0.4406057507064316},"%"]
[null,null,"Heat",{"$f":"sc6_gasengine_totalbiogas_m³*sc6_gasengine_thermalefficiency*D128/1000","v":51656.743650327364},"GJ/yr"]
[null,null,null,{"$f":"sc6_gasengine_totalbiogas_m³*sc6_gasengine_thermalefficiency*D128/3600","v":14349.095458424268},"MWh/yr"]
[null,null,null,{"$f":"sc6_gasengine_heatproduction_MWh/m_sc6_gasengine_OH_h","v":2.8698190916848536},"MWth"]
[null,null,"Surplus heat",{"$f":"IF(sc6_heataway=1,sc6_gasengine_heatproduction_MWh,MAX(sc6_gasengine_heatproduction_MWh-sc6_heatuse_plant_MWh,0))","v":9297.1182797885358},"MWh/yr"]
[null,null,null,{"$f":"sc6_gasengine_surplusheat_MWh/m_sc6_gasengine_OH_h","v":1.8594236559577071},"MWth"]
[null,null,"Total heat use efficiency",{"$f":"IF(OR(sc6_biogasaway=1,s_sc6_gasengine=0),0,MIN(sc6_gasengine_thermalefficiency,sc6_usefulheatuse_BE_MWh/(sc6_gasengine_heatproduction_MWh/sc6_gasengine_thermalefficiency)))","v":0.29786630796797786},"%"]
[null,null,"Electricity",{"$f":"sc6_gasengine_totalbiogas_m³*sc6_gasengine_electricefficiency*D128/3600","v":13332.63842749387},"MWh/yr"]
[null,null,null,{"$f":"sc6_gasengine_electricityproduction_MWh*3.6","v":47997.49833897793},"GJ/yr"]
[null,null,null,{"$f":"sc6_gasengine_electricityproduction_MWh/m_sc6_gasengine_OH_h","v":2.6665276854987741},"MWe"]
[null,null,"Surplus electricity",{"$f":"MAX(sc6_gasengine_electricityproduction_MWh-sc6_electricityuse_plant_MWh,0)","v":9433.9136087491861},"MWh/yr"]
[null,null,null,{"$f":"sc6_gasengine_surpluselectricity_MWh*3.6","v":33962.088991497068},"GJ/yr"]
[null,null,null,{"$f":"sc6_gasengine_surpluselectricity_MWh/m_sc6_gasengine_OH_h","v":1.8867827217498372},"MWe",{"$f":"sc6_gasengine_surpluselectricity_MWe/sc6_gasengine_electricity_MWe","v":0.70758039828748842},"% net"]
["Upgrading",null,null,"Value","Unit"]
[null,"Input","Biogas dranco",{"$f":"(sc6_dranco_totalbiogas_m³-(sc6_dranco_totalbiogas_m³*gm_biogas_splitfactor_H2O))*sc6_upgrading_dranco_ratio","v":0},"m³/yr"]
[null,null,null,{"$f":"sc6_upgrading_dranco_m³_yr/m_sc6_upgrading_OH_h","v":0},"m³/h"]
[null,null,"Biogas co-digester",{"$f":"(sc6_codigester_totalbiogas_m³-(sc6_dranco_totalbiogas_m³*gm_biogas_splitfactor_H2O))*sc6_upgrading_codigester_ratio","v":0},"m³/yr"]
[null,null,null,{"$f":"sc6_upgrading_codigester_m³_yr/m_sc6_upgrading_OH_h","v":0},"m³/h"]
[null,null,"Total biogas",{"$f":"sc6_upgrading_dranco_m³_yr+sc6_upgrading_codigester_m³_yr","v":0},"m³/yr"]
[null,null,null,{"$f":"sc6_upgrading_totalbiogasinput_m³/m_sc6_upgrading_OH_h","v":0},"m³/h"]
[null,null,"Methane",{"$f":"IF(sc6_upgrading_totalbiogasinput_m³=0,0,(((sc6_upgrading_dranco_m³_yr*sc6_dranco_methane_ratio)+(sc6_upgrading_codigester_m³_yr*sc6_codigester_methane_ratio))/sc6_upgrading_totalbiogasinput_m³)*sc6_upgrading_totalbiogasinput_m³)","v":0},"m³/yr"]
[null,null,"Methane loss",{"$f":"m_sc6_upgrading_LPCooab_methaneloss_ratio*sc6_upgrading_totalbiogasinput_m³","v":0},"m³/yr"]
[null,null,"Electricity",{"$f":"(m_sc6_upgrading_LPCooab_electricityuse_kWh_m³*sc6_upgrading_totalbiogasinput_m³)/1000","v":0},"MWh/yr"]
[null,null,"Heat",{"$f":"(sc6_upgrading_totalbiogasinput_m³*m_sc6_upgrading_LPCooab_heatuse_kWh_m³)/1000","v":0},"MWh/yr"]
[null,"Output","Biomethane",{"$f":"IF(sc6_upgrading_totalbiogasinput_m³=0,0,(sc6_upgrading_totalbiogasinput_m³-D153)*((((sc6_upgrading_dranco_m³_yr*sc6_dranco_methane_ratio)+(sc6_upgrading_codigester_m³_yr*sc6_codigester_methane_ratio))/sc6_upgrading_totalbiogasinput_m³)/m_sc6_upgrading_LPCooab_methaneyield_ratio))","v":0},"m³/yr"]
[null,null,null,{"$f":"sc6_upgrading_biomethane_m³/m_sc6_upgrading_OH_h","v":0},"m³/hr"]
[null,null,"CO2 liquid",{"$f":"(((sc6_upgrading_totalbiogasinput_m³*(1-0.05))-sc6_upgrading_biomethane_m³)*(m_sc6_CO2_density_kg_m³/m_sc6_CO2_liquiddensity_kg_m³))*(m_sc6_CO2_liquiddensity_kg_m³)","v":0},"kg/yr"]
[null,null,null,{"$f":"sc6_upgrading_CO2_kg/m_sc6_upgrading_OH_h","v":0},"kg/h"]
[null,null,"Percentage to LBM",{"$f":"s_sc6_LBM_ratio","v":0},"%"]
[null,null,"Biomethane surplus",{"$f":"sc6_upgrading_biomethane_m³*(1-sc6_LBM_ratio)","v":0},"m³/yr"]
["LBM",null,null,"Value","Unit"]
[null,"Input","Biomethane",{"$f":"sc6_upgrading_biomethane_m³*sc6_LBM_ratio","v":0},"m³/yr"]
[null,null,"Electricity",{"$f":"((m_sc6_LBM_electricityuse_CO2_kWh_m³biogas+m_sc6_LBM_electricityuse_cooling_kWh_m³biogas)*sc6_LBM_totalbiomethaneinput_m³)/1000","v":0},"MWh/yr"]
[null,"Output","LBM",{"$f":"(m_sc6_upgrading_LPCooab_methaneyield_ratio-m_sc6_LBM_methanelosses_ratio)*sc6_LBM_totalbiomethaneinput_m³*(m_sc6_methane_density_kg_m³/m_sc6_methane_densityliquid_kg_m³)*1000","v":0},"l/yr"]
[null,null,null,{"$f":"sc6_LBM_output_l*m_sc6_methane_densityliquid_kg_m³/1000","v":0},"kg/yr"]
[null,null,null,{"$f":"sc6_LBM_output_kg/m_sc6_upgrading_OH_h","v":0},"kg/h"]
[null,null,"Dry ice",{"$f":"((sc6_LBM_totalbiomethaneinput_m³*(1-m_sc6_upgrading_LPCooab_methaneyield_ratio))*(m_sc6_CO2_density_kg_m³/m_sc6_CO2_soliddensity_kg_m³))","v":0},"m³/yr"]
[null,null,null,{"$f":"sc6_LBM_dryice_m³*m_sc6_CO2_soliddensity_kg_m³","v":0},"kg/yr"]
[null,null,null,{"$f":"sc6_LBM_dryice_kg/m_sc6_upgrading_OH_h","v":0},"kg/h"]
["Hygienisation",null,null,"Value","Unit"]
[null,"Input","Digestate",{"$f":"sc6_codigester_digestate_ton*Overzicht!L8","v":0},"ton"]
[null,null,"Heat",{"$f":"((sc6_hygienisation_input_ton*m_sc6_digestate_specificheatcapacity_kJ_kg_K*(m_sc6_hygienisation_temperature_°C-m_sc6_temperature_average_°C))/m_sc6_hygienisation_efficiency_ratio)*(1-m_sc6_hygienisation_efficiency_ratio)","v":0},"MJ/yr"]
[null,null,null,{"$f":"sc6_hygienisation_heatuse_MJ/3600","v":0},"MWh/yr"]
[null,null,null,{"$f":"sc6_hygienisation_heatuse_MWh/m_sc6_hygienisation_OH_h","v":0},"MW/yr"]
[null,"Output","Digestate",{"$f":"sc6_hygienisation_input_ton","v":0},"ton"]
["Separation",null,null,"Value","Unit"]
[null,"Input","Digestate",{"$f":"sc6_hygienisation_digestate_ton","v":0},"ton"]
[null,null,"DM",{"$f":"IF(sc6_codigester_totalinput_ton=0,0,sc6_separation_totalinput_ton*(((1-m_sc6_pigmanure_waterratio)*sc6_codigester_pigmanure_ton)+((1-m_sc6_cosubstrates_waterratio)*sc6_codigester_cosubstrates_ton))/sc6_codigester_totalinput_ton)","v":0},"ton"]
[null,null,"Water content",{"$f":"sc6_separation_totalinput_ton-D179","v":0},"ton"]
[null,null,"Water %",{"$f":"D180/sc6_separation_totalinput_ton","v":{"$error":"#DIV/0!"}},"% "]
[null,null,"Electricity",{"$f":"sc6_separation_totalinput_ton*m_sc6_separation_electricityuse_kWh_kg","v":0},"MWh"]
[null,"Output","Thick fraction",{"$f":"sc6_separation_totalinput_ton*0.13","v":0},"ton"]
[null,null,null,{"$f":"sc6_separation_thickfraction_ton/m_sc6_separation_OH_h","v":0},"ton/h"]
[null,null,"DM thick fraction",{"$f":"D179*0.5","v":0},"ton"]
[null,null,"Water %",{"$f":"IF(sc6_separation_thickfraction_ton=0,0.1,1-(D185/sc6_separation_thickfraction_ton))","v":0.1},"%"]
[null,null,"Thin fraction",{"$f":"sc6_separation_totalinput_ton*(1-0.13)","v":0},"ton"]
[null,null,null,{"$f":"sc6_separation_thinfraction_ton/m_sc6_separation_OH_h","v":0},"ton/h"]
[null,null,"DM thin fraction",{"$f":"D179*(1-0.5)","v":0},"ton"]
[null,null,"Water %",{"$f":"1-(D189/sc6_separation_thinfraction_ton)","v":{"$error":"#DIV/0!"}},"%"]
["UF separation",null,null,"Value","Unit"]
[null,"Input","Thin fraction",{"$f":"sc6_separation_thinfraction_ton","v":0},"ton"]
[null,null,"Electricity",{"$f":"sc6_UFseparation_input_ton*m_sc6_separation_electricityuse_kWh_kg","v":0},"MWh"]
[null,"Output","Retentate",{"$f":"sc6_UFseparation_input_ton*0.3","v":0},"ton"]
[null,null,null,{"$f":"sc6_UFseparation_thickfraction_ton/m_sc6_separation_OH_h","v":0},"ton/h"]
[null,null,"DM retentate",{"$f":"D189*0.6","v":0},"ton"]
[null,null,"Water % ",{"$f":"IF(sc6_UFseparation_thickfraction_ton=0,0.1,1-(D196/sc6_UFseparation_thickfraction_ton))","v":0.1},"%"]
[null,null,"Thin fraction",{"$f":"sc6_UFseparation_input_ton*(1-0.3)","v":0},"ton"]
[null,null,null,{"$f":"sc6_UFseparation_thinfraction_ton/m_sc6_separation_OH_h","v":0},"ton/h"]
[null,null,"DM thin fraction",{"$f":"D189*(1-0.6)","v":0},"ton"]
[null,null,"Water %",{"$f":"1-(D200/sc6_UFseparation_thinfraction_ton)","v":{"$error":"#DIV/0!"}},"%"]
["RO separation",null,null,"Value","Unit"]
[null,"Input","Thin fraction",{"$f":"sc6_UFseparation_thinfraction_ton","v":0},"ton"]
[null,null,"Electricity",{"$f":"sc6_ROseparation_input_ton*m_sc6_separation_electricityuse_kWh_kg","v":0},"MWh"]
[null,"Output","Retentate",{"$f":"sc6_ROseparation_input_ton*0.3","v":0},"ton"]
[null,null,null,{"$f":"sc6_ROseparation_thickfraction_ton/m_sc6_separation_OH_h","v":0},"ton/h"]
[null,null,"DM retentate",{"$f":"D200*0.9","v":0},"ton"]
[null,null,"Water %",{"$f":"IF(sc6_ROseparation_thickfraction_ton=0,0.1,1-(D207/sc6_ROseparation_thickfraction_ton))","v":0.1},"%"]
[null,null,"Water",{"$f":"sc6_ROseparation_input_ton*(1-0.3)","v":0},"m³"]
[null,null,null,{"$f":"D209/m_sc6_separation_OH_h","v":0},"m³/h"]
[null,null,"DM water",{"$f":"D200*(1-0.9)","v":0},"ton"]
[null,null,"Water %",{"$f":"1-(D211/sc6_ROseparation_thinfraction_ton)","v":{"$error":"#DIV/0!"}},"%"]
["Drying 1",null,null,"Value","Unit"]
[null,"Input","Thick fraction",{"$f":"sc6_separation_thickfraction_ton","v":0},"ton"]
[null,null,"Water %",{"$f":"sc6_separation_thickfraction_water_ratio","v":0.1},"%"]
[null,null,"DM",{"$f":"sc6_dryer1_totalinput_ton*(1-D215)","v":0},"ton"]
[null,null,"Heat",{"$f":"1.2*((m_sc6_water_vaporation_KJ_kg*sc6_dryer1_waterevaporated_ton)/3600)","v":0},"MWh/yr"]
[null,null,null,{"$f":"sc6_dryer1_heatuse_MWh/m_sc6_dryer_OH_h","v":0},"MW"]
[null,null,null,{"$f":"1.2*(m_sc6_water_vaporation_KJ_kg*sc6_dryer1_waterevaporated_ton)/1000","v":0},"GJ/yr"]
[null,"Output","Dry manure",{"$f":"sc6_dryer1_totalinput_ton*0.65","v":0},"ton"]
[null,null,null,{"$f":"sc6_dryer1_drymanure_ton/m_sc6_dryer_OH_h","v":0},"ton/h"]
[null,null,"Water evaporated",{"$f":"sc6_dryer1_totalinput_ton-sc6_dryer1_drymanure_ton","v":0},"ton"]
["Drying 2",null,null,"Value","Unit"]
[null,"Input","Retentate",{"$f":"sc6_UFseparation_thickfraction_ton","v":0},"ton"]
[null,null,"Water %",{"$f":"sc6_UFseparation_thickfraction_water_ratio","v":0.1},"%"]
[null,null,"Heat",{"$f":"1.2*((m_sc6_water_vaporation_KJ_kg*sc6_dryer2_waterevaporated_ton)/3600)","v":0},"MWh/yr"]
[null,null,null,{"$f":"sc6_dryer2_heatuse_MWh/m_sc6_dryer_OH_h","v":0},"MW"]
[null,null,null,{"$f":"1.2*(m_sc6_water_vaporation_KJ_kg*sc6_dryer2_waterevaporated_ton)/1000","v":0},"GJ/yr"]
[null,"Output","Dry retentate",{"$f":"sc6_dryer2_totalinput_ton*0.4","v":0},"ton"]
[null,null,null,{"$f":"sc6_dryer2_UFretentate_ton/m_sc6_dryer_OH_h","v":0},"ton/h"]
[null,null,"Water evaporated",{"$f":"sc6_dryer2_totalinput_ton-sc6_dryer2_UFretentate_ton","v":0},"ton"]
["Drying 3",null,null,"Value","Unit"]
[null,"Input","Retentate",{"$f":"sc6_ROseparation_thickfraction_ton","v":0},"ton"]
[null,null,"Water %",{"$f":"sc6_ROseparation_thickfraction_water_ratio","v":0.1},"%"]
[null,null,"Heat",{"$f":"1.2*((m_sc6_water_vaporation_KJ_kg*sc6_dryer3_waterevaporated_ton)/3600)","v":0},"MWh/yr"]
[null,null,null,{"$f":"sc6_dryer3_heatuse_MWh/m_sc6_dryer_OH_h","v":0},"MW"]
[null,null,null,{"$f":"1.2*(m_sc6_water_vaporation_KJ_kg*sc6_dryer3_waterevaporated_ton)/1000","v":0},"GJ/yr"]
[null,"Output","Dry retentate",{"$f":"0.2*sc6_dryer3_totalinput_ton","v":0},"ton"]
[null,null,null,{"$f":"sc6_dryer3_ROretentate_ton/m_sc6_dryer_OH_h","v":0},"ton/h"]
[null,null,"Water evaporated",{"$f":"sc6_dryer3_totalinput_ton-sc6_dryer3_ROretentate_ton","v":0},"ton"]
["Wood boiler",null,null,"Value","Unit"]
[null,"Input","Wood needed",{"$f":"(sc6_woodboiler_heatproduction_MWh*3.6)/m_sc6_wood_energyvalue_GJ_ton/m_sc6_woodboiler_thermalefficiency","v":0},"ton/yr"]
[null,null,"Wood from green waste",{"$f":"IF(sc6_woodboiler_input_ton<sc6_composting_woodchips_ton,sc6_woodboiler_input_ton,sc6_composting_woodchips_ton)","v":0},"ton/yr"]
[null,null,"External wood use",{"$f":"IF(sc6_woodboiler_input_ton>sc6_composting_woodchips_ton,sc6_woodboiler_input_ton-sc6_composting_woodchips_ton,0)","v":0},"ton/yr"]
[null,"Output","Heat",{"$f":"IF(sc6_heataway=1,sc6_heatuse_plant_MWh,IF((sc6_gasengine_heatproduction_MWh-sc6_heatuse_plant_MWh)<0,-(sc6_gasengine_heatproduction_MWh-sc6_heatuse_plant_MWh),0))","v":0},"MWh/yr"]
[null,null,null,{"$f":"sc6_woodboiler_heatproduction_MWh*3.6","v":0},"GJ/yr"]
[null,null,null,{"$f":"sc6_woodboiler_heatproduction_MWh/m_sc6_woodboiler_OH_h","v":0},"MW/yr"]
[null,null,"Ash",{"$f":"sc6_woodboiler_input_ton*m_sc6_wood_ashratio","v":0},"ton/yr"]
["External ",null,null,"Value","Unit"]
[null,"Output","External heat use",{"$f":"s_sc6_extheatuse_ratio","v":0.5},"%"]
[null,null,"Heat",{"$f":"sc6_extheatuse_ratio*sc6_gasengine_surplusheat_MWh","v":4648.5591398942679},"MWh/yr"]
[null,null,null,{"$f":"sc6_externalheatuse_MWh*3.6","v":16734.812903619364},"GJ/yr"]
["Total plant energy use",null,null,"Value","Unit"]
[null,"Input","Electricity",{"$f":"sc6_dranco_electricityuse_MWh_yr+sc6_composting_electricityuse_MWh_yr+sc6_codigester_electricityuse_MWh_yr+sc6_upgrading_electricityuse_MWh_yr+sc6_LBM_electricityuse_MWh_yr+sc6_separation_electricityuse_MWh_yr+sc6_UFseparation_electricityuse_MWh_yr+sc6_ROseparation_electricityuse_MWh_yr","v":3898.7248187446962},"MWh/yr"]
[null,null,"Heat",{"$f":"sc6_dranco_heatuse_MWh_yr+sc6_codigester_heatuse_MWh_yr+sc6_upgrading_heatuse_MWh_yr+sc6_hygienisation_heatuse_MWh+sc6_dryer1_heatuse_MWh+sc6_dryer2_heatuse_MWh+sc6_dryer3_heatuse_MWh","v":5051.9771786357323},"MWh/yr"]
[null,null,"Useful heat Belgium",{"$f":"sc6_dranco_heatuse_MWh_yr+sc6_codigester_heatuse_MWh_yr+sc6_upgrading_heatuse_MWh_yr+sc6_hygienisation_heatuse_MWh+sc6_dryer1_heatuse_MWh+sc6_dryer2_heatuse_MWh+sc6_dryer3_heatuse_MWh+sc6_externalheatuse_MWh","v":9700.5363185300012},"MWh/yr"]
[null,null,"Useful energy the Netherlands (CHP)",{"$f":"sc6_gasengine_electricityproduction_MWh+sc6_hygienisation_heatuse_MWh+sc6_dryer1_heatuse_MWh+sc6_dryer2_heatuse_MWh+sc6_dryer3_heatuse_MWh+sc6_externalheatuse_MWh","v":17981.197567388139},"MWh/yr"]
[null,null,"Useful energy the Netherlands (CHP)",{"$f":"sc6_usefulenergy_CHP_NL_MWh*3.6","v":64732.311242597301},"GJ/yr"]
[null,null,"Maximum useful energy the Netherlands (CHP)",{"$f":"(sc6_extheatuse_ratio*sc6_gasengine_surplusheat_MWth*e_sc6_SDE_codigestor_solo_CHP_OH*3.6)+(sc6_gasengine_electricity_MWe*e_sc6_SDE_codigestor_solo_CHP_OH*3.6)+(sc6_hygienisation_heatuse_MW*e_sc6_SDE_codigestor_solo_CHP_OH*3.6)+((sc6_dryer1_heatuse_MW+sc6_dryer2_heatuse_MW+sc6_dryer3_heatuse_MW)*e_sc6_SDE_codigestor_solo_CHP_OH*3.6)","v":74209.121608513553},"GJ/yr"]
[null,null,"Useful heat the Netherlands (wood boiler)",{"$f":"sc6_hygienisation_heatuse_MWh+sc6_dryer1_heatuse_MWh+sc6_dryer2_heatuse_MWh+sc6_dryer3_heatuse_MWh","v":0},"MWh/yr"]
[null,null,"Useful heat the Netherlands (wood boiler)",{"$f":"sc6_usefulheatuse_woodboiler_NL_MWh*3.6","v":0},"GJ/yr"]
[null,null,"Useful heat the Netherlands (wood boiler)",{"$f":"sc6_hygienisation_heatuse_MW+sc6_dryer3_heatuse_MW+sc6_dryer2_heatuse_MW+sc6_dryer1_heatuse_MW","v":0},"MW"]
[null,null,"Maximum useful heat the Netherlands (wood boiler)",{"$f":"(sc6_hygienisation_heatuse_MW*e_sc6_SDE_thermal_solid_OH*3.6)+((sc6_dryer1_heatuse_MW+sc6_dryer2_heatuse_MW+sc6_dryer3_heatuse_MW)*e_sc6_SDE_thermal_solid_OH*3.6)","v":0},"GJ/yr"]
["CO2 equivalent",null,null,"Value","Unit"]
[null,"Electricity","Avoided",{"$f":"sc6_gasengine_electricityproduction_MWh","v":13332.63842749387},"MWh/yr"]
[null,null,"CO2 equivalent",{"$f":"m_sc6_CO2eq_electricity_kg_MWh","v":466.4},"kg/MWh "]
[null,null,"CO2 avoided",{"$f":"(D265*D266)/1000","v":6218.3425625831414},"ton"]
[null,"Heat","Avoided",{"$f":"(sc6_gasengine_heatproduction_GJ+sc6_woodboiler_heatproduction_GJ)*1000","v":51656743.650327362},"MJ/yr"]
[null,null,"CO2 equivalent",{"$f":"m_sc6_CO2eq_naturalgas_kg_MJ","v":6.1963999999999998E-2},"kg/MJ"]
[null,null,"Efficiency HR ketel",1.0349999999999999,"%"]
[null,null,"Reductie tov HR ketel",0.4,"%"]
[null,null,"CO2 avoided",{"$f":"(D268*D269/D270*(1-D271))/1000","v":1855.5701237964552},"ton"]
[null,"Diesel","Avoided",{"$f":"(sc6_upgrading_biomethane_m³/gm_diesel_biomethane_ratio)*gm_biomethane_efficiency_comparedto_diesel","v":0},"l/yr",{"$f":"D273/1000","v":0},"m³/yr"]
[null,null,"CO2 equivalent",{"$f":"m_sc6_CO2eq_diesel_kg_l","v":3.1349999999999998},"kg/l"]
[null,null,"CO2 avoided",{"$f":"(D273*D274)/1000","v":0},"ton"]
[null,"TOTAL","CO2 avoided",{"$f":"SUM(D267,D272,D275)","v":8073.9126863795964},"ton"]
[]
[]
["Heat away",{"$f":"s_sc6_heataway","v":0}]
["Biogas away ",{"$f":"s_sc6_biogasaway","v":0}]
["Vehicles",{"$f":"IF(AND(s_sc6_upgrading_dranco_ratio=0,s_sc6_upgrading_codigester_ratio=0),0,s_sc6_vehicles)","v":0}]
["Composting",{"$f":"s_sc6_composting","v":0}]
["Compost transport",{"$f":"IF(s_sc6_composting=0,0,s_sc6_composttransport)","v":0}]
["Private",{"$f":"s_sc6_private","v":1}]
["Subsidy ",{"$f":"s_sc6_subsidy","v":1}]
["SDE green gas",{"$f":"IF(sc6_subsidy=1,s_sc6_SDEgreengas,0)","v":1}]
["Bioticket",{"$f":"IF(sc6_subsidy=1,s_sc6_bioticket,0)","v":0}]
["Investment tax credit",{"$f":"IF(s_sc6_subsidy=0,0,s_sc6_investmenttaxcredit)","v":1}]
["Belgium",{"$f":"s_sc6_BE","v":1}]
["The Netherlands",{"$f":"s_sc6_NL","v":0}]
["LBM",{"$f":"IF(AND(s_sc6_upgrading_codigester_ratio=0,s_sc6_upgrading_dranco_ratio=0),0,s_sc6_LBM_ratio)","v":0}]
["External benefits",{"$f":"s_sc6_externalbenefits","v":0}]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Investment cost",null,null,{"$f":"IF(sc6_NL=1,SUM(D295:D335),IF(AND(sc6_BE=1,sc6_private=1),SUM(D295:D335),SUM(D295:D335)*(1+(e_sc6_VAT*(1-e_sc6_VATdeductible)))))","v":35578579.018744029},0,0,0,0,0,0,0,0,0,2743432.360612792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dranco","Digester",{"$f":"Overzicht!H30","v":6160637.177368477}]
[null,null,"Reinvestment digester",null,{"$f":"IF(e_sc6_lifetime=e_sc6_dranco_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_dranco_lifetime),0)=(E293/e_sc6_dranco_lifetime),IF(sc6_dranco_totalinput_ton=0,0,(ge_dranco_I0_cte*(sc6_dranco_totalinput_ton^ge_dranco_I0_power)*sc6_dranco_totalinput_ton)),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Hygienisation","Hygienisation",{"$f":"IF(sc6_codigester_totalinput_ton=0,0,(37121+(803*((s_sc6_pigmanure_input_ton_yr+s_sc6_cosubstrates_input_ton_yr)/(m_sc6_hygienisation_OH_h*((((s_sc6_pigmanure_input_ton_yr*m_sc6_pigmanure_density_kg_m³)+(s_sc6_cosubstrates_input_ton_yr*m_sc6_cosubstrates_density_kg_m³))/(s_sc6_pigmanure_input_ton_yr+s_sc6_cosubstrates_input_ton_yr))/1000)))))*1.15)","v":46013.57}]
[null,null,"Reinvestment hygienisation",null,{"$f":"IF(e_sc6_lifetime=e_sc6_pasteurisation_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_pasteurisation_lifetime),0)=(E293/e_sc6_pasteurisation_lifetime),IF(sc6_codigester_totalinput_ton=0,0,(37121+(803*((s_sc6_pigmanure_input_ton_yr+s_sc6_cosubstrates_input_ton_yr)/(m_sc6_hygienisation_OH_h*((((s_sc6_pigmanure_input_ton_yr*m_sc6_pigmanure_density_kg_m³)+(s_sc6_cosubstrates_input_ton_yr*m_sc6_cosubstrates_density_kg_m³))/(s_sc6_pigmanure_input_ton_yr+s_sc6_cosubstrates_input_ton_yr))/1000)))))*1.15),0)))","v":0},0,0,0,0,0,0,0,0,46013.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Co-digester (dranco)","Co-digester",{"$f":"Overzicht!H17","v":5405922.7966572624}]
[null,null,"Reinvestment co-digester",null,{"$f":"IF(e_sc6_lifetime=e_sc6_dranco_lifetime,0,IF(E297>=e_sc6_lifetime,0,IF(ROUNDDOWN((E297/e_sc6_dranco_lifetime),0)=(E297/e_sc6_dranco_lifetime),IF(sc6_codigester_totalinput_ton=0,0,(ge_dranco_I0_cte*(sc6_codigester_totalinput_ton^ge_dranco_I0_power)*sc6_codigester_totalinput_ton)),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.8304181776285654,"CHP","Gas engine",{"$f":"Overzicht!O27*'6. IOK integrated'!A301","v":1741014.4792036042}]
[null,null,"Reinvestment gas engine",null,{"$f":"IF(e_sc6_lifetime=e_sc6_gasengine_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_gasengine_lifetime),0)=(E293/e_sc6_gasengine_lifetime),IF(OR(sc6_gasengine_totalbiogas_m³=0,s_sc6_gasengine=0),0,(IF((sc6_gasengine_electricpower_MW*1000)>900,-386.1*LN(900)+3170.5,-386.1*LN(sc6_gasengine_electricpower_MW*1000)+3170.5)*1.2)*(sc6_gasengine_electricpower_MW*1000)*m_sc6_gasengine_number),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"sc6_investment_gasengine","v":1741014.4792036042},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.16958182237143454,null,"DeNoX",{"$f":"A303*Overzicht!O27","v":355537.02473316999}]
[null,null,"Reinvestment DeNoX",null,{"$f":"IF(e_sc6_lifetime=e_sc6_denox_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_denox_lifetime),0)=(E293/e_sc6_denox_lifetime),IF(AND(OR(sc6_CHPdranco_ratio>0,sc6_CHPcodigester_ratio>0),s_sc6_gasengine=1),IF((sc6_gasengine_electricity_MWe*1000)<1500,200000/1500*(sc6_gasengine_electricity_MWe*1000)*1.1,200000/1500*(sc6_gasengine_electricity_MWe*1000)),0),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"sc6_investment_denox","v":355537.02473316999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0.96605817451492948,"Composting","Composting",{"$f":"Overzicht!$L$35*'6. IOK integrated'!A305","v":17101989.825128809}]
[null,null,"Reinvestment composting",null,{"$f":"IF(e_sc6_lifetime=e_sc6_composting_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_composting_lifetime),0)=(E293/e_sc6_composting_lifetime),IF(sc6_composting=0,IF(sc6_composting_totalinput_ton=0,0,(ge_composting_I0_cte*sc6_composting_totalinput_ton^ge_composting_I0_power)*sc6_composting_totalinput_ton),0),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]
[3.394182548507052E-2,null,"Air treatment",{"$f":"Overzicht!$L$35*'6. IOK integrated'!A307","v":600867.28667601896}]
[null,null,"Reinvestment air treatment",null,{"$f":"IF(e_sc6_lifetime=e_sc6_airtreatment_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_airtreatment_lifetime),0)=(E293/e_sc6_airtreatment_lifetime),IF(sc6_composting=0,IF(sc6_composting_totalinput_ton=0,0,e_sc6_composting_airtreatment_I0),0),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"sc6_investment_airtreatment","v":600867.28667601896},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Upgrading","Upgrading",{"$f":"Overzicht!O19","v":0}]
[null,null,"Reinvestment upgrading ",null,{"$f":"IF(e_sc6_lifetime=e_sc6_upgrading_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_upgrading_lifetime),0)=(E293/e_sc6_upgrading_lifetime),IF(sc6_upgrading_totalbiogasinput_m³_h=0,0,(ge_LPCooab_I0_cte*sc6_upgrading_totalbiogasinput_m³_h^ge_LPCooab_I0_power)*sc6_upgrading_totalbiogasinput_m³_h),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Filling station",{"$f":"IF(sc6_vehicles=1,e_sc6_fillingstation_I0_€,0)","v":0}]
[null,null,"Reinvestment filling station",null,{"$f":"IF(e_sc6_lifetime=e_sc6_fillingstation_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_fillingstation_lifetime),0)=(E293/e_sc6_fillingstation_lifetime),IF(sc6_vehicles=1,e_sc6_fillingstation_I0_€,0),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Vehicles",{"$f":"IF(sc6_vehicles=1,e_sc6_vehicles_number*e_sc6_vehicles_I0_€,0)","v":0}]
[null,null,"Reinvestment vehicles",null,{"$f":"IF(e_sc6_lifetime=e_sc6_vehicles_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_vehicles_lifetime),0)=(E293/e_sc6_vehicles_lifetime),IF(sc6_vehicles=1,e_sc6_fillingstation_I0_€,0),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LBM","LBM",{"$f":"IF(sc6_LBM_ratio>0,e_sc6_LBM_I0_€_m³biogas*(sc6_upgrading_totalbiogasinput_m³*sc6_LBM_ratio),0)","v":0}]
[null,null,"Reinvestment LBM",null,{"$f":"IF(e_sc6_lifetime=e_sc6_LBM_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_LBM_lifetime),0)=(E293/e_sc6_LBM_lifetime),IF(sc6_LBM_ratio>0,e_sc6_LBM_I0_€_m³biogas*(sc6_upgrading_totalbiogasinput_m³*sc6_LBM_ratio),0),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9.337099322164779E-3,"Separator","Separator",{"$f":"Overzicht!$N$10*'6. IOK integrated'!A317","v":0}]
[null,null,"Reinvestment separator",null,{"$f":"IF(e_sc6_lifetime=e_sc6_separator_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_separator_lifetime),0)=(E293/e_sc6_separator_lifetime),IF(sc6_separation_totalinput_ton=0,0,(ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)),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]
[0.92992642175365847,"UFRO separator","UFRO separator",{"$f":"Overzicht!$N$10*'6. IOK integrated'!A319","v":0}]
[null,null,"Reinvestment UFRO separator",null,{"$f":"IF(e_sc6_lifetime=e_sc6_UFRO_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_UFRO_lifetime),0)=(E293/e_sc6_UFRO_lifetime),51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298,0)))","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]
[1.3762841659653092E-2,"Dryer","Dryer 1",{"$f":"Overzicht!$N$10*'6. IOK integrated'!A321","v":0}]
[null,null,"Reinvestment dryer 1",null,{"$f":"IF(e_sc6_lifetime=e_sc6_dryer_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_dryer_lifetime),0)=(E293/e_sc6_dryer_lifetime),e_sc6_investment_dryer_€_ton*sc6_dryer1_totalinput_ton,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]
[2.7631551332072742E-2,null,"Dryer 2",{"$f":"Overzicht!$N$10*'6. IOK integrated'!A323","v":0}]
[null,null,"Reinvestment dryer 2",null,{"$f":"IF(e_sc6_lifetime=e_sc6_dryer_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_dryer_lifetime),0)=(E293/e_sc6_dryer_lifetime),e_sc6_investment_dryer_€_ton*sc6_dryer2_totalinput_ton,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]
[1.934208593245092E-2,null,"Dryer 3",{"$f":"Overzicht!$N$10*'6. IOK integrated'!A325","v":0}]
[null,null,"Reinvestment dryer 3",null,{"$f":"IF(e_sc6_lifetime=e_sc6_dryer_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_dryer_lifetime),0)=(E293/e_sc6_dryer_lifetime),e_sc6_investment_dryer_€_ton*sc6_dryer3_totalinput_ton,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wood boiler","Wood boiler",{"$f":"Overzicht!H36","v":0}]
[null,null,"Reinvestment wood boiler",null,{"$f":"IF(e_sc6_lifetime=e_sc6_woodboiler_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_woodboiler_lifetime),0)=(E293/e_sc6_woodboiler_lifetime),IF(sc6_woodboiler_heatproduction_MWh<=0,0,(ge_woodchipboiler_I0_cte*(sc6_woodboiler_heatproduction_MWh/m_sc6_woodboiler_OH_h*1000)^ge_woodchipboiler_I0_power)*(sc6_woodboiler_heatproduction_MWh/m_sc6_woodboiler_OH_h*1000)),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat network ","Heat network ",{"$f":"IF(sc6_externalheatuse_MWh>0,e_sc6_heatnetwork_I0_€_m*e_sc6_heatnetwork_distance_m,0)","v":1000000}]
[null,null,"Reinvestment heat network ",null,{"$f":"IF(e_sc6_lifetime=e_sc6_heatnetwork_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_heatnetwork_lifetime),0)=(E293/e_sc6_heatnetwork_lifetime),IF(sc6_externalheatuse_MWh>0,e_sc6_heatnetwork_I0_€_m*e_sc6_heatnetwork_distance_m,0),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Connection cost",{"$f":"IF(sc6_externalheatuse_MWh>0,e_sc6_heatnetwork_connections_number*e_sc6_heatnetwork_I0_€_connection,0)","v":30000}]
[null,"Biogas network ","Biogas network",{"$f":"IF(sc6_biogasaway=1,e_sc6_biogasnetwork_distance_m*e_sc6_biogasnetwork_I0_€_m,0)","v":0}]
[null,null,"Reinvestment biogas network ",null,{"$f":"IF(e_sc6_lifetime=e_sc6_biogasnetwork_lifetime,0,IF(E293>=e_sc6_lifetime,0,IF(ROUNDDOWN((E293/e_sc6_biogasnetwork_lifetime),0)=(E293/e_sc6_biogasnetwork_lifetime),IF(sc6_biogasaway=1,e_sc6_biogasnetwork_distance_m*e_sc6_biogasnetwork_I0_€_m,0),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"General plant investment","Site preparation",{"$f":"e_sc6_sitepreparation_I0_ratio*(sc6_investment_digester+sc6_investment_codigester+sc6_investment_gasengine+sc6_investment_denox+sc6_investment_composting+sc6_investment_airtreatment+sc6_investment_woodboiler+sc6_investment_upgrading+sc6_investment_LBM+sc6_investment_fillingstation+sc6_investment_separator+sc6_investment_UFROseparator+sc6_investment_dryer1+sc6_investment_dryer2+sc6_investment_dryer3)","v":3136596.8589767348}]
[]
["Operational cost",null,null,null,{"$f":"SUM(E340,E344,E348,E352,E358,E364,E365,E379,E383,E384,E386)","v":4305499.8915116135},{"$f":"SUM(F340,F344,F348,F352,F358,F364,F365,F379,F383,F384,F386)","v":4305499.8915116135},4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,4305499.8915116135,0,0,0,0,0]
[null,"General plant cost","Repair cost",null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_totalinvestment*e_sc6_repaircost_ratio_I0)","v":711571.58037488058},711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,711571.58037488058,0,0,0,0,0]
[null,null,"Insurance cost",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_insurance_ratio*sc6_totalinvestment)","v":355785.79018744029},355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,355785.79018744029,0,0,0,0,0]
[null,null,"Electricity use site (external purchase)",null,{"$f":"IF(E293>e_sc6_lifetime,0,MAX((sc6_electricityuse_plant_MWh-sc6_gasengine_electricityproduction_MWh)*e_sc6_electricitycost_€_MWh,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E337:E339)","v":1067357.3705623208},{"$f":"E340","v":1067357.3705623208},{"$f":"F340","v":1067357.3705623208},1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208,1067357.3705623208]
[null,"Dranco","Maintenance cost digestor",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_digester_ratio*sc6_investment_digester)","v":98570.194837895629},98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,98570.194837895629,0,0,0,0,0]
[null,null,"Analysis cost input digestor",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_analysiscost_digester_€_ton*sc6_dranco_totalinput_ton)","v":78072.5},78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,78072.5,0,0,0,0,0]
[null,null,"Personnel cost digestor",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_dranco_totalinput_ton=0,0,e_sc6_digestor_personnel*e_sc6_personnel_€_h*e_sc6_personnel_hr_yr))","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,0,0,0,0,0]
[null,null,null,null,{"$f":"Overzicht!H18","v":198574.76474651619},{"$f":"E344","v":198574.76474651619},{"$f":"F344","v":198574.76474651619},198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619,198574.76474651619]
[null,"Co-digester","Maintenance cost co-digestor",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_digester_ratio*sc6_investment_codigester)","v":86494.764746516201},86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,86494.764746516201,0,0,0,0,0]
[null,null,"Analysis cost input co-digestor",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_analysiscost_digester_€_ton*sc6_codigester_totalinput_ton)","v":40080},40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,40080,0,0,0,0,0]
[null,null,"Personnel cost co-digestor",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_codigester_totalinput_ton=0,0,e_sc6_digestor_personnel*e_sc6_personnel_€_h*e_sc6_personnel_hr_yr))","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,0,0,0,0,0]
[null,null,null,null,{"$f":"Overzicht!H31","v":248642.69483789563},{"$f":"E348","v":248642.69483789563},{"$f":"F348","v":248642.69483789563},248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563,248642.69483789563]
[null,"CHP","Operational & maintenance cost gas engine",null,{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(E293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(E293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(F293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(F293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(G293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(G293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(H293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(H293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(I293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(I293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(J293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(J293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(K293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(K293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(L293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(L293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(M293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(M293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(N293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(N293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(O293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(O293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(P293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(P293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(Q293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(Q293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(R293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(R293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(S293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(S293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(T293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(T293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(U293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(U293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(V293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(V293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(W293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(W293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(X293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(X293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":231962.71750226661},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(Y293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(Y293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(Z293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(Z293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(AA293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(AA293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(AB293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(AB293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_gasengine=0),IF(AC293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(AC293>e_sc6_lifetime,0,(ge_gasengine_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0}]
[]
[null,"DeNoX","Operational & maintenance cost DeNoX",null,{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(E293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(E293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(F293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(F293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(G293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(G293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(H293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(H293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(I293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(I293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(J293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(J293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(K293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(K293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(L293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(L293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(M293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(M293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(N293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(N293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(O293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(O293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(P293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(P293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(Q293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(Q293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(R293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(R293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(S293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(S293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(T293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(T293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(U293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(U293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(V293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(V293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(W293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(W293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(X293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(X293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":145345.41836167595},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(Y293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(Y293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(Z293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(Z293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(AA293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(AA293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(AB293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(AB293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0},{"$f":"IF(AND('Back-up'!$O$25=\"Handmatig\",sc6_investment_denox=0),IF(AC293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh),IF(sc6_investment_gasengine=0,0,IF(AC293>e_sc6_lifetime,0,(ge_gasengine_denox_OM_MWh_cte*(sc6_gasengine_electricpower_MW*1000)^ge_gasengine_denox_OM_MWh_power)*sc6_gasengine_electricityproduction_MWh)))","v":0}]
[null,null,null,null,{"$f":"Overzicht!O28","v":377308.13586394256},{"$f":"E352","v":377308.13586394256},{"$f":"F352","v":377308.13586394256},377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256,377308.13586394256]
[null,"Composting","Maintenance cost composting",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_composting_€_ton*sc6_composting_totalinput_ton)","v":912098.31511036074},912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,912098.31511036074,0,0,0,0,0]
[null,null,"Operational cost composting ",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_operationalcost_composting_€_ton*sc6_composting_totalinput_ton)","v":820888.48359932459},820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,820888.48359932459,0,0,0,0,0]
[null,null,"Red diesel ",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_composting_totalinput_ton=0,0,e_sc6_composting_dieselusage_l_yr*e_sc6_reddiesel_cost_€_l))","v":16938},16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,16938,0,0,0,0,0]
[null,null,"Personnel cost composting",null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_composting_personnel_number*e_sc6_personnel_€_h*e_sc6_personnel_hr_yr)","v":633692.12679134565},633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,633692.12679134565,0,0,0,0,0]
[null,null,"Compost transport",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_composttransport=1,sc6_compost_ton*ge_transport_€_ton,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Overzicht!L36","v":2383616.9255010244},{"$f":"E358","v":2383616.9255010244},{"$f":"F358","v":2383616.9255010244},2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244,2383616.9255010244]
[null,"Upgrading","Maintenance cost upgrading",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_upgrading_€_m³bigoas_h*sc6_upgrading_totalbiogasinput_m³_h)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Compression cost upgrading",null,{"$f":"IF(E293>e_sc6_lifetime,0,(ge_upgrading_compression_I0_cte*(e_sc6_upgrading_compression_pressureincrease_bar)^ge_upgrading_compression_I0_power)*sc6_upgrading_biomethane_m³_h)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Quality control upgrading",null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_upgrading*e_sc6_investment_upgrading_qualitycontrol_ratio)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Biomethane transport",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_vehicles=1,e_sc6_biomethane_buyprice_€_MWh*sc6_upgrading_biomethane_m³*(m_sc6_biomethane_totalenergy_kWh_Nm³/1000),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance filling station",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_vehicles=1,e_sc6_maintenance_fillingstation_€_m³*sc6_upgrading_biomethane_m³,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Overzicht!O20","v":0},{"$f":"E364","v":0},{"$f":"F364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LBM","Maintenance cost LBM",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(F293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(G293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(H293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(I293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(J293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(K293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(L293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(M293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(N293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(O293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(P293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(Q293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(R293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(S293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(T293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(U293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(V293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(W293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(X293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(Y293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(Z293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(AA293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(AB293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0},{"$f":"IF(AC293>e_sc6_lifetime,0,IF(sc6_LBM_ratio>0,e_sc6_maintenance_LBM_€_m³methane*(sc6_LBM_totalbiomethaneinput_m³*m_sc6_upgrading_LPCooab_methaneyield_ratio),0))","v":0}]
[]
[null,"Separator","Maintenance cost separator",null,{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(E293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(E293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(F293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(F293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(G293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(G293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(H293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(H293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(I293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(I293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(J293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(J293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(K293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(K293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(L293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(L293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(M293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(M293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(N293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(N293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(O293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(O293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(P293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(P293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(Q293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(Q293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(R293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(R293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(S293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(S293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(T293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(T293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(U293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(U293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(V293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(V293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(W293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(W293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(X293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(X293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(Y293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(Y293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(Z293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(Z293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(AA293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(AA293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(AB293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(AB293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0},{"$f":"IF(OR(m_sc6_separation_OH_h=0,sc6_separation_totalinput_ton=0),0,IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_separator=0),IF(AC293>e_sc6_lifetime,0,((ge_separator_I0_cte*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h)^ge_separator_I0_power)*(sc6_separation_totalinput_ton/m_sc6_separation_OH_h))*e_sc6_operationalcost_separator_ratio),IF(AC293>e_sc6_lifetime,0,sc6_investment_separator*e_sc6_operationalcost_separator_ratio)))","v":0}]
[null,null,"Personnel cost separator",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_separation_totalinput_ton=0,0,e_sc6_separator_personnel_hr_day*e_sc6_personnel_€_h*e_sc6_personnel_days_yr))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UFRO separator","Maintenance cost UFRO separator",null,{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(E293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(E293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(F293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(F293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(G293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(G293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(H293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(H293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(I293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(I293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(J293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(J293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(K293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(K293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(L293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(L293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(M293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(M293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(N293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(N293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(O293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(O293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(P293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(P293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(Q293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(Q293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(R293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(R293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(S293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(S293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(T293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(T293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(U293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(U293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(V293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(V293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(W293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(W293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(X293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(X293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(Y293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(Y293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(Z293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(Z293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(AA293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(AA293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(AB293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(AB293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0},{"$f":"IF(AND('Back-up'!$N$8=\"Handmatig\",sc6_investment_UFROseparator=0),IF(AC293>e_sc6_lifetime,0,(51913*(((25824*(sc6_UFseparation_thinfraction_ton))+15.61*(sc6_UFseparation_thinfraction_ton-sc6_UFseparation_thickfraction_ton))*1.2*(1000/(m_sc6_UFRO_OH_h*(24*60*60))))^0.6298)*e_sc6_maintenance_UFRO_ratio),IF(AC293>e_sc6_lifetime,0,sc6_investment_UFROseparator*e_sc6_maintenance_UFRO_ratio))","v":0}]
[null,null,"Personnel cost UFRO",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_UFseparation_input_ton=0,0,e_sc6_UFRO_personnel_hr_day*e_sc6_personnel_€_h*e_sc6_personnel_days_yr))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dryer","Maintenance cost dryer1",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_drying_€_tonwater*sc6_dryer1_waterevaporated_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance cost dryer2",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_drying_€_tonwater*sc6_dryer2_waterevaporated_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance cost dryer3",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_drying_€_tonwater*sc6_dryer3_waterevaporated_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Personnel cost dryer1",null,{"$f":"IF(E293>e_sc6_lifetime,0,(0.000875*sc6_dryer1_totalinput_ton)*e_sc6_personnel_€_h*e_sc6_personnel_days_yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Personnel cost dryer2",null,{"$f":"IF(E293>e_sc6_lifetime,0,(0.000875*sc6_dryer2_totalinput_ton)*e_sc6_personnel_€_h*e_sc6_personnel_days_yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Personnel cost dryer3",null,{"$f":"IF(E293>e_sc6_lifetime,0,(0.000875*sc6_dryer3_totalinput_ton)*e_sc6_personnel_€_h*e_sc6_personnel_days_yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Overzicht!N11","v":0},{"$f":"E379","v":0},{"$f":"F379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wood boiler","Maintenance cost wood boiler",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_maintenance_woodboiler_ratio*sc6_investment_woodboiler)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wood",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_wood_purchaseprice_€_ton*sc6_woodboiler_input_purchase_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ash disposal cost",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_ash_disposalcost_€_ton*sc6_woodboiler_ash_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Overzicht!H37","v":0},{"$f":"E383","v":0},{"$f":"F383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat network ","Maintenance heat network ",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_externalheatuse_MWh>0,e_sc6_maintenance_heatnetwork_ratio*sc6_investment_heatnetwork,0))","v":30000},30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,0,0,0,0,0]
[]
[null,"Biogas network","Maintenance biogas network ",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_biogasaway=1,e_sc6_maintenance_biogasnetwork_ratio*sc6_investment_biogasnetwork,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenues",null,null,null,{"$f":"SUM(E389:E419)","v":5487565.2875773786},{"$f":"SUM(F389:F419)","v":5487565.2875773786},5487565.2875773786,5487565.2875773786,5453637.186618695,5419709.0856600115,5385780.984701327,5351852.8837426435,5317924.7827839591,5283996.6818252755,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,4769810.6548038926,0,0,0,0,0]
[null,"General plant revenues","Avoided cost electricity",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_gasengine_surpluselectricity_MWh>0,e_sc6_electricitycost_€_MWh*sc6_electricityuse_plant_MWh,e_sc6_electricitycost_€_MWh*sc6_gasengine_electricityproduction_MWh))","v":543482.23973301065},543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,543482.23973301065,0,0,0,0,0]
[null,null,"Sale green electricity",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_electricity_sellingprice_€_MWh*sc6_gasengine_surpluselectricity_MWh)","v":613204.38456869707},613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,613204.38456869707,0,0,0,0,0]
[null,null,"Sale heat",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_heat_sellingprice_€_MWh*sc6_externalheatuse_MWh)","v":92971.182797885354},92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,92971.182797885354,0,0,0,0,0]
[null,null,"Avoided cost diesel ",null,{"$f":"IF(sc6_vehicles=1,IF(E293>e_sc6_lifetime,0,e_sc6_dieselprice_€_l*sc6_dieselavoided_l),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gate fee","Municipal organic waste",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_gatefee_OMSW_€_ton*s_sc6_OMSW_input_ton_yr)","v":1496000},1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,1496000,0,0,0,0,0]
[null,null,"Forfait municipal organic waste",null,{"$f":"IF(sc6_private=0,IF(E293>e_sc6_lifetime,0,e_sc6_inhabitants*e_sc6_forfait_OMSW_€_inh),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Verge cuttings",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_gatefee_vergecuttings_€_ton*s_sc6_roadsidecuttings_input_ton_yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green waste",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_gatefee_greenwaste_€_ton*s_sc6_greenwaste_input_ton_yr)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Forfait green waste",null,{"$f":"IF(sc6_private=0,IF(E293>e_sc6_lifetime,0,e_sc6_inhabitants*e_sc6_forfait_greenwaste_€_inh),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gate fee manure",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_gatefee_manure_€_ton*s_sc6_pigmanure_input_ton_yr)","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,0,0,0,0,0]
[null,"Input","Co-Substrates",null,{"$f":"IF(E293>e_sc6_lifetime,0,s_sc6_cosubstrates_input_ton_yr*e_sc6_gatefee_cosubstrates_€_ton)","v":-40000},-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,-40000,0,0,0,0,0]
[]
[null,"Dryer","Dry manure",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_sellingprice_drymanure_€_ton*sc6_dryer1_drymanure_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Retentate UF",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_sellingprice_retentateUF_€_ton*sc6_dryer2_UFretentate_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Retentate RO",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_sellingprice_retentateRO_€_ton*sc6_dryer3_ROretentate_ton)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Composting","Compost",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_compost_sellingprice_€_ton*sc6_compost_ton)","v":483902.49836726685},483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,483902.49836726685,0,0,0,0,0]
[]
[null,"Wood chips","Wood chips",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_woodchips_sellingprice_€_ton*(sc6_composting_woodchips_ton-sc6_woodboiler_input_greenwaste_ton))","v":27313},{"$f":"IF(F293>e_sc6_lifetime,0,e_sc6_woodchips_sellingprice_€_ton*(sc6_composting_woodchips_ton-sc6_woodboiler_input_greenwaste_ton))","v":27313},27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,27313,0,0,0,0,0]
[]
[null,"Upgrading","Biomethane",null,{"$f":"IF(sc6_vehicles=1,0,IF(E293>e_sc6_lifetime,0,e_sc6_biomethane_sellingprice_€_MWh*(sc6_upgrading_biomethanesurplus_m³*m_sc6_biomethane_totalenergy_kWh_Nm³/1000)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CO2",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_CO2_sellingprice_€_kg*sc6_upgrading_CO2_kg)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LBM","LBM",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_LBM_sellingprice_€_kg*sc6_LBM_output_kg)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dry ice",null,{"$f":"IF(E293>e_sc6_lifetime,0,e_sc6_dryice_sellingprice_€_kg*sc6_LBM_dryice_kg)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"GEC/CHPC","GEC OMSW digestion",null,{"$f":"IF(AND(sc6_subsidy=1,sc6_BE=1),IF(OR(E293>e_sc6_lifetime,E293>e_sc6_GEC_digestion_lifetime),0,e_sc6_GEC_digestion_€_MWh*sc6_gasengine_electricityproduction_MWh*$F$119),0)","v":1152937.3493370258},1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,1152937.3493370258,0,0,0,0,0]
[null,null,"GEC Co-digestion",null,{"$f":"IF(AND(sc6_subsidy=1,sc6_BE=1),IF(OR(E293>e_sc6_lifetime,E293>e_sc6_GEC_lifetime),0,e_sc6_GEC_agriculture_€_MWh*sc6_gasengine_electricityproduction_MWh*$F$122),0)","v":313652.87768729986},313652.87768729986,313652.87768729986,313652.87768729986,313652.87768729986,313652.87768729986,313652.87768729986,313652.87768729986,313652.87768729986,313652.87768729986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CHPC",null,{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(E293>e_sc6_lifetime,E293>e_sc6_CHP_lifetime,sc6_CHPC_year1to4_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year1to4_gasengine),0),0))","v":404101.75508618663},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(F293>e_sc6_lifetime,F293>e_sc6_CHP_lifetime,sc6_CHPC_year1to4_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year1to4_gasengine),0),0))","v":404101.75508618663},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(G293>e_sc6_lifetime,G293>e_sc6_CHP_lifetime,sc6_CHPC_year1to4_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year1to4_gasengine),0),0))","v":404101.75508618663},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(H293>e_sc6_lifetime,H293>e_sc6_CHP_lifetime,sc6_CHPC_year1to4_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year1to4_gasengine),0),0))","v":404101.75508618663},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(I293>e_sc6_lifetime,I293>e_sc6_CHP_lifetime,sc6_CHPC_year5_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year5_gasengine),0),0))","v":370173.65412750276},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(I293>e_sc6_lifetime,I293>e_sc6_CHP_lifetime,sc6_CHPC_year6_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year6_gasengine),0),0))","v":336245.55316881888},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(I293>e_sc6_lifetime,I293>e_sc6_CHP_lifetime,sc6_CHPC_year7_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year7_gasengine),0),0))","v":302317.45221013506},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(I293>e_sc6_lifetime,I293>e_sc6_CHP_lifetime,sc6_CHPC_year8_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year8_gasengine),0),0))","v":268389.35125145112},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(I293>e_sc6_lifetime,I293>e_sc6_CHP_lifetime,sc6_CHPC_year9_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year9_gasengine),0),0))","v":234461.25029276725},{"$f":"IF(OR(sc6_biogasaway=1,sc6_gasengine_electricpower_MW=0,AND(sc6_CHPdranco_ratio=0,sc6_CHPcodigester_ratio=0),s_sc6_gasengine=0),0,IF(sc6_subsidy=1,IF(sc6_BE=1,IF(OR(I293>e_sc6_lifetime,I293>e_sc6_CHP_lifetime,sc6_CHPC_year10_gasengine<0),0,sc6_maxrevCHP_gasengine*sc6_CHPC_year10_gasengine),0),0))","v":200533.14933408337}]
[]
["Subsidy the Netherlands",null,null,null,{"$f":"SUM(E420:E425)","v":0},{"$f":"SUM(F420:F425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SDE+","CHP",null,{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1),IF(OR(E293>e_sc6_lifetime,E293>e_sc6_SDE_codigestor_solo_CHP_lifetime),0,IF(e_sc6_SDE_codigestor_solo_CHP_OH>m_sc6_gasengine_OH_h,IF(sc6_usefulenergy_CHP_NL_GJ>sc6_gasengine_heatproduction_GJ,(sc6_gasengine_heatproduction_GJ+sc6_gasengine_electricityproduction_GJ)*(e_sc6_SDE_codigestor_solo_CHP_basic-e_sc6_SDE_codigestor_solo_CHP_correction),(sc6_gasengine_electricityproduction_GJ+sc6_usefulenergy_CHP_NL_GJ)*(e_sc6_SDE_codigestor_solo_CHP_basic-e_sc6_SDE_codigestor_solo_CHP_correction)),IF(sc6_usefulenergy_CHP_NL_GJ>sc6_gasengine_heatproduction_GJ,((sc6_gasengine_heat_MWth*e_sc6_SDE_codigestor_solo_CHP_OH*3.6)+(sc6_gasengine_electricity_MWe*e_sc6_SDE_codigestor_solo_CHP_OH*3.6))*(e_sc6_SDE_codigestor_solo_CHP_basic-e_sc6_SDE_codigestor_solo_CHP_correction),sc6_maxusefulenergy_plant_CHP_NL_GJ*(e_sc6_SDE_codigestor_solo_CHP_basic-e_sc6_SDE_codigestor_solo_CHP_correction)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Green gas",null,{"$f":"IF(AND(sc6_subsidy=1,sc6_SDEgreengas=1,sc6_NL=1),IF(OR(E293>e_sc6_lifetime,E293>e_sc6_SDE_codigestor_solo_greengas_lifetime),0,IF(e_sc6_SDE_codigestor_solo_greengas_OH>m_sc6_digester_OH_h,sc6_upgrading_biomethane_m³*(e_sc6_SDE_digestor_solo_greengas_basic-e_sc6_SDE_digestor_solo_greengas_correction),((sc6_upgrading_biomethane_m³_h*e_sc6_SDE_digestor_solo_greengas_OH)*(e_sc6_SDE_digestor_solo_greengas_basic-e_sc6_SDE_digestor_solo_greengas_correction)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Wood boiler",null,{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(E293>e_sc6_lifetime,E293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(F293>e_sc6_lifetime,F293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(G293>e_sc6_lifetime,G293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(H293>e_sc6_lifetime,H293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(I293>e_sc6_lifetime,I293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(J293>e_sc6_lifetime,J293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(K293>e_sc6_lifetime,K293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(L293>e_sc6_lifetime,L293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(M293>e_sc6_lifetime,M293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(N293>e_sc6_lifetime,N293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(O293>e_sc6_lifetime,O293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(P293>e_sc6_lifetime,P293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(Q293>e_sc6_lifetime,Q293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(R293>e_sc6_lifetime,R293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(S293>e_sc6_lifetime,S293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(T293>e_sc6_lifetime,T293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(U293>e_sc6_lifetime,U293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(V293>e_sc6_lifetime,V293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(W293>e_sc6_lifetime,W293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(X293>e_sc6_lifetime,X293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(Y293>e_sc6_lifetime,Y293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(Z293>e_sc6_lifetime,Z293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(AA293>e_sc6_lifetime,AA293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(AB293>e_sc6_lifetime,AB293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0},{"$f":"IF(AND(sc6_NL=1,sc6_subsidy=1,sc6_woodboiler_heatproduction_MW>=0.5),IF(OR(AC293>e_sc6_lifetime,AC293>e_sc6_SDE_thermal_solid_lifetime),0,IF(e_sc6_SDE_thermal_solid_OH>m_sc6_woodboiler_OH_h,MIN(sc6_usefulheatuse_woodboiler_NL_GJ,sc6_woodboiler_heatproduction_GJ)*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction),MIN(sc6_usefulheatuse_woodboiler_NL_MW,sc6_woodboiler_heat_MW)*e_sc6_SDE_thermal_solid_OH*3.6*(e_sc6_SDE_thermal_solid_basic-e_sc6_SDE_thermal_solid_correction))),0)","v":0}]
[]
[null,"Biotickets","Biotickets",null,{"$f":"IF(AND(sc6_bioticket=1,sc6_NL=1),IF(E293>e_sc6_lifetime,0,sc6_dieselavoided_m³*e_sc6_bioticketprice_€_ticketdiesel),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["External benefits",null,null,null,{"$f":"SUM(E427:E429)","v":0},{"$f":"SUM(F427:F429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Avoided CO2",null,{"$f":"IF(E293>e_sc6_lifetime,0,IF(sc6_externalbenefits=1,e_sc6_CO2_extbenefit_€_ton*sc6_CO2avoided_ton,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]
[]
[]
["Revenues - Costs",null,null,null,{"$f":"E388+E426-E336-E294","v":1182065.3960657651},1182065.3960657651,1182065.3960657651,1182065.3960657651,1148137.2951070815,1114209.194148398,1080281.0931897135,1046352.99223103,1012424.8912723456,-1764935.5702991299,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,464310.76329227909,0,0,0,0,0]
["Depreciation cost","Dranco",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_digester/e_sc6_dranco_lifetime)","v":308031.85886842385},308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,308031.85886842385,0,0,0,0,0]
[null,"Hygienisation",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_hygienisation/e_sc6_pasteurisation_lifetime)","v":4601.357},4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,4601.357,0,0,0,0,0]
[null,"Co-digester",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_codigester/e_sc6_dranco_lifetime)","v":270296.13983286312},270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,270296.13983286312,0,0,0,0,0]
[null,"CHP",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_gasengine/e_sc6_gasengine_lifetime)","v":174101.44792036043},174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,174101.44792036043,0,0,0,0,0]
[null,"DeNoX",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_denox/e_sc6_denox_lifetime)","v":35553.702473316996},35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,35553.702473316996,0,0,0,0,0]
[null,"Composting",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_composting/e_sc6_composting_lifetime)","v":855099.49125644041},855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,855099.49125644041,0,0,0,0,0]
[null,"Air treatment",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_airtreatment/e_sc6_airtreatment_lifetime)","v":60086.728667601899},60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,60086.728667601899,0,0,0,0,0]
[null,"Upgrading",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_upgrading/e_sc6_upgrading_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Filling station",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_fillingstation/e_sc6_fillingstation_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vehicles",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_vehicles/e_sc6_vehicles_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LBM",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_LBM/e_sc6_LBM_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Separator",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_separator/e_sc6_separator_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"UFRO separator",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_UFROseparator/e_sc6_UFRO_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dryer1",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_dryer1/e_sc6_dryer_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dryer2",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_dryer2/e_sc6_dryer_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dryer3",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_dryer3/e_sc6_dryer_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Wood boiler",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_woodboiler/e_sc6_woodboiler_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Heat network ",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_heatnetwork/e_sc6_heatnetwork_lifetime)","v":50000},50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000,0,0,0,0,0]
[null,"Biogas network ",null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_investment_biogasnetwork/e_sc6_biogasnetwork_lifetime)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total depreciation",null,null,null,{"$f":"SUM(E431:E449)","v":1757770.7260190067},{"$f":"SUM(F431:F449)","v":1757770.7260190067},1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,1757770.7260190067,0,0,0,0,0]
["Investment tax credit",null,null,null,{"$f":"IF(sc6_investmenttaxcredit=1,IF(AND(sc6_BE=1,sc6_subsidy=1),IF(sc6_private=1,SUM(sc6_investment_digester,sc6_investment_denox,sc6_investment_gasengine,sc6_investment_woodboiler,sc6_investment_upgrading,sc6_investment_LBM)*e_sc6_investment_tax_credit_BE*0.7,0),IF(AND(sc6_NL=1,sc6_subsidy=1),((SUM(sc6_investment_digester,IF(sc6_gasengine_electricefficiency>0.55,sc6_investment_denox,0),IF(sc6_gasengine_electricefficiency>0.55,sc6_investment_gasengine,0),sc6_investment_woodboiler,sc6_investment_upgrading,sc6_investment_LBM)-E419)*e_sc6_investment_tax_credit_NL),0)),0)","v":895904.97192161973}]
["Interest loan",null,null,{"$f":"e_sc6_debt_ratio*sc6_totalinvestment","v":17789289.509372015},{"$f":"IF(E293>e_sc6_lifetime,0,sc6_loanamount*e_sc6_loan_interestrate)","v":889464.47546860075},{"$f":"IF(F293>e_sc6_lifetime,0,(sc6_loanamount-(E453*E293))*e_sc6_loan_interestrate)","v":844991.25169517181},800518.02792174276,756044.80414831359,711571.58037488454,667098.35660145548,622625.13282802643,578151.90905459737,533678.68528116832,489205.46150773932,444732.23773431027,400259.01396088116,355785.79018745222,311312.56641402311,266839.34264059406,222366.11886716506,177892.89509373598,133419.67132030689,88946.447546877898,44473.223773448728,0,0,0,0,0]
["Down payment loan",null,null,null,{"$f":"IF(E293>e_sc6_lifetime,0,sc6_loanamount/e_sc6_lifetime)","v":889464.47546860075},889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,889464.47546860075,0,0,0,0,0]
["Belastbare basis ",null,null,null,{"$f":"IF(E430>0,E430-E450-E451,0)","v":-1471610.3018748614},-575705.32995324163,-575705.32995324163,-575705.32995324163,-609633.43091192516,-643561.53187060868,-677489.63282929314,-711417.73378797667,-745345.83474666113,0,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,-1293459.9627267276,0,0,0,0,0]
["CF before taxes",null,null,null,{"$f":"E430-E452-E453","v":-596863.55487143644},-552390.3310980075,-507917.10732457845,-463443.88355114928,-452898.76073640375,-442353.63792165823,-431808.51510691363,-421263.39229216811,-410718.26947742351,-3143605.5072754701,-869885.94991063187,-825412.72613720282,-780939.50236377388,-736466.27859034482,-691993.05481691565,-647519.83104348672,-603046.60727005766,-558573.38349662861,-514100.15972319955,-469626.93594977038,0,0,0,0,0]
["Taxes ",null,null,null,{"$f":"IF(E454>0,IF(sc6_BE=1,IF(sc6_private=1,E454*e_sc6_taxrate_BE,0),IF(E454>200000,(200000*e_sc6_taxrate_NL_first)+((E454-200000)*e_sc6_taxrate_NL_second),E454*e_sc6_taxrate_NL_first)),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]
["CF after taxes",null,null,{"$f":"-sc6_totalinvestment+sc6_loanamount","v":-17789289.509372015},{"$f":"E455-E456","v":-596863.55487143644},{"$f":"F455-F456","v":-552390.3310980075},-507917.10732457845,-463443.88355114928,-452898.76073640375,-442353.63792165823,-431808.51510691363,-421263.39229216811,-410718.26947742351,-3143605.5072754701,-869885.94991063187,-825412.72613720282,-780939.50236377388,-736466.27859034482,-691993.05481691565,-647519.83104348672,-603046.60727005766,-558573.38349662861,-514100.15972319955,-469626.93594977038,0,0,0,0,0]
["Total discounted",null,null,null,{"$f":"(E455-E456)/(1+e_sc6_wacc)^E293","v":-558362.51606802456},-483424.27761286322,-415830.57980958314,-354945.71062408236,-324494.32368282898,-296494.58732202597,-270756.91854463989,-247105.99143279821,-225379.68667454596,-1613763.8575901929,-417749.03407806199,-370822.00087286328,-328210.83812427428,-289554.01230971317,-254518.67356138566,-222798.4594846332,-194111.46295641147,-168198.35188687744,-144820.62979507615,-123759.02685575176,0,0,0,0,0]
["Cum. Sum",null,null,null,{"$f":"D457+E457","v":-18386153.064243451},{"$f":"E459+F457","v":-18938543.39534146},{"$f":"F459+G457","v":-19446460.502666038},-19909904.386217188,-20362803.14695359,-20805156.784875248,-21236965.29998216,-21658228.692274328,-22068946.961751752,-25212552.469027221,-26082438.418937854,-26907851.145075057,-27688790.647438832,-28425256.926029176,-29117249.980846092,-29764769.811889578,-30367816.419159636,-30926389.802656263,-31440489.962379463,-31910116.898329232,-31910116.898329232,-31910116.898329232,-31910116.898329232,-31910116.898329232,-31910116.898329232]
["Cum. Sum discounted",null,null,null,{"$f":"D457+E458","v":-18347652.025440037},{"$f":"E460+F458","v":-18831076.303052902},-19246906.882862486,-19601852.59348657,-19926346.9171694,-20222841.504491426,-20493598.423036065,-20740704.414468862,-20966084.101143409,-22579847.958733603,-22997596.992811665,-23368418.993684527,-23696629.831808802,-23986183.844118513,-24240702.5176799,-24463500.977164533,-24657612.440120943,-24825810.792007819,-24970631.421802893,-25094390.448658645,-25094390.448658645,-25094390.448658645,-25094390.448658645,-25094390.448658645,-25094390.448658645]
["PB",null,null,null,{"$f":"IF(E459<0,1,-D457/E457)","v":1},{"$f":"IF(F459<0,1,-E459/F457)","v":1},{"$f":"IF(G459<0,1,-F459/G457)","v":1},1,1,1,{"$f":"IF(K459<0,1,-J459/K457)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["DPB",null,null,null,{"$f":"IF(E460<0,1,-D457/E458)","v":1},{"$f":"IF(F460<0,1,-E460/F458)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
["NPV",{"$f":"NPV(e_sc6_wacc,E457:AC457)+D457","v":-25094390.448658649}]
["IRR",{"$f":"IRR(D457:AC457)","v":{"$error":"#NUM!"}}]
["PB",{"$f":"SUMIF(E461:AC461,\">0\")","v":25}]
["DPB",{"$f":"SUMIF(E462:AC462,\">0\")","v":25}]
[]
[]
[]
[]
[null,null,"CHP gas engine"]
["Electric efficiency ","%",{"$f":"sc6_gasengine_electricefficiency","v":0.40939424929356838}]
["Thermal efficiency","%",{"$f":"sc6_gasengine_heatuseefficiency_ratio","v":0.29786630796797786}]
["Electric efficiency reference (European)","%",0.42]
["Thermal efficiency reference (European)","%",0.7]
["Electric efficiency reference (Flemisch)","%",0.42399999999999999]
["Thermal efficiency reference (Flemisch)","%",0.7]
["RPE = 1-(1/(WKKe/REFe+WKKt/REFt))","%",{"$f":"1-(1/((C474/C476)+(C475/C477)))","v":0.28585278421208449}]
["Right on CHP certificates?","> 1 MW",{"$f":"IF(sc6_gasengine_electricpower_MW>1,IF(C480>0.1,1,0),0)","v":1}]
[null,"< 1 MW",{"$f":"IF(sc6_gasengine_electricpower_MW>1,0,IF(C480>0,1,0))","v":0}]
["PES = Energy * (1/REFe + WKKt/(WKKe*REFt)-1/WKKe)","MWh",{"$f":"sc6_gasengine_electricityproduction_MWh*((1/C476)+(C475/(C474*C477))-(1/C474))","v":13035.540486651182}]
["Maximum revenues CHP certificates","€",{"$f":"IF(sc6_gasengine_electricpower_MW<1,IF(C482=1,C483*e_sc6_CHP_€_MWh,0),IF(C481=1,C483*e_sc6_CHP_€_MWh,0))","v":404101.75508618663}]
["Payment of CHP certificates: 100 * (RPE - 0,2(T-48))/RPE"]
["Year (1-4)",null,1]
["year 5 (60)",null,{"$f":"((C480*100)-0.2*(60-48))/(C480*100)","v":0.9160406988298091}]
["Year 6 (72)",null,{"$f":"((C480*100)-0.2*(72-48))/(C480*100)","v":0.83208139765961808}]
["Year 7 (84)",null,{"$f":"((C480*100)-0.2*(84-48))/(C480*100)","v":0.74812209648942729}]
["Year 8 (96)",null,{"$f":"((C480*100)-0.2*(96-48))/(C480*100)","v":0.66416279531923628}]
["Year 9 (108)",null,{"$f":"((C480*100)-0.2*(108-48))/(C480*100)","v":0.58020349414904537}]
["Year 10 (120)",null,{"$f":"((C480*100)-0.2*(120-48))/(C480*100)","v":0.49624419297885441}]

{"sheet":"M in&out","index":3,"n_rows":363,"n_cols":5,"rows_kept":363,"cut":false,"hidden":true,"merged":[]}
["Input Parameters","M in&out","Unit","Indicative values","6. IOKb"]
["Biomass in"]
["Municipal organic waste (OMSW/GFT)","Fresh matter input","ton/year",64000,{"$f":"s_sc6_OMSW_input_ton_yr","v":37400}]
[null,"Water content of fresh matter","%",0.625,0.65]
[null,"Density of GFT","kg/m³",950]
[null,"Biogas production (Dranco)","Nm³/ton",100,100]
[null,"Biogas production (UASB)","Nm³/ton",28]
[null,"Energy value ","MJ/kg",3.2]
[null,"Methane yield GFT biogas","%",0.55000000000000004,0.55000000000000004]
[null,"Metal fraction in GFT","%",0.14000000000000001]
[null,"Ash value GFT","%",0.2]
["Green waste","Fresh matter input","ton/year",0,{"$f":"s_sc6_greenwaste_input_ton_yr","v":19100}]
[null,"Water content of fresh matter","%",0.4,0.4]
[null,"Density of green waste","kg/m³",300]
[null,"Wood fraction in green waste","%",0.11,0.11]
[null,"Energy value wood in green waste","GJ/ton",7]
[null,"Biogas production green waste","Nm³/ton",88.2]
["Roadside/Verge cuttings","Fresh matter input","ton/year",0,{"$f":"s_sc6_roadsidecuttings_input_ton_yr","v":9350}]
[null,"Water content of fresh matter","%",0.7,0.7]
[null,"Density of verge cuttings","kg/m³",160]
[null,"Biogas production verge cuttings","Nm³/ton",119.9,119.9]
[null,"Biogas production verge cuttings (UASB)","Nm³/ton",30]
[null,"Energy value verge cuttings","GJ/ton dm",14]
[null,"Methane yield moawings","%",0.56999999999999995,0.56999999999999995]
[null,"Ash value verge cuttings","%",8.4000000000000005E-2]
["Nature grass","Fresh matter input","ton/year",0,{"$f":"s_sc6_naturegrass_input_ton_yr","v":0}]
[null,"Energy value nature grass","MJ/kg",10.6]
[null,"Biogas production nature grass","Nm³/ton",90]
[null,"Yield grass","ton DS/ha",11.5]
[null,"Water content of nature grass","%",0.6]
[null,"Methane yield nature grass","%",0.56000000000000005]
["Pig manure","Fresh matter input","ton/year",16000,{"$f":"s_sc6_pigmanure_input_ton_yr","v":16000}]
[null,"ODS","%",0.85,0.85]
[null,"Water content of fresh matter","%",0.94,0.94]
[null,"Density of manure","kg/m³",1000,1000]
[null,"Biogas production","m³/ton ODS",400,400]
[null,"Biogas production","Nm³/ton",{"$f":"(1-m_pigmanure_waterratio)*D33*D36","v":20.40000000000002},{"$f":"(1-m_sc6_pigmanure_waterratio)*E33*E36","v":20.40000000000002}]
[null,"Methane yield pig manure biogas","%",0.6,0.6]
[null,"Energy value","MJ/kg",0.42]
["Chicken manure","Fresh matter input","ton/year",0,{"$f":"s_sc6_chickenmanure_input_ton_yr","v":0}]
[null,"Water content of fresh matter","%",0.9]
[null,"Density of manure","kg/m³",800]
[null,"Biogas production","Nm³/ton",70]
[null,"Energy value ","MJ/kg",8]
["Cattle manure","Fresh matter input","ton/year",0,{"$f":"s_sc6_cattlemanure_input_ton_yr","v":0}]
[null,"ODS","%",0.85]
[null,"Water content of fresh matter","%",0.91500000000000004]
[null,"Density of manure","kg/m³",1000]
[null,"Biogas production","Nm³/ton",{"$f":"(1-m_cattlemanure_waterratio)*m_cattlemanure_ODS_ratio*D50","v":20.22999999999999}]
[null,"Biogas production","m³/ton ODS",280]
[null,"Methane yield cattle manure biogas","%",0.55000000000000004]
[null,"Energy value","MJ/kg",0.42]
["Co-substrates","Fresh matter input","ton/year",8000,{"$f":"s_sc6_cosubstrates_input_ton_yr","v":8000}]
[null,"Water content of fresh matter","%",0.6,0.6]
[null,"Density of co-substrates","kg/m³",500,500]
[null,"Biogas production","Nm³/ton",120,120]
[null,"Methane yield cosubstrates","%",0.56000000000000005,0.56000000000000005]
["Cereal grains","Fresh matter input","ton/yr",0,{"$f":"s_sc6_cerealgrain_input_ton_yr","v":0}]
[null,"Water content of fresh matter","%",0.7]
[null,"Density of co-substrates","kg/m³",150]
[null,"Biogas production cereal grains","Nm³/ton",600]
[null,"Methane yield cereal grains","%",0.53]
[null,"Energy value cereal grains","GJ/ton",0.15]
["Maize","Fresh matter input","ton/yr",0,{"$f":"s_sc6_maize_input_ton_yr","v":0}]
[null,"Yield maize","ton dm/ha",6.5]
[null,"Energy value maize","GJ/ton dm",17.5]
[null,"Collection efficiency","%",0.68]
[null,"Organic matter in maize","kg eos/ha",1400]
[null,"Biogas production maize","Nm³/ton",200]
[null,"Water content maize","%",0.7]
[null,"Methane yield maize","%",0.5]
[null,"Heavy metals uptake (Cd)","mg/kg dm",1.65]
[null,"Moisture content digestate for CBR","%",0.1]
["Wood","Fresh matter input","ton/year",2800,{"$f":"s_sc6_wood_input_ton_yr","v":0}]
[null,"Water content of wood","%",0.3,0.3]
[null,"Density of wood","kg/m³",500]
[null,"Ash content wood","%",0.02,0.02]
[null,"Energy value wood","GJ/ton",13,13]
[null,"yield wood","ton ds/ha",10]
["Miscanthus","Fresh matter input","ton/year",0,{"$f":"s_sc6_miscanthus_input_ton_yr","v":0}]
[null,"Water content miscanthus","%",0.15]
[null,"Density of miscanthus","kg/m³",100]
[null,"Ash content miscanthus","%",0.03]
[null,"Energy value miscanthus","GJ/ton",17]
[null,"Yield miscanthus","ton DS/ha",12]
[null,"Lifetime miscanthus","yr",15]
[null,"Density plantation","#/ha",15000]
["Switchgrass","Fresh matter input","ton/year",0,{"$f":"s_sc6_switchgrass_input_ton_yr","v":0}]
[null,"Water content switchgrass","%"]
[null,"Density of switchgrass","kg/m³"]
[null,"Ash content of switchgrass","%"]
[null,"Energy value switchgrass","GJ/ton"]
[null,"Yield switchgrass","ton DS/ha",10]
[null,"Lifetime switchgrass","yr"]
[null,"Density plantation","#/ha"]
["Poplar","Fresh matter input","ton/yr",0,{"$f":"s_sc6_poplar_input_ton_yr","v":0}]
[null,"Yield poplar","ton fresh/ha",16]
[null,"Yield poplar","ton dry/ha",7]
[null,"Water content of fresh matter","%"]
[null,"Energy value ","MJ/kg",17.399999999999999]
[null,"Ash content poplar","%",2.1000000000000001E-2]
[null,"Lifetime poplar","yr"]
[null,"Density plantation","#/ha",15000]
["Willow","Fresh matter input","ton/yr",0,{"$f":"s_sc6_willow_input_ton_yr","v":0}]
[null,"Yield willow twigs","odt/ha",8]
[null,"Yield willow twigs (without leaves)","ton fresh/ha",17.78]
[null,"Water content of fresh matter","%",0.55000000000000004]
[null,"Energy value ","MJ/kg",14.6]
[null,"Energy value dm","MJ/kg",18.5]
[null,"Density of willow","kg/m³",150]
[null,"Ash content wood","%",0.02]
[null,"Lifetime willow","yr"]
[null,"Density plantation","#/ha",15000]
[null,"Heavy metals uptake (Cd)","mg/kg dm",28]
["Sludge","Fresh matter input","ton/yr",0,{"$f":"s_sc6_sludge_input_ton_yr","v":0}]
[null,"Water content of sludge","%",0.95]
[null,"Biogas production sludge","Nm³/ton",58]
[null,"Methane yield sludge","%",0.63]
[null,"Energy value sludge","GJ/ton",8.8000000000000007]
[null,"Ash content sludge","%",0.375]
[null,"Density sludge","kg/m³",560]
["Glycerin","Fresh matter input","ton/yr",0,{"$f":"s_sc6_glycerine_input_ton_yr","v":0}]
[null,"Biogas yield","m³/ton",600]
[null,"Methane yield","%CH4",0.68]
[null,"Water content glycerin","%",0.3]
["Farmers","Amount of farmes in Belgian Campine","#",200]
[null,"Average arable land per farmer","ha",36]
[null,"Lease price agricultural land","€/ha",250]
[null,"Heat use average","GJ/yr",223]
[null,"Electricity use average","GJ/yr",50]
[null,"Organic matter in soil","kg eos/ha",3250]
[null,"Minimum needed organic matter in soil","kg eos/ha",1500]
[]
[]
["Pre-treatment"]
["Storage","Storage loss","%",0.06]
[]
["Conversion processes"]
["Composting","Fraction of compost from green waste input","%",0.55000000000000004,0.55000000000000004]
[null,"Water content of green compost","%",0.35,0.35]
[null,"Fraction of compost from GFT","%",0.375,0.52290000000000003]
[null,"Water content of GFT compost","%",0.35,0.35]
[null,"Fraction of residues from post-treatment GFT compost (zeefoverloop)","%",3.4758999999999998E-2,3.4758999999999998E-2]
[null,"Fraction of recirculating compost","%",0.22700000000000001,0.22700000000000001]
[null,"Electricity consumption composting","MWh/ton input",3.9052000000000003E-2,3.9052000000000003E-2]
[null,"Operating hours","hr",8000,8000]
["Digester (general)","Retention time","days",25]
[null,"Heat use in digester ","%",0.15]
[null,"Electricity use in digester","%",0.01]
[null,"Operating hours","hr",8000]
[null,"Dewatering electricity use","kWh/m³",7]
[null,"Digestate fraction","%mass",0.9]
[null,"Specific heat capacity digestate","kJ/kg*K",4.2,4.2]
["Dranco","Heat use in digester ","%",0.15,0.15]
[null,"Electricity use in digester","%",0.01,0.01]
[null,"Operating hours dranco","hr",8000,7500]
[null,"Ratio between net & bruto volume","%",0.95]
[null,"Water use","m³/ton input"]
["UASB digester","Water addition (Attero)","%",0.5]
[null,"Heat use in digester ","%",0.15]
[null,"Electricity use in digester","%",0.01]
[null,"Compostfraction (Attero)","%",{"$f":"1-(m_OMSW_UASB_biogasyield_m³_ton*m_biogas_density_kg_m³/1000)","v":0.96597533958054438}]
["Combustion","Particle size","mm",50]
[null,"Max. moisture content","%",0.35]
[null,"Temperature","°C",550]
[null,"Operating hours combuster","hr",8000]
[null,"Electricity use in combustion reactor","%",0.02]
[null,"Overall efficiency ","%","zie model "]
["Gasification","Particle size","mm",25]
[null,"Max. moisture content","%",0.15]
[null,"Temperature","°C",750]
[null,"Operating hours gasification","hr",8000]
[null,"Electricity use in gasifier","KWh/odt",60]
[null,"Overall efficiency","%","zie model "]
[null,"Wst/Wne","%",0.33]
[null,"Wgt/Wne","%",0.67]
[null,"Catalyst tar cracker agas dolomite","t/odt",0.68]
["Flash pyrolysis","Particle size","mm",2]
[null,"Max. moisture content","%",7.0000000000000007E-2]
[null,"Temperature","°C",500]
[null,"Operating hours pyrolysis","hr",7000]
[null,"Electricity use pyrolysis","kWh/odt",40]
[null,"Heat use pyrolysis","kWh/odt"]
[null,"Overall efficiency","%"]
[null,"Water consumption","m³/odt",20]
[null,"Bio-oil yield","%",0.65]
[null,"Biogas yield","%",{"$f":"1-D186-D188","v":0.22599999999999998}]
[null,"Char yield","%",0.124]
["Separation","Electricity use separation","kWh/kg",3.0000000000000001E-3,3.0000000000000001E-3]
[null,"Electricity use separation","kWh/m³",2]
[null,"Sedimentation electricity use","kWh/t",0]
[null,"DM solid fraction sedimentation","%",0.05]
[null,"Flotation electricity use","kWh/t",0]
[null,"DM solid fraction flotation","%",0.05]
[null,"Screen sieves electricity use","kWh/t",0.5]
[null,"DM solid fraction screen sieve","%",0.1]
[null,"Belt press electricity use","kWh/t",0.1]
[null,"DM solid fraction belt press","%",0.23]
[null,"Centrifuge electricity use","kWh/t",4]
[null,"DM solid fraction centrifuge","%",0.23]
[null,"Screw press electricity use","kWh/t",0.5]
[null,"DM solid fraction screw press","%",0.33]
[null,"Electricity use RO","kWh/m³",11]
[null,"Operating hours separation","hr",8000,8000]
[null,"Operating hours UFRO","hr",8000,8000]
["Gas engine","Overall efficiency","%",0.85]
[null,"Electric conversion efficiency","%","zie model ","zie model "]
[null,"Heat conversion efficiency","%","zie model ","zie model "]
[null,"Gas engine running hours","hr",5000,5000]
[null,"Number of engines","#",1,1]
["Gas boiler","Thermal efficiency gas boiler","%",0.97]
[null,"Operating hours gas boiler","hr",2000]
["Wood boiler","Heat conversion efficiency","%",0.8,0.8]
[null,"Boiler running hours","hr",8000,8000]
["Landfill engine","Electric conversion efficiency","%",0.3]
[null,"Heat conversion efficiency","%",0.4]
[null,"Landfill running hours","hr",8000]
["Bio oil engine (CHP)","Overall efficiency","%",0.8]
[null,"Electric conversion efficiency","%","zie model "]
[null,"Heat conversion efficiency","%","zie model "]
[null,"Operating hours bio-oil engine ","hr",5000]
["Gas turbine","Overall efficiency","%",0.85]
[null,"Electric conversion efficiency","%","zie model "]
[null,"Heat conversion efficiency","%","zie model "]
[null,"Operating hours gas turbine ","hr",7500]
["Stookolieketel","Thermal efficiency stookolieketel","%",0.92]
[null,"Operating hours stookolieketel ","hr",5000]
["Steam turbine","Overall efficiency","%"]
[null,"Electric efficiency ","%",0.85]
[null,"Thermal efficiency","%","zie model "]
[null,"Electricity use in steam cycle","%",0.04]
[null,"Water consumption steam cycle combustion ","t/MWh",5]
[null,"Make-up water consumption steam cycle combustion ","t/MWh",1.5]
[null,"Water consumption steam cycle gasification ","t/MWh",1.6]
[null,"Make-up water consumption steam cycle gasificition ","t/MWh",0.5]
[null,"Operating hours steam turbine","hr",7500]
["Steam engine","Overall effiency","%"]
[null,"Electric efficiency","%",0.17]
[null,"Operating hours steam engine","hr",7500]
["IGCC","Overall efficiency","%"]
[null,"Electric efficiency","%","zie model "]
[null,"Thermal efficiency","%",0.4]
[null,"Internal power consumption","%",0.03]
[null,"Water consumption steg gasification ","t/MWh",1.6]
[null,"Make-up water consumption steg gasification ","t/MWh",0.5]
[null,"Operating hours steg","hr",7500]
["Dual-fuel engine (dieselengine)","Overall efficiency","%"]
[null,"Auxiliary diesel fuel if pyrolysis ","%",7.4999999999999997E-2]
[null,"Auxiliary diesel fuel if gasification ","%",0.05]
[null,"Electric efficiency","%","zie model "]
[null,"Thermal efficiency ","%"]
[null,"Electricity use in engine","%",0.03]
[null,"Methanol (solvent for cleansing)",null,0]
[null,"Number of dual-fuel engines","#",1]
[null,"Operating hours dual fuel engine","hr ",5000]
["Heat distribution","Heat demand density","MW/km²",2.2000000000000002]
[null,"Heat losses","%/km",0.2]
["Upgrading","Upgrading runnings hours","hr",8000,8000]
[null,"Heat demand upgrading LP Cooab","kWh/m³",0.6,0.6]
[null,"Electricity demand upgrading LP Cooab","kWh/m³",0.08,0.08]
[null,"Methane losses LP Cooab","%",1E-3,1E-3]
[null,"Methane yield biomethane LP Cooab","%",0.98,0.98]
[null,"Heat demand upgrading VPSA","kWh/m³",0]
[null,"Electricity demand upgrading VPSA","kWh/m³",0.3]
[null,"Methane losses VPSA","%",0.03]
[null,"Methane losses membrane","%",0.18]
[null,"Methane losses cryogenic","%",5.0000000000000001E-3]
[null,"Electricity demand cryogenic","kWh/Nm³ biogas",0.24]
[null,"Electricity demand membrane filtration","kWh/Nm³ biogas",0.2]
[null,"Electricity demand filling station ","kWh/Nm³ biogas",0.1]
["LBM","LBM production","kg/m³ methane",0.72,0.72]
[null,"LBM production","l/m³ methane",{"$f":"D271/m_methane_densityliquid_kg_m³*1000","v":1.7036581326013913},{"$f":"E271/m_methane_densityliquid_kg_m³*1000","v":1.7036581326013913}]
[null,"LBM production","l/m³ biomethane",1.6,1.6]
[null,"LBM production electricity use CO2 removal","kWh/Nm³ biogas",0.25,0.25]
[null,"LBM production electricity use Cooling","kWh/Nm³ biogas",0.15,0.15]
[null,"LBM production methane losses","%methane input",5.0000000000000001E-3,5.0000000000000001E-3]
[null,"LNG transport truck load capacity","l",40000]
["Dryer","Operating hours","hr",8000,8000]
[null,"Natural drying moisture content","%",0.25]
[null,"Efficiency dm","%",0.4]
[null,"Electricity use ","kWh/ton dm",20]
[null,"Heat use","MJ/ton",3250]
["Belt press","Efficiency dm","%",0.04]
[null,"Electricity use ","kWh/ton ds",45]
["Hygienisation","Operating hours","hr",8000,8000]
[null,"Heat use in hygienisation","MJ","zie model ","zie model "]
[null,"Average outside temperature belgium","°C",11,11]
[null,"Temperature hygienisation","°C",70,70]
[null,"Efficiency hygienisation","%",0.9,0.9]
["Fumes treatment ","Bag filters efficiency","%",0.97]
[null,"Bag filters energy consumpstion","kWh/1000m³",0.3]
[null,"Electrostatic precipitators efficiency","%",0.95]
[null,"Electrostatic precipitators energy consumption","kWh/1000m³",0.3]
[null,"Scrubber efficiency","%"]
[null,"Scrubber energy consumption","kWh/1000m³",5]
[null,"Multi-cyclone (mechanical separator) efficiency","%"]
[null,"Multi-cyclone (mechanical separator) energy consumption","kWh/1000m³",0.2]
[]
["General"]
["Biogas","Energy value","MJ/Nm³",{"$f":"gm_biogas_totalenergy_MJ_Nm³","v":19.562678134761271}]
[null,null,"kWh/Nm³",{"$f":"gm_biogas_totalenergy_kWh_Nm³","v":5.4340772596559086}]
[null,"Density biogas","kg/Nm³",{"$f":"gm_biogas_density_kg_m³","v":1.215166443551986},1.215166443551986]
["Biomethane","Energy value","MJ/Nm³",{"$f":"gm_biomethane_totalenergy_MJ_Nm³","v":35.766518072289159}]
[null,null,"kWh/Nm³",{"$f":"gm_biomethane_totalenergy_kWh_Nm³","v":9.9351439089692111},{"$f":"gm_biomethane_totalenergy_kWh_Nm³","v":9.9351439089692111}]
[null,"Density biomethane","kg/Nm³",{"$f":"gm_biomethane_density_kg_m³","v":0.71521642124051765}]
[null,"Diesel equivalent","l/Nm³",{"$f":"gm_diesel_biomethane_ratio","v":1.008336943973329},{"$f":"gm_diesel_biomethane_ratio","v":1.008336943973329}]
[null,"Energy value green gas","MJ/kg",38]
[null,"Vehicle use","MJ/km",2.09]
["Diesel","Energy value","MJ/l",{"$f":"gm_diesel_totalenergy_MJ_l","v":35.470800000000004}]
[null,null,"kWh/l",{"$f":"gm_diesel_totalenergy_kWh_l","v":9.8530000000000015}]
[null,null,"MJ/kg",43.1]
[null,"Density","kg/l = kg/dm³",0.83199999999999996]
[null,null,"kg/m³",830]
[null,"Usage truck","l/100km",43]
["Natural gas","Energy value","MJ/Nm³",31.65]
[null,null,"kWh/Nm³"]
[null,"Density natural gas","kg/Nm³"]
[null,"Methane yield","%",0.86]
["Landfill gas","Energy value","MJ/Nm³",{"$f":"gm_landfillgas_totalenergy_MJ_Nm³","v":18.975229808121377}]
[null,null,"kWh/Nm³",{"$f":"gm_landfillgas_totalenergy_kWh_Nm³","v":5.2708971689226045}]
[null,"Density landfill gas","kg/Nm³",{"$f":"gm_landfillgas_density_kg_m³","v":1.1004016064257029}]
[null,"Methane yield landfill gas","%",0.55000000000000004]
["Methane","Energy value methane (verbranding)","MJ/kg",49.33]
[null,"Energy value methane (gas)","MJ/m³",{"$f":"m_methane_density_kg_m³*m_methane_totalenergy_MJ_kg","v":35.354810999999998},35.354810999999998]
[null,"Energy value methane","kWh/m³"]
[null,"Density methane","kg/Nm³",0.7167,0.71699999999999997]
[null,"Density methane liquid","kg/Nm³",422.62,422.62]
["CO2","Density CO2 gaseous ","kg/Nm³",2.8140000000000001,2.8140000000000001]
[null,"Density CO2 liquid","kg/Nm³",1032,1032]
[null,"Density CO2 solid","kg/Nm³",1562,1562]
["Water","Vaporation value","KJ/kg water",2488,2488]
[null,"Specific heat capacity","KJ/kg/K",4.2]
["Propane","Energy value","kWh/Nm³",25.86]
["Stookolie","Energy value ","GJ/m³",40]
[null,null,"GJ/l",{"$f":"D334/1000","v":0.04}]
["Bio-oil","Water content","%",0.37]
[null,"LHV","GJ/ton",17]
["Pyrolysis oil","LHV","GJ/ton",17.5]
[null,"Density (at 15°C)","kg/m³",1220]
[]
[]
[]
["External benefits"]
["CO2 equivalent","Electricity","kg CO2/MWh",466.4,466.4]
[null,"Diesel","kg CO2/MJ fuel",8.6400000000000005E-2]
[null,"Diesel","kg CO2/l fuel",3.1349999999999998,3.1349999999999998]
[null,"Natural gas","kg CO2/MJ fuel",6.1963999999999998E-2,6.1963999999999998E-2]
[]
["Compost ","Green waste as fertilizer","€/ton",5.99]
[null,"GFT Composted as fertilizer","€/ton",8.15]
[null,"GFT digested and composted as fertilizer","€/ton",5.62]
[null,"Reduction pesticides by using green waste","€/ton",0.88]
[null,"Reduction pesticides by using GFT","€/ton",0.66]
[null,"Koolstofopslag Green waste","€/ton",1.45]
[null,"Koolstofopslag GFT","€/ton",1.08]
[null,"Bodemverbeterende waarde koolstof ","€/ton",0.1]
[null,"Waterbergend vermogen green waste","€/ton",2.2200000000000002]
[null,"Waterbergend vermogen GFT","€/ton",1.67]
[null,"Erosiebestrijding green waste","€/ton",0.08]
[null,"Erosiebestrijding GFT","€/ton",0.06]
[null,"Compost as fertilizer","kgCO2/ton GFT",50]
[null,"Compost as veenvervanger","kgCO2/ton GFT",120]
[null,"Biomass from sieving (wood)","kgCO2/ton GFT",30]

{"sheet":"Econ in&out","index":4,"n_rows":332,"n_cols":5,"rows_kept":332,"cut":false,"hidden":true,"merged":[]}
["E in&out",null,"Unit","Indicative values","6. IOKb"]
["Investment cost"]
["Harvesting","Miscanthus","€/ha",5000]
[null,"SRC","€/ha",4300]
["Storage","Storage room pellets","€",5000]
["shredder","Investment cost schredder ","€",300000]
[null,"Lifetime schredder","yr",10]
["Composting","Investment cost composting","€/ton","zie model ","zie model "]
[null,"Investment cost air treatment","€",471000,471000]
[null,"Lifetime composting ","yr",15,20]
[null,"Lifetime air treatment","yr",10,10]
["Digestion (general)","Investment cost digestor (CSTR)","€/ton",110]
[null,"Investment cost digestor (Kompogas)","€","zie model "]
[null,"Investment cost water treatment","€",250000]
[null,"Lifetime water treatment","yr",15]
[null,"Gas cleaning","€/1000 m³/hr",150000]
[null,"Lifetime gas cleaning","yr",10]
["Dranco","Investment cost digestor (Dranco)","€","zie model ","zie model "]
[null,"Investment cost digestor + dewatering (Dranco)","€","zie model "]
[null,"Lifetime Dranco","yr",20,20]
["UASB digester","Investment cost digestor (UASB)","€","zie model "]
[null,"Investment cost digestor (UASB)","€/ton",435]
[null,"Lifetime digester UASB","yr",20]
["Combustion","Investment cost combustor","€","zie model "]
[null,"Lifetime combustor","yr",20]
["Gasification","Investment cost gasifier","€","zie model "]
[null,"Lifetime gasifier","yr",20]
["Flash pyrolysis","Investment cost pyrolysis","€","zie model "]
[null,"Investment cost pyrolysis liquid storage","€","zie model "]
[null,"Lifetime pyrolysis","yr",20]
["Torch (fakkel)","Investment cost torch","€","zie model "]
["Gas engine","Investment cost gas engine","€","zie model ","zie model "]
[null,"Lifetime gas engine","yr",10,10]
[null,"DeNoX (CO2-bemesting)","€","zie model ","zie model "]
[null,"Lifetime DeNoX","yr",10,10]
["Wood boiler","Investment cost wood boiler","€",125000]
[null,"Investment cost wood boiler","€","zie model ","zie model "]
[null,"Lifetime wood boiler","yr",10,10]
["Fumes treatment  ","Investment cost fumes treatment ","€","zie model "]
[null,"Investment cost fumes treatment - doekenfilter","€"]
[null,"Investment cost fumes treatment - WESP&scrubber","€/kW",97]
[null,"Lifetime fumes treatment","yr",15]
["Biogas boiler","Investment cost biogas boiler","€",25000]
[null,"Lifetime biogas boiler","yr",10]
["Bio oil engine (CHP)","Investment cost bio-oil engine","€/kWe","zie model "]
[null,"Lifetime bio-oil engine","yr",5]
[null,"DeNoX (emission norms)","€","zie model "]
[null,"Lifetime DeNoX","yr",5]
["Gas turbine","Investment cost gas turbine","€","zie model "]
[null,"Lifetime gas turbine","yr",15]
["Landfill engine","Investment cost landfill engine","€/kWe",{"$f":"217600/366","v":594.53551912568309}]
[null,"Lifetime landfill engine","yr",5]
["Stookolieketel ","Investment cost stookolieketel","€/kW","zie model "]
[null,"Lifetime stookolieketel ","yr",10]
["Steam turbine ","Investment cost steam turbine","€","zie model "]
[null,"Lifetime steam turbine","yr",10]
["Steam engine","Investment cost steam engine","€"]
[null,"Lifetime steam engine","yr"]
["STEG/gas turbine combined cycle","Investment cost STEG","€","zie model "]
[null,"Lifetime STEG","yr",10]
["Dual-fuel engine (dieselengine)","Investment cost diesel engine","€","zie model "]
[null,"Lifetime dual fuel engine","yr",5]
["Grid connection","Investment cost grid connection","€","zie model "]
["Biogas network","Investment cost biogas network","€/m",125,125]
[null,"Distance biogas network","m",700,700]
[null,"Lifetime biogas network","yr",15,20]
[null,"Connection cost gas network ","€/connection",30000]
[null,"Connections biogas network ","#",1]
["Heat network","Investment cost heat network","€/m",1000,1000]
[null,"Connection cost heat network","€/connection",30000,30000]
[null,"Distance heat network","m",1000,1000]
[null,"Connections heat network ","#",1,1]
[null,"Lifetime heat network","yr",15,20]
["Upgrading","Investment cost upgrading","€/m³ biogas",0.4]
[null,"Investment cost chemical absorption","€/Nm³ biogas",0.42]
[null,"Investment cost high pressure water scrubbing","€/Nm³ biogas",0.13]
[null,"Investment cost high pressure water scrubbing","€/Nm³/h biogas","zie model "]
[null,"Investment cost PSA","€/Nm³ biogas",0.33]
[null,"Investment cost Cryogenic separation","€/Nm³ biogas",0.44]
[null,"Investment cost membrande separation","€/Nm³ biogas",0.36]
[null,"Investment cost filling station ","€",350000,350000]
[null,"Lifetime upgrading","yr",10,20]
[null,"Lifetime filling station","yr",15,20]
[null,"Garbage truck","€ (incl. BTW)",197000]
[null,"Vehicles (trucks) (gas engine)","€",20000,20000]
[null,"Vehicles (small cars) (gas engine)","€",3000]
[null,"Number of vehicles","#",92,92]
[null,"Lifetime vehicles","yr",7,7]
[null,"Hepa filter (quality control)","€",30000]
[null,"Gas cleaning","€",1500000]
[null,"CO2 network ","€/m",100]
[null,"Distance CO2 network ","m",500]
["LBM","LBM","€/m³ biogas",0.1,0.1]
[null,"Lifetime LBM","yr",10,20]
[null,"Investment LNG transport truck ","€",260000]
["Separation","Separator","€","zie model ","zie model "]
[null,"Lifetime separator","yr",10,10]
["UFRO","UFRO","€","zie model ","zie model "]
[null,"Lifetime UFRO","yr",10,10]
["Drying","Investment Drying","€","zie model "]
[null,"Investment Drying","€/ton",15,15]
[null,"Lifetime dryer","yr",10,10]
["Belt press","Investment belt press","€/ton dm",71]
["Pasteurisation/Hygienisation","Hygienisation","€","zie model ","zie model "]
[null,"Lifetime hygienisation","yr",10,10]
["General plant investment cost","Site preparation","%I0",0.1,0.1]
["Operational cost"]
["General plant cost","Maintenance cost site","€/yr",26000]
[null,"Water use per year","m³/yr",2000]
[null,"Water purchase cost (tap water)","€/m³",0.55000000000000004]
[null,"Personnel cost status quo","€/yr",250000]
[null,"Repair cost status quo","€/yr",300000]
[null,"Repair cost ","%I0",0.02,0.02]
[null,"Maintenance cost composting status quo","€/yr",55000]
[null,"Insurance status quo (brand)","€/yr",17500]
[null,"Insurance","%I0",0.01,0.01]
[null,"Electricity purchase cost net","€/MWh",139.4,139.4]
[null,"Electricity purchase cost landfill engine","€/MWh",8.3489999999999984]
[null,"Electricity distribution cost","€/MWh","zie model "]
[null,"Heat purchase cost","€/MWh",20]
[null,"Personnel cost","€/hr",30,30]
[null,"Working hours","hr/yr",{"$f":"D124*8","v":2400},{"$f":"E124*8","v":2400}]
[null,"Number of personnel extra","#",1]
[null,"Working days per year","#",300,300]
["Transport","Transportcost per km","€/km",{"$f":"ge_transport_€_km","v":1.2324065355682747}]
[null,"Transportcost per ton","€/ton",{"$f":"ge_transport_€_ton","v":7.3944392134096493}]
["Harvesting","Grass silage","€/ton",17]
[null,"Maize ","€/ha",1100]
[null,"Maize ","€/ton",35]
[null,"Miscanthus","€/ha",5000]
[null,"SRC","€/ha",4300]
[null,"SRC personnel ","h/ha/yr",4]
["Grinding/shredder","Grinding","€/odt",10]
["Pelletising","Cost","€/ton",8]
["Composting","Residues post-treatment compost (zeefoverloop)","€/ton",50]
[null,"Maintenance cost composting","€/ton",10,10]
[null,"Operational cost composting","€/ton",9,9]
[null,"Personnel composting","#","zie model "]
[null,"Bulldozer red diesel ","l/yr",18000,18000]
[null,"Prize red diesel ","€/l",0.94099999999999995,0.94099999999999995]
["Digestion (general)","Analysis cost digestion input","€/toninput",1.67,1.67]
[null,"Maintenance cost water treatment ","%I0",2.5000000000000001E-2]
[null,"Personnel digestor","#",1,1]
["Dranco","Maintenance cost digestion","%I0",1.6E-2,1.6E-2]
[null,"Auxiliary products","€/ton"]
["UASB digester","Maintenance cost UASB digestion","%I0",0.03]
[null,"Operational cost digestor (UASB)","€/ton/yr","zie model "]
["Combustion","Operational cost combustion","%I0",0.03]
[null,"Number of shifts","#",3]
[null,"Number of laborers per shift for combustion reactor","#/shift","zie model "]
[null,"Number of laborers per shift for steam cycle ","#/shift","zie model "]
["Gasification","Operational cost gasification","%I0",0.04]
[null,"Number of shifts","#",3]
[null,"Number of laborers per shift for gasification reactor","#/shift","zie model "]
[null,"Number of laborers per shift for electricity production","#/shift","zie model "]
[null,"Dolomite","€/ton",30]
["Flash pyrolysis","Operational cost pyrolysis","%I0",0.05]
[null,"Number of shifts","#",3]
[null,"Number of laborers per shift for pyrolysis reactor","#/shift","zie model "]
[null,"Number of laborers per shift for diesel engine","#/shift","zie model "]
[null,"Number of laborers per shift for active coal production","#/shift","zie model "]
["Gas engine","Maintenance cost gas engine","€/MWh",21.96]
[null,"Oil cost gas engine","€/OH",0.28000000000000003]
[null,"Operational cost CHP","€/kWhe",0.01]
[null,"O&M cost gas engine","€/MWh","zie model ","zie model "]
[null,"Maintenance cost DeNoX","€/MWh","zie model ","zie model "]
["Wood boiler","Maintenance cost wood boiler","%I0",0.03,0.03]
[null,"Ash disposal cost","€/ton",122,122]
[null,"Pre-treatment cost wood","€/ton",5]
["Fumes treatment","Maintenance cost fumes treatment","€/kW",8.0999999999999996E-3]
["Biogas boiler","Maintenance cost biogas boiler","%I0",0.03]
[null,"O&M cost gas boiler","€/MWh","zie model "]
["Bio oil engine (CHP)","O&M cost bio-oil engine","€/MWh","zie model "]
[null,"Maintenance cost bio-oil engine","%I0",4.4999999999999998E-2]
[null,"Maintenance cost DeNoX","€/MWh","zie model "]
["Gas turbine","O&M cost gas turbine","€/MWh","zie model "]
["Landfill engine","Maintenance cost landfill engine","€/OH",3.66]
[null,"Operating hours landfill engine","hr/yr",7000]
[null,"Waste water disposal cost","€/m³",12.25]
["Stookolieketel","O&M cost stookolieketel","€/MWh","zie model "]
["Steam turbine ","Personnel steam turbine","#","zie model "]
[null,"Maintenance steam turbine","%I0",0.04]
[null,"Maintenance steam turbine ","€/kWh",4.0000000000000001E-3]
["Steam engine"]
["STEG/gas turbine combined cycle","Number of shifts","#",3]
[null,"Personnel STEG","#","zie model "]
[null,"Maintenance cost STEG","€/kWh",8.9999999999999993E-3]
["Dual-fuel engine (dieselengine)","Maintenance cost dual fuel engine","€/kWh",0.01]
[null,"Number of shifts","#",3]
[null,"Personnel for diesel engine","#/shift","zie model "]
["Biogas network","Maintenance cost biogas network","%I0",0.03,0.03]
["Heat network","Maintenance cost heat network","%I0",0.03,0.03]
["Grid connection","Connection equipment","€/connection",80000]
[null,"Connection study","€/connection",10000]
[null,"Substation","€/connection",10000]
[null,"Underground lines","€/km",50000]
[null,"Maintenance cost grid connection","%I0",2.5000000000000001E-2]
["Upgrading","Maintenance cost upgrading","%I0",0.03]
[null,"Maintenance cost upgrading","€/Nm³biogas/u",200,200]
[null,"Operational cost chemical absorption","€/Nm³ biogas",0.09]
[null,"Operational cost high pressure water scrubbing ","€/Nm³ biogas",0.05]
[null,"Operational cost PSA","€/Nm³ biogas",0.09]
[null,"Operational cost cryogenic separation","€/Nm³ biogas",0.19]
[null,"Operational cost membrane separation","€/Nm³ biogas",0.09]
[null,"Maintenance cost LPCooab","%",0.03]
[null,"Maintenance filling station ","€/m³",0.01,0.01]
[null,"Biomethane price (transport)","€/MWh",2,2]
[null,"Operational cost upgrading","€/kWh",0.02]
[null,"Propane gas","€/m³",3.96]
[null,"Compression cost","€/m³/u biomethane","zie model ","zie model "]
[null,"Pressure increase","bar",50,50]
[null,"Quality control gas","%I0",0.1,0.1]
["LBM","Maintenance LBM","€/m³ methaan",0.16]
["Separation","Maintenance separator (operational cost)","%",0.03,0.03]
[null,"Personnel separator","hours/day",2,2]
[null,"Manure separation (loonwerker)","€/ton",3]
["UFRO","Maintenance UFRO","€/m³ liq fraction",6.83]
[null,"Maintenance UFRO","%",0.03,0.03]
[null,"Personnel UFRO","hours/day",5,5]
["Drying","Maintenance drying","€/ton evaporated water",2.5,2.5]
[null,"Personnel dryer","hours/day","zie model","zie model"]
[null,"Total cost drying","€/odt",10]
[null,"Drying maize","€/ha",450]
["Minerals","P2O5","€/kg",0.95599999999999996]
[null,"N","€/kg",1.0369999999999999]
[null,"NaOH","€/ton",1302]
[]
["Revenues"]
["General plant revenues","Selling price green electricity","€/MWh",65,{"$f":"Overzicht!T22","v":65}]
[null,"Selling price heat","€/MWh",20,{"$f":"Overzicht!T26","v":20}]
[null,"Percentage heat sold","%",0.5,{"$f":"s_sc6_extheatuse_ratio","v":0.5}]
[null,"Natural gas","€/GJ",7.24]
[null,"CNG","€/kg",0.69]
[null,"Stookolie","€/l",0.755]
["Wood chips","Selling price wood chips","€/ton",10,{"$f":"Overzicht!T37+Overzicht!T38","v":13}]
[null,"Selling price wood pellets","€/ton"]
[null,"Wood purchase price","€/ton fm",28.5,{"$f":"Overzicht!C38","v":28.5}]
["Gate fee","Gate fee GFT","€/ton",40,{"$f":"Overzicht!C25","v":40}]
[null,"Gate fee green waste","€/ton",30,{"$f":"Overzicht!C43","v":0}]
[null,"Gate fee verge cuttings","€/ton",20,{"$f":"Overzicht!C32","v":0}]
[null,"Forfait GFT","€/inh",5.4,5.4]
[null,"Forfait Green waste","€/inh",0.98,0.98]
[null,"Number of inhabitants","#",1000000,1000000]
["Co-substrates","Gate fee co-substrates","€/ton",-5,{"$f":"Overzicht!C18","v":-5}]
[null,"Maize","€/ton",30]
["Sludge","Sludge","€/ton"]
["Composting","Compost","€/ton",4.96,{"$f":"Overzicht!T32+Overzicht!T33","v":13}]
[null,"Residues pre-treatment (metals)","€/ton",55.42]
["Biogas network","Biogas selling price","€/MWh",10]
["Upgrading","Biomethane selling price","€/MWh",23.05,{"$f":"Overzicht!T15","v":23.05}]
[null,"Fossil fuel cost (diesel)","€/l",1.1299999999999999,1.1299999999999999]
[null,"Fossil fuel needed (diesel)","l/yr",1200000,1200000]
[null,"CO2","€/kg",0.1]
["LBM","Liquid CO2","€/kg",0.1,{"$f":"Overzicht!T16","v":0.1}]
[null,"Dry ice","€/kg",0.1,0.1]
[null,"LBM","€/kg",0.8,0.8]
["Manure","Gate fee","€/ton",25,{"$f":"Overzicht!C11","v":25}]
["Separation","Selling price dry manure","€/ton",-20,{"$f":"Overzicht!T9","v":-20}]
[null,"Selling price retentate UF","€/ton",-20,{"$f":"Overzicht!T10","v":-20}]
[null,"Selling price retentate RO","€/ton",3,{"$f":"Overzicht!T11","v":3}]
["Digestate","Value","€/ton",4]
[null,"Digestate disposal cost ","€/ton",-25]
["Slaughter waste","Gate fee","€/ton",4]
["Willow","Purchase price willow","€/fm ton",30]
[null,"Char landfill cost","€/ton",122]
[null,"Stek","€/stek",0.17]
["Poplar","Stek","€/stek",0.17]
["Miscanthus","Rhizomen","€/rhizome",0.2]
[]
[]
["Subsidy"]
["CHP","CHP certificate price","€/MWh",31,{"$f":"Overzicht!T27","v":31}]
[null,"Lifetime CHP certificates","yr",10,10]
["Landfill engine","GEC landfill engine (waste, sludge)","€/MWh",60]
[null,"Lifetime GEC landfill engine","yr",10]
["Gas engine","GEC gas engine composting","€/MWh",110,{"$f":"Overzicht!T23","v":110}]
[null,"GEC gas engine manure etc. ","€/MWh",110,{"$f":"e_sc6_GEC_digestion_€_MWh","v":110}]
[null,"GEC gas engine other biomass","€/MWh",90]
[null,"Lifetime GEC gas engine composting","yr",20,20]
[null,"Lifetime GEC gas engine","yr",10,10]
["SDE+","Digestor solo (green gas) - basic","€/Nm³ ",0.48270000000000002]
[null,"Digestor solo (green gas) - correction","€/Nm³ ",0.247]
[null,"Digestor solo (green gas) - lifetime","yr",12]
[null,"Digestor solo (green gas) - hours","hr/yr",8000]
[null,"Co-digestor solo (green gas) - basic","€/Nm³ ",0.48270000000000002,0.48270000000000002]
[null,"Co-digestor solo (green gas) - correction","€/Nm³ ",0.247,0.247]
[null,"Co-digestor solo (green gas) - lifetime","yr",12,12]
[null,"Co-digestor solo (green gas) - hours","hr/yr",8000,8000]
[null,"Digestor solo (heat) - basic","€/GJ",14.8]
[null,"Digestor solo (heat) - correction","€/GJ",9.1]
[null,"Digestor solo (heat) - lifetime","yr",12]
[null,"Digestor solo (heat) - hours","hr/yr",7000]
[null,"Digestor solo (CHP) - basic","€/GJ",19.443999999999999]
[null,"Digestor solo (CHP) - correction","€/GJ",11]
[null,"Digestor solo (CHP) - lifetime","yr",12]
[null,"Digestor solo (CHP) - hours","hr/yr",5739]
[null,"Co-digestor solo (heat) - basic","€/GJ",17.7]
[null,"Co-digestor solo (heat) - correction","€/GJ",9.1]
[null,"Co-digestor solo (heat) - lifetime","yr",12]
[null,"Co-digestor solo (heat) - hours","hr/yr",7000]
[null,"Co-digestor solo (CHP) - basic","€/GJ",19.443999999999999,19.443999999999999]
[null,"Co-digestor solo (CHP) - correction","€/GJ",11,11]
[null,"Co-digestor solo (CHP) - lifetime","yr",12,12]
[null,"Co-digestor solo (CHP) - hours","hr/yr",5732,5732]
[null,"Thermal conversion solid biomass >=0,5 MWh (heat) - basic","€/GJ",10.9,10.9]
[null,"Thermal conversion solid biomass >=0,5 MWh (heat) - correction","€/GJ",9.1,9.1]
[null,"Thermal conversion solid biomass >=0,5 MWh (heat) - lifetime","yr",12,12]
[null,"Thermal conversion solid biomass >=0,5 MWh (heat) - hours","hr/yr",7000,7000]
[null,"Omrekeningsfactor aardgasequivalent","Nm³/GJ",40.277777780000001]
["Biotickets","Bioticket","€/m³ diesel ",9.9,9.9]
[null,"Bioticket","€/m³ benzine",10.050000000000001]
[]
["External benefits"]
[null,"CO2","€/ton",10,10]
[]
[]
["Financial"]
["Nominal disconto rate EV","Nominal disconto rate EV","%",0.127,{"$f":"Overzicht!U42","v":0.127}]
["Real disconto rate EV","Real disconto rate EV","%",{"$f":"(D318-D327)/(1+D327)","v":0.10490196078431373},{"$f":"(E318-E327)/(1+E327)","v":0.10490196078431373}]
["WACC ","WACC ","%",{"$f":"(D321*D319)+(D322*(1-D324)*D330)","v":6.895348039215686E-2},{"$f":"(E321*E319)+(E322*(1-E324)*E330)","v":6.895348039215686E-2}]
["Equity","Equity","%",0.5,{"$f":"Overzicht!U44","v":0.5}]
["Debt","Debt","%",{"$f":"1-D321","v":0.5},{"$f":"1-E321","v":0.5}]
["Lifetime","Lifetime","yr",20,20]
["Tax rate","Tax rate","%",0.33989999999999998,0.33989999999999998]
[null,"Tax rate the Netherlands <200.000","%",0.25,0.25]
[null,"Tax rate the Netherlands >200.001","%",0.2,0.2]
["Inflation rate ","Inflation rate ","%",0.02,0.02]
["Investment tax credit","Investment tax credit Belgium","%",0.155,0.155]
[null,"Investment tax credit the Netherlands","%",0.41499999999999998,0.41499999999999998]
["Loan interest rate","Loan interest rate","%",0.05,{"$f":"Overzicht!U43","v":0.05}]
["VAT","VAT","%",0.21,0.21]
["VAT deductible","VAT deductible","%",0.18,0.18]

{"sheet":"General M calculations","index":5,"n_rows":356,"n_cols":26,"rows_kept":356,"cut":false,"hidden":true,"merged":[[26,4,26,5],[3,1,3,9],[3,11,3,14],[3,16,3,19],[3,21,3,24],[22,4,22,5]]}
["Biogas parameters"]
["Source"]
["Berekeningen Hannes Pieper (VITO); http://www.agentschapnl.nl/sites/default/files/bijlagen/Analyse%20van%20biogassen%20uit%20vergistingsinstallaties.pdf; "]
[null,"Biogas",null,null,null,null,null,null,null,null,null,"Dry biogas",null,null,null,null,"Bio-methane\n vol%",null,null,null,null,"Landfill gas"]
["Composition","Element","Vol%","Molar mass","Molar partial mass\n (g/mol gas)","Biogas mass \n(kg/Nm³)","Split factor \nof total mass","Standard enthalpie (kJ/mol)","Energy (kJ/kg)","Total energy \n(kJ/Nm³)",null,"Dry biogas vol%","Dry biogas mass \n(kg/Nm³)","Split factor \nof total mass","Total energy \n(kJ/Nm³)",null,"Bio-methane\n vol%","Bio-methane \nmass (kg/Nm³)","Split factor \nof total mass","Total energy \n(kJ/Nm³)",null,"Landfill gas vol%","Landfill mass \n(kg/Nm³)","Split factor \nof total mass","Total energy \n(kJ/Nm³)"]
[null,"CH4",0.54490000000000005,16,{"$f":"D6*C6","v":8.7184000000000008},{"$f":"D6/22.41*C6","v":0.3890406068719322},{"$f":"F6/gm_biogas_density_kg_m³","v":0.32015417224223958},802.33,{"$f":"1000/D6*H6","v":50145.625},{"$f":"I6*G6","v":16054.331063444755},null,{"$f":"(100/(C7/C6+1))/100","v":0.57667478040004239},{"$f":"L6*D6/22.41","v":0.41172675084340377},{"$f":"M6/gm_drybiogas_density_kg_m³","v":0.33126633837923281},{"$f":"N6*I6","v":16611.557579488115},null,0.999,{"$f":"Q6*D6/22.41","v":0.7132530120481928},{"$f":"R6/gm_biomethane_density_kg_m³","v":0.99725480409283751},{"$f":"S6*I6","v":50007.965435487895},null,0.53,{"$f":"V6*D6/22.41","v":0.37840249888442662},{"$f":"W6/gm_landfillgas_density_kg_m³","v":0.34387672343876724},{"$f":"X6*I6","v":17243.913219789134}]
[null,"CO2",0.4,44,{"$f":"D7*C7","v":17.600000000000001},{"$f":"D7/22.41*C7","v":0.78536367692994202},0.64630132036422006,0,{"$f":"1000/D7*H7","v":0},{"$f":"I7*G7","v":0},null,{"$f":"(100/(C6/C7+1))/100","v":0.42332521959995767},{"$f":"L7*D7/22.41","v":0.8311606275054948},0.66873366162076719,{"$f":"N7*I7","v":0},null,1E-3,{"$f":"Q7*D7/22.41","v":1.963409192324855E-3},2.7451959071624656E-3,{"$f":"S7*I7","v":0},null,0.32,{"$f":"V7*D7/22.41","v":0.6282909415439536},0.57096512570965119,{"$f":"X7*I7","v":0}]
[null,"H2O",0.05,18,0.9,4.0160642570281124E-2,3.3049499336806704E-2,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,"H2S",1E-4,34.799999999999997,3.48E-3,1.5528781793842033E-4,1.2779139743565257E-4,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,"N2",0,14,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0.15,9.3708165997322623E-2,8.5158150851581502E-2,0]
[null,"O2",0,32,0,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,"H2",5.0000000000000001E-3,2,0.01,4.4622936189201248E-4,3.6721665929785228E-4,242,121000,44.433215775040125,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,"SUM",{"$f":"SUM(C6:C12)","v":1},null,null,{"$f":"SUM(F6:F12)","v":1.215166443551986},{"$f":"SUM(G6:G12)","v":0.99999999999999989},null,null,{"$f":"SUM(J6:J12)","v":16098.764279219795},"kJ/kg",{"$f":"SUM(L6:L12)","v":1},{"$f":"SUM(M6:M12)","v":1.2428873783488985},{"$f":"SUM(N6:N12)","v":1},{"$f":"SUM(O6:O12)","v":16611.557579488115},"kJ/kg",{"$f":"SUM(Q6:Q12)","v":1},{"$f":"SUM(R6:R12)","v":0.71521642124051765},{"$f":"SUM(S6:S12)","v":1},{"$f":"SUM(T6:T12)","v":50007.965435487895},"kJ/kg",{"$f":"SUM(V6:V12)","v":1},{"$f":"SUM(W6:W12)","v":1.1004016064257029},{"$f":"SUM(X6:X12)","v":1},{"$f":"SUM(Y6:Y12)","v":17243.913219789134},"kJ/kg"]
[null,null,null,null,null,null,null,null,null,{"$f":"gm_biogas_totalenergy_kJ_kg*gm_biogas_density_kg_m³/1000","v":19.562678134761271},"MJ/Nm³",null,null,null,{"$f":"gm_drybiogas_totalenergy_kJ_kg*gm_drybiogas_density_kg_m³/1000","v":20.646295250261758},"MJ/Nm³",null,null,null,{"$f":"gm_biomethane_totalenergy_kJ_kg*gm_biomethane_density_kg_m³/1000","v":35.766518072289159},"MJ/Nm³",null,null,null,{"$f":"gm_landfillgas_totalenergy_kJ_kg*gm_landfillgas_density_kg_m³/1000","v":18.975229808121377},"MJ/Nm³"]
[null,null,null,null,null,null,null,null,null,{"$f":"gm_biogas_totalenergy_MJ_Nm³/3.6","v":5.4340772596559086},"kWh/Nm³",null,null,null,{"$f":"gm_drybiogas_totalenergy_MJ_Nm³/3.6","v":5.7350820139615992},"kWh/Nm³",null,null,null,{"$f":"gm_biomethane_totalenergy_MJ_Nm³/3.6","v":9.9351439089692111},"kWh/Nm³",null,null,null,{"$f":"gm_landfillgas_totalenergy_MJ_Nm³/3.6","v":5.2708971689226045},"kWh/Nm³"]
[]
[]
[]
["Biomethane/diesel ratio"]
["Source"]
["Berekeningen Hannes Pieper (VITO)"]
[]
[null,"Biomethane","Diesel",null,"Ratio"]
["kWh/Nm³ - kWh/l",{"$f":"gm_biomethane_totalenergy_kWh_Nm³","v":9.9351439089692111},{"$f":"gm_diesel_totalenergy_MJ_l/3.6","v":9.8530000000000015}]
["MJ/Nm³ - MJ/l",{"$f":"gm_biomethane_totalenergy_MJ_Nm³","v":35.766518072289159},{"$f":"C28*C26","v":35.470800000000004},null,"l (diesel)/Nm³ (biomethane)",{"$f":"B25/gm_diesel_totalenergy_MJ_l","v":1.008336943973329}]
["kg/Nm³ - kg/l",{"$f":"gm_biomethane_density_kg_m³","v":0.71521642124051765},0.83499999999999996]
["kWh/kg",{"$f":"gm_biomethane_totalenergy_kWh_Nm³/gm_biomethane_density_kg_m³","v":13.89110150985775},11.8,null,"Methane efficiency compared to diesel"]
["MJ/kg",{"$f":"gm_biomethane_totalenergy_kJ_kg/1000","v":50.007965435487897},{"$f":"C27*3.6","v":42.480000000000004},null,"%",0.9]
[]
[]
["Biogas potential"]
["Source"]
["http://www.kompost.de/fileadmin/docs/Archiv/Abfallwirtschaft/Integration_der_Vergaerung_in_bestehende_Kompostierungsanlagen__HUK5_10.pdf"]
["Biogasproduction = FM [t] * DM [%] * OM [%] * biogas POT [Nm³/tODM]"]
["Biogasproduction = FM [t] * ODM [%] * biogas POT [Nm³/tODM] "]
[]
[null,"Fresh matter \n(ton)","Dry matter \n(%)","Organic dry \nmatter (%)","Average biogas potential \n(Nm³/ton ODM)","Biogas potential \n(Nm³/ton ODM)","Biogas yield \n(Nm³/ton FM)"]
["Pig manure",1,0.08,0.8,"350-550",450,{"$f":"B38*C38*D38*F38","v":28.8}]
["Chicken manure (min)",1,0.1,0.7,"350-550",350,{"$f":"B39*C39*D39*F39","v":24.499999999999996}]
["Chicken manure (max)",1,0.2,0.8,"350-550",550,88.000000000000014]
["GFT",1,0.35,0.8,"?",450,125.99999999999999]
["GFT (100 Nm³)",1,0.35,0.8,"?",{"$f":"G42/(C42*D42)","v":357.14285714285717},100]
["Co-substrates",1,0.4,0.7,"?",{"$f":"G43/(C43*D43)","v":428.57142857142861},120]
["Energy mais",1,0.33,0.96,"?",{"$f":"G44/(C44*D44)","v":631.31313131313129},200]
["Tomato (uitgesorteerd)",1,0.1,0.92,"?",434.78260869565213,40]
["Tomato (snijstukjes)",1,0.12,0.9,"?",370.37037037037038,40]
["Tomate (geplet)",1,0.09,0.92,"?",483.09178743961354,40]
["Paprika (uitgesorteerd) ",1,0.15,0.88,"?",378.78787878787875,50]
[]
[]
[]
["Composting"]
["Source"]
["VCM + Jan Rijckeboer"]
[null,"Unit","value","Source"]
["C/N ratio","ratio","25-30","Tiquia et al (1998), VCM (2004)"]
["Moisture content","%","40-60%","VCM (2004)"]
["Dry matter content","%","min. 25%","VCM (2004)"]
[]
["Afbraak DS","%","30-50%","VCM (2004)"]
["Moisture content compost","%","20-40%","VCM (2004)"]
["Volume reduction","%",0.6,"VCM (2004)"]
[]
["Separation UFRO"]
["Source"]
["Melse et al (2004) quick scan van be- en verwerkingstechnieken voor dierlijke mest"]
["Pig manure (vleesvarken)","volume (%)","DS (%)"]
["In",1,8.7499999999999994E-2]
["Thick fraction",0.09,0.33300000000000002]
["Concentrate UF",0.16,2.3E-3]
["Concentrate RO",0.25,8.4000000000000003E-4]
["Permeate RO",0.5,3.0000000000000001E-6]
["Pig manure (zeug)","volume (%)","DS (%)"]
["In",1,7.4399999999999994E-2]
["Thick fraction",0.09,0.33300000000000002]
["Concentrate UF",0.154,1.5E-3]
["Concentrate RO",0.17799999999999999,1.1999999999999999E-3]
["Permeate RO",0.57799999999999996,3.0000000000000001E-6]
[]
["Separation mechanical "]
["Source"]
["Melse et al (2004) quick scan van be- en verwerkingstechnieken voor dierlijke mest, VCM"]
["Pig manure (vleesvarken)","Volume thick  (%)","Volume thin  (%)","DS thick (%)","DS thin  (%)"]
["Mechanical separation",0.2,{"$f":"1-B84","v":0.8},0.4,{"$f":"1-D84","v":0.6}]
["Centrifuge",0.15,{"$f":"1-B85","v":0.85},0.45,{"$f":"1-D85","v":0.55000000000000004}]
["Centrifuge + flocculant",0.25,0.75,0.7,0.30000000000000004]
["Primary separation (bolle band)",0.44,0.56000000000000005,0.88,0.12]
["Strofilter",0.2,0.8,0.7,0.30000000000000004]
["Pig manure (zeug)","Volume thick  (%)","Volume thin  (%)","DS thick (%)","DS thin  (%)"]
["Sedimentation ",0.25,{"$f":"1-B90","v":0.75},0.6,{"$f":"1-D90","v":0.4}]
["Catlle manure","Volume thick  (%)","Volume thin  (%)","DS thick (%)","DS thin  (%)"]
["Centrifuge ",0.28999999999999998,{"$f":"1-B92","v":0.71},0.59,{"$f":"1-D92","v":0.41000000000000003}]
[]
[]
["Drying"]
["Source"]
["Energiebesparing by droogprocessen (2008)"]
[null,"Rendement (%)"]
["Sproeidroger","50-80"]
["Trommeldroger","40-70"]
["Banddroger","40-60"]
["Flashdroger","50-75"]
["Tunneldroger","35-40"]
["Cilinder droger","90-92"]
["Fluid beddroger","40-80"]
["Infrarooddroger","30-60"]
["Diëlektrische droger",60]
[]
["Drying mechanical "]
["Source"]
["Howest Gerlinde De Vogeleer () "]
["MJ/ton","% DS in dried manure"]
["% DS in manure",50,60,70,80,90,100]
[10,3032,3185,3249,3316,3369,3411]
[20,2274,2527,2707,2843,2948,3032]
[30,1516,1895,2166,2369,2527,2653]
[40,758,1263,1634,1895,2106,2274]
[50,null,632,1083,1421,1684,1895]
[60,null,null,541,984,1263,1516]
[]
["Input before pretreatment","Unit","Value"]
[]
["Yield per ha (fresh wood)","ton/ha/yr",17.78]
["Moisture content","%",0.55000000000000004]
["Yield per ha (dry wood)","odt/ha/yr",8]
["Water quantity","ton/ha/yr",{"$f":"C123-C125","v":9.7800000000000011}]
[]
["Input after air drying"]
[]
["Yield per ha (fresh wood)","ton/ha/yr",{"$f":"C132/(1-C131)","v":10.666666666666666}]
["Moisture content","%",0.25]
["Yield per ha (dry wood)","odt/ha/yr",8]
["Water quantity","ton/ha/yr",{"$f":"C130-C132","v":2.6666666666666661}]
[]
["Input after drying with CHP heat"]
[]
["Yield per ha (dried wood)","ton/ha/yr",{"$f":"C139/(1-C138)","v":8.6021505376344098}]
["Moisture content","%",7.0000000000000007E-2]
["Yield per ha (dry wood)","odt/ha/yr",8]
["Water quantity","ton/ha/yr",{"$f":"C137-C139","v":0.60215053763440984}]
[]
["Quantity of evaporated water by using CHP heat"]
["Q_watereva_hayr","ton/ha/yr",{"$f":"C133-C140","v":2.0645161290322562}]
["Yearly energy use for drying ","GJ/ha/yr",{"$f":"C143*(m_water_vaporation_KJ_kg/1000)","v":5.1365161290322536}]
[null,"MWh/ha/yr",{"$f":"C144/3.6","v":1.4268100358422926}]
[]
["Internal energy needed "]
["Yield oil",0.52,"LHV oil",15.8,"GJ t-1","Energy from oil",{"$f":"B148*D148","v":8.2160000000000011},"GJ "]
["Yield gas",0.25,"LHV gas",{"$f":"G149/B149","v":21.887999999999998},"GJ t-1","Energy from gas",{"$f":"G151-G148-G150","v":5.4719999999999995},"GJ "]
["Yield char",0.23,"LHV char",24.4,"GJ t-1","Energy from char",{"$f":"B150*D150","v":5.6120000000000001},"GJ "]
["Total willow",1,"LHV willow",19.3,"GJ t-1","Energy from willow",19.3,"GJ "]
[]
[]
["Efficiency combustion (Steam turbine)"]
["Source"]
["Caputo, Bridgwater"]
["Vermogen verbrandingsinstallatie (MWe)","Caputo 2005","Bridgwater 1995","Dornburg 2001","Gemiddeld","Berekening trendlijn \n(19,435WNE0,097)","Laagste","Hoogste","Totaal vermogen (MW)"]
[5,25,18,26,{"$f":"AVERAGE(B158:D158)","v":23},{"$f":"19.435*POWER(A158,0.097)","v":22.718760611396743},{"$f":"C158/F158","v":0.79229674135350492},{"$f":"D158/F158","v":1.1444286263995072},{"$f":"A158/(E158/100)","v":21.739130434782609}]
[10,25,20,28,{"$f":"AVERAGE(B159:D159)","v":24.333333333333332},{"$f":"19.435*POWER(A159,0.097)","v":24.29878425228139},{"$f":"C159/F159","v":0.82308644713869661},{"$f":"D159/F159","v":1.1523210259941752},{"$f":"A159/(E159/100)","v":41.095890410958908}]
[15,26,21,28,25,25.273500451048278,0.8309098314526896,1.1078797752702529,60]
[20,26,22,29,25.666666666666668,25.988693936179406,0.84652195504805028,1.1158698498360662,77.922077922077932]
[25,27,23,29,26.333333333333332,26.557349303727918,0.86605028751011059,1.0919764494692699,94.936708860759509]
[30,28,24,29,27,27.031198808085108,0.88786295311555075,1.0728344016812905,111.1111111111111]
[35,28,25,29,27.333333333333332,27.43842288772111,0.91113108440309365,1.0569120579075886,128.04878048780489]
[40,28,26,30,28,27.796131917381601,0.93538194728963575,1.079286862257272,142.85714285714283]
[45,29,26,30,28.333333333333332,28.115522495919613,0.92475606682299294,1.0670262309496072,158.8235294117647]
[50,29,27,30,28.666666666666668,28.404335609753435,0.95055911079746513,1.0561767897749612,174.41860465116278]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Efficiency combustion (MWe) cte",19.434999999999999]
["Efficiency combustion (MW) cte",16.312000000000001,null,null,null,null,null,null,null,"Efficiency combustion (MWe) power",9.7000000000000003E-2]
["Efficiency combustion (MW) power",0.10730000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Efficiency gasifier (Combined gas steam Cycle)"]
["Source"]
["Caputo, Bridgwater"]
["Vermogen vergassingsinstallatie (MW)","Caputo 2005","Bridgwater 1995","Dornburg 2001","Gemiddeld","Berekening trendlijn \n(29,227WNE0,1104)","Laagste","Hoogste","Totaal vermogen (MW)"]
[5,37,24,43,{"$f":"AVERAGE(B193:D193)","v":34.666666666666664},{"$f":"29.227*POWER(A193,0.1104)","v":34.910054598997377},{"$f":"C193/F193","v":0.68748102160485547},{"$f":"D193/F193","v":1.231736830375366},{"$f":"A193/(E193/100)","v":14.423076923076925}]
[10,39,30,44,{"$f":"AVERAGE(B194:D194)","v":37.666666666666664},{"$f":"29.227*POWER(A194,0.1104)","v":37.686364091567143},{"$f":"C194/F194","v":0.79604389341217785},{"$f":"D194/F194","v":1.1675310436711941},{"$f":"A194/(E194/100)","v":26.548672566371682}]
[15,40,35,44,39.666666666666664,39.411658824306151,0.88806208731347858,1.116420909765516,37.815126050420169]
[20,41,37,44,40.666666666666664,40.683466547283821,0.90946035675198034,1.0815204242455982,49.180327868852466]
[25,43,40,44,42.333333333333336,41.698152807505998,0.95927510709298569,1.0552026178022842,59.055118110236222]
[30,43,41,44,42.666666666666664,42.545969663080506,0.96366354615201,1.0341755129436205,70.3125]
[35,44,42,44,43.333333333333336,43.276223163618909,0.97050983033353533,1.0167245841589418,80.769230769230759]
[40,44,43,44,43.666666666666664,43.918921079317478,0.97907687491553108,1.0018461045647296,91.603053435114504]
[45,44,44,44,44,44.493738813233456,0.98890318443891689,0.98890318443891689,102.27272727272727]
[50,45,45,45,45,45.014302804745718,0.99968226088477352,0.99968226088477352,111.11111111111111]
[]
[]
[]
["Bridgwater"]
["Input","odt/h",2.4]
["ηatmosferic gasification","%",{"$f":"(-0.00006*C207^2+0.0347*C207^1+71.1)/100","v":0.71182934399999997}]
[]
["Gasification dual fuel engine for electricity generation"]
["Gasification service hours","hr",8000]
["Feedstock ","odt/yr",{"$f":"C207*C211","v":19200}]
["LHV willow","GJ/ton",19300]
["MWth input gas","MWth/year",{"$f":"(C212*C213*C208)/(C211*3600)","v":9.1588708927999996},"(Feedstock_odtyr*LHV_willow*efficiency atmosferic gasification)/(Gasification_service_hours*3600)"]
["Share of total energy from diesel fuel","%",0.05]
["MWth input diesel fuel","MWth/year",{"$f":"C215*C214/(1-C215)","v":0.48204583646315791}]
["MWh th input diesel fuel","MWh th /year",{"$f":"C216*C211","v":3856.3666917052633},"MWth/yr*Gasification_service_hours"]
["MJ th input diesel fuel","MJ/yr",{"$f":"C216*C211*3600","v":13882920.090138948},"MWth/yr*Gasification_service_hours*3600"]
["GJ th input diesel fuel","GJ/yr",{"$f":"C218/1000","v":13882.920090138947}]
["Total MWth engine energy supply","MWth",{"$f":"C214+C216","v":9.6409167292631572}]
[]
["ηdual fuel engine for electricity",null,{"$f":"0.9*(-0.002329*POWER(C220,2)+0.313*POWER(C220,1)+38.561519)/100","v":0.3722638655870818},"0,9*(-0,002329*MWth^2+0,313*MWth^1+38,561519)/100",null,null,null,null,null,null,null,null,null,"Efficiency gasification (MWe) cte",29.227,null,null,null,null,null,null,null,null,"Efficiency gasification (MW) cte",25.103000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficiency gasification (MWe) power",0.1104,null,null,null,null,null,null,null,null,"Efficiency gasification (MW) power",0.124]
["Total process efficiency",null,{"$f":"C208*C222","v":0.2649883432357566}]
[]
[]
["Efficiency updraft gasifier for heat"]
["Source"]
["Dornburg, 2001"]
["Vermogen vergassingsinstallatie (MWth)","Totaal vermogen (MW)","Dornburg 2001"]
[1,{"$f":"A231/(C231/100)","v":1.3333333333333333},75]
[3,{"$f":"A232/(C232/100)","v":3.5294117647058822},85]
[5,{"$f":"A233/(C233/100)","v":6.25},80]
[10,{"$f":"A234/(C234/100)","v":11.363636363636363},88]
[]
[]
["Efficiency pyrolysis (dual fuel engine)"]
["Source"]
["Bridgwater (2002)"]
["Pyrolysis dual fuel engine for electricity production "]
["Agricultural land ","ha",2400]
["willow ","odt/ha/yr",8]
["Feedstock ","odt/yr",{"$f":"C241*C242","v":19200}]
["Bio-oil from input","%",0.65]
["LHV oil","MJ/ton",17000]
["Engine operating hours","hr",5000]
["MWth input pyrolysis liquid","MWth/year",{"$f":"(C243*C244*C245)/(C246*3600)","v":11.786666666666667},"(Agriland_ha*Willow_odthayr * LHVOil_Mjton)"]
["Share of total energy from diesel fuel","%",7.4999999999999997E-2]
["MWth input diesel fuel","MWth/year",{"$f":"C248*C247/(1-C248)","v":0.95567567567567568}]
["Operating hours pyrolysis","hr",7000]
["MWh th input diesel fuel","MWh th /year",{"$f":"C250*C249","v":6689.72972972973}]
["MJ th input diesel fuel","MJ/yr",{"$f":"C251*3600","v":24083027.02702703}]
["GJ th input diesel fuel","GJ/yr",{"$f":"C252/1000","v":24083.02702702703}]
["Total MWth engine energy supply","MWth",{"$f":"C247+C249","v":12.742342342342344}]
[]
["ηdual fuel engine for electricity","%",{"$f":"(-0.002329*C254^2+0.313*C254^1+38.561519)/100","v":0.42171718738540698}]
[]
["Pyrolyse internal combustion (diesel) engine for electricity production"]
["MWth input pyrolysis liquid","MWth/year",{"$f":"(C243*C244*C245)/(C246*3600)","v":11.786666666666667},"(Agriland_ha*Willow_odthayr * LHVOil_Mjton)/(Engine_service_hours*3600)"]
["ηdual fuel engine for electricity","%",{"$f":"(-0.002329*C259^2+0.313*C259^1+38.561519)/100","v":0.41927188151288886}]
["Gross_electric_power_MW","MWth/year",{"$f":"C259*C260","v":4.9418179100985835}]
[]
["Efficiency bio-oil engine"]
["Source"]
["Cogen (2007)"]
[]
["Elektric capacity (kWe)","Electrical efficiency","Thermal efficiency","Total capacity (MW)"]
[5,{"$f":"0.023*LN(A268) + 0.2592-0.02","v":0.27621707198598427},{"$f":"0.8-B268","v":0.52378292801401583},{"$f":"(A268/B268)/1000","v":1.8101705169960344E-2}]
[10,{"$f":"0.023*LN(A269) + 0.2592-0.02","v":0.29215945713886304},{"$f":"0.8-B269","v":0.507840542861137},{"$f":"(A269/B269)/1000","v":3.4227883971070676E-2}]
[20,0.30810184229174176,0.49189815770825829,6.4913600812104177E-2]
[50,0.32917652912484729,0.47082347087515275,0.15189418313915212]
[100,0.34511891427772606,0.45488108572227398,0.28975519991213067]
[200,0.36106129943060483,0.43893870056939521,0.55392256194557776]
[300,0.37038699691709259,0.42961300308290745,0.80996363937460791]
[400,0.37700368458348354,0.4229963154165165,1.0609975879729741]
[500,0.38213598626371037,0.41786401373628967,1.3084347404406769]
[600,0.38632938206997136,0.41367061793002868,1.5530788696038886]
[700,0.38987484770599823,0.41012515229400182,1.7954479600793969]
[800,0.39294606973636226,0.40705393026363779,2.0359027907741662]
[900,0.39565507955645912,0.40434492044354092,2.274708569415882]
[1000,0.39807837141658908,0.40192162858341096,2.5120681549249504]
[1250,0.40321067309681591,0.39678932690318414,3.1001163495983635]
[1500,0.4074040689030769,0.39259593109692315,3.6818483527636445]
[1750,0.41094953453910382,0.38905046546089622,4.2584304225157341]
[2000,0.41402075656946785,0.38597924343053219,4.8306756805426572,null,"Efficiency bio-oil engine (MW) cte",0.37230000000000002]
[2250,0.41672976638956472,0.38327023361043533,5.3991823514153996,null,"Efficiency bio-oil engine (MW) power",6.93E-2]
[2500,0.41915305824969468,0.38084694175030537,5.9644083486818289]
[2750,0.42134519238519419,0.37865480761480586,6.526715030098047]
[3000,0.42334645405595561,0.37665354594404443,7.0863945386996825]
[3500,0.42689191969198259,0.37310808030801745,8.1987965537632395]
[4000,0.42996314172234662,0.37003685827765342,9.3031230164911278]
[]
[]
["Efficiency gas engine"]
["Source"]
["Cogen (2007)"]
[]
["Elektric capacity (kWe)","Electrical efficiency","Thermal efficiency ","Total capacity (MW)"]
[5,{"$f":"0.0254*LN(A299) + 0.2187-0.01","v":0.24957972297582615},{"$f":"0.85-B299","v":0.60042027702417378},{"$f":"(A299/B299)/1000","v":2.0033678779602986E-2}]
[10,{"$f":"0.0254*LN(A300) + 0.2187-0.01","v":0.26718566136204874},{"$f":"0.85-B300","v":0.58281433863795118},{"$f":"(A300/B300)/1000","v":3.7427158137986846E-2}]
[20,0.2847915997482714,0.56520840025172858,7.0226790458981558E-2]
[50,0.30806538433787489,0.54193461566212509,0.16230320750727975]
[100,0.32567132272409749,0.52432867727590249,0.30705804601874048]
[200,0.34327726111032009,0.50672273888967989,0.58261942359102359]
[300,0.35357607485626752,0.49642392514373246,0.84847369868550415]
[400,0.36088319949654274,0.48911680050345724,1.1083918579696366]
[500,0.36655104569992364,0.48344895430007634,1.364066494600384]
[600,0.37118201324249012,0.47881798675750986,1.6164576369384176]
[700,0.37509744051010246,0.47490255948989751,1.8661817554608107]
[800,0.37848913788276534,0.47151086211723464,2.1136669984114445]
[900,0.38148082698843749,0.46851917301156248,2.3592273486061162]
[1000,0.38415698408614629,0.46584301591385369,2.6031024852479381]
[1250,0.38982483028952719,0.46017516971047279,3.206568445297882]
[1500,0.39445579783209361,0.45554420216790636,3.8027074471814428]
[1750,0.39837122509970602,0.45162877490029396,4.3928875625040513]
[2000,0.40176292247236889,0.44823707752763109,4.9780601646672595]
[2250,0.40475461157804105,0.44524538842195893,5.558923692624008,null,"Efficiency gasengine (MW) cte",0.3538]
[2500,0.40743076867574979,0.44256923132425019,6.1360117895013548,null,"Efficiency gasengine (MW) power",8.1900000000000001E-2]
[2750,0.40985164724277967,0.44014835275722031,6.7097449003810166]
[3000,0.41206173621831621,0.43793826378168377,7.2804624557776387]
[3500,0.41597716348592861,0.43402283651407136,8.4139234247131824]
[4000,0.41936886085859149,0.43063113914140849,9.5381426074664493]
[]
["Efficiency gasturbine"]
["Source"]
["Cogen (2007)"]
[]
["Elektric capacity (MWe)","Electrical efficiency","Thermal efficiency","Total capacity (MW)"]
[1,{"$f":"MIN(0.2005*A329^0.1491+0.03,42%)","v":0.23050000000000001},{"$f":"0.85-B329","v":0.61949999999999994},{"$f":"(A329/B329)","v":4.3383947939262475}]
[5,{"$f":"MIN(0.2005*A330^0.1491+0.03,42%)","v":0.28487709268422845},{"$f":"0.85-B330","v":0.56512290731577153},{"$f":"(A330/B330)","v":17.551428768413619}]
[10,0.31262747397269464,0.53737252602730534,31.986951987698355]
[15,0.33024071364256458,0.5197592863574354,45.421413473068078]
[20,0.34339924746846007,0.50660075253153991,58.241245860146869]
[25,0.35400165773149528,0.4959983422685047,70.621138217838819]
[30,0.36293017268400429,0.48706982731599568,82.660528823323745]
[35,0.37067080940944808,0.4793291905905519,94.42340511183474]
[40,0.37752137480904024,0.47247862519095973,105.95426555710388]
[45,0.38367825793696553,0.46632174206303445,117.28577022311504]
[50,0.389278149021685,0.46072185097831497,128.44286309328581]
[55,0.39442020992166982,0.45557979007833016,139.44518717974103]
[60,0.39917877838299598,0.450821221617004,150.30859166173511]
[65,0.40361108948432933,0.44638891051567064,161.04612012283101]
[70,0.40776219630263966,0.44223780369736032,171.6686849215572]
[75,0.411668230417231,0.43833176958276898,182.18554277065914]
[80,0.41535863415345187,0.43464136584654811,192.60463951363164]
[85,0.41885773195019738,0.4311422680498026,202.93286602169394]
[90,0.42,0.43,214.28571428571431,null,"Efficiency gasturbine (MW) cte",0.1908]
[95,0.42,0.43,226.1904761904762,null,"Efficiency gasturbine (MW) power",0.14399999999999999]
[100,0.42,0.43,238.0952380952381]
[105,0.42,0.43,250]
[110,0.42,0.43,261.90476190476193]
[115,0.42,0.43,273.8095238095238]
[120,0.42,0.43,285.71428571428572]
[125,0.42,0.43,297.61904761904765]
[130,0.42,0.43,309.52380952380952]
[135,0.42,0.43,321.42857142857144]

{"sheet":"General E calculations","index":6,"n_rows":682,"n_cols":22,"rows_kept":682,"cut":false,"hidden":true,"merged":[[3,18,3,19],[24,18,24,19]]}
["Dranco digester"]
["Source"]
["OWS offertes (2006, 2012), Miplan (2006); overzicht Dries"]
["Volume (m³)","ton/jaar","€/ton","Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"Unit","Source"]
[670,10000,460,"OWS (2006)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min","Max"]
[3180,39900,149,"OWS (2012)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry matter",0.2,0.4,"%","OWS (2012) , BBT mest(co)-vergisting (2012)"]
[3170,45000,133,"OWS (2006)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam",400,null,"t/yr ","OWS (2012) "]
[3950,51400,120.62,"OWS (2012)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Particle size",null,60,"mm","OWS (2012) "]
[3170,55000,122,"OWS (2006)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option steam","Option hot water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",1.6E-2,0.03,"%","OWS (2012) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance personnel",1,null,"#","OWS (2012) "]
["Dranco cte",748770]
["Dranco power",-0.80400000000000005]
[]
[]
[]
[]
[]
[]
[]
[]
["Kompogas digester"]
["Source"]
["Kompogas offertes (2006), Miplan (2006)"]
["Volume (m³)","ton/jaar","€/ton","Source",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value",null,"Unit","Source"]
[920,10000,260,"Kompogas (2006)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min","Max"]
[1600,36000,139,"Kompogas (2006)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry matter",0.25,0.32,"%","Kompogas (2012)"]
[1600,45000,117,"Kompogas (2012)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Organic dry matter",0.5,null,"%","Kompogas (2012)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",55,null,"°C","Kompogas (2012)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retention time",14,20,"days","Kompogas (2012)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating demand",4.0000000000000001E-3,6.0000000000000001E-3,"kWth/ton","Kompogas (2012)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity demand",4.0000000000000001E-3,null,"kWe","Kompogas (2012)"]
["Kompogas cte",30403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Particle size",null,60,"mm","Kompogas (2012)"]
["Kompogas power",-0.51600000000000001]
[]
[]
[]
[]
[]
[]
[]
["Pellet boiler"]
["Source"]
["OT groene warmte (2010)"]
["Capacity (kWh)","€/kWh \n(thermisch)","Source"]
[60,345]
[100,361]
[100,335]
[120,301]
[220,226]
[400,276]
[]
["Pellet boiler cte",773.21]
["Pellet boiler power",-0.19]
[]
[]
["Wood chip boiler"]
["Source"]
["OT groene warmte (2010), Bioenergyfarm (2011)"]
["Capacity (kW)","€/kW \n(thermisch)","Source"]
[100,500]
[250,320]
[467,310]
[500,341]
[625,260]
[1000,246]
[1250,224]
[1250,250]
[2000,208]
[2500,171]
[3000,188]
[6250,210]
[]
["Wood chip boiler cte",1322.1]
["Wood chip boiler power",-0.23899999999999999]
[]
[]
[]
["Transport cost"]
["Source"]
["own calculations, zie ook voets (ongepubliceerd) en model Tom Kuppens"]
[null,"Unit","Value","Source"]
["Tonnage","ton",20,"Rentizelas et al (2009); Huisman et al (1997), Rentizelas et al (2007); Caputo et al (2005); Dornburg (2001)"]
["Volume","m³",120,"Rentizelas et al (2009); Huisman et al (1997), Rentizelas et al (2007)"]
["Distance (retour)","km",120]
["Speed","km/h",50,"Rentizelas et al (2009); Huisman et al (1997), Rentizelas et al (2007)"]
["Time travel","h",{"$f":"C85/C86+0.25","v":2.65}]
["Load time","h",0.75]
["Total traject time","h",{"$f":"SUM(C87:C88)","v":3.4}]
["Cost diesel","€/l",{"$f":"e_dieselprice_€_l","v":1.1299999999999999},"IOK (2012)"]
["Diesel usage","l/km",{"$f":"m_dieselusagetruck_l_100km/100","v":0.43},"IOK (2012) , Rentizelas et al (2007)"]
["Personnel cost","€/d",150,"IOK (2012)"]
["Investment cost truck","€",100000,"IOK (2012); Rentizelas etal (2007)"]
["Usage truck","days/year",240]
["Depreciation period","year",10,"Rentizelas et al (2007); "]
["Discount rate","%",0.06]
["Depreciation per day","€/day",{"$f":"-PMT(C96,C95,C93)/C94","v":56.611649258493259}]
["Maintenance","%I0",0.01,"Rentizelas et al (2007); "]
["Total fuel cost","€",{"$f":"C85*C91*C90","v":58.307999999999993}]
["Total personnel cost","€",{"$f":"C92*C89/8","v":63.75}]
["Total depreciation cost","€",{"$f":"C97*C89/8","v":24.059950934859636}]
["Total maintenance cost","€",{"$f":"C98*C93/C94*C89/8","v":1.7708333333333335}]
["Total cost transport","€",{"$f":"SUM(C99:C102)","v":147.88878426819298}]
[null,"€/ton",{"$f":"C103/C83","v":7.3944392134096493}]
[null,"€/km",{"$f":"C103/C85","v":1.2324065355682747},"Caputo et al (2005)"]
[]
[]
["Transport distance "]
["Source"]
["smyth et al (2010)"]
[null,"Unit/formula","value"]
["Average distance (km)","2/3 * x * τ",{"$f":"2/3*C115*C113","v":68.670969248567019}]
["Tortuosity factor (τ)","vkw(2) for rural roads",{"$f":"SQRT(2)","v":1.4142135623730951}]
["Silage yield (y)","t/km²",12]
["Radius of area of supply (x) (km)","vkw (Q/ y a π)",{"$f":"SQRT(C116/(C114*C117*PI()))","v":72.836562039471929}]
["Required amount of silage (Q)","t",20000]
["Factor of silage availability (a)","%",0.1]
[]
[]
["Dryer"]
["Source"]
["Energiebesparing by droogprocessen (2008)"]
["Capacity (ton water evaporated/u)","Investment (€)"]
[1,250000]
[]
[]
[]
["Maintenance","%I0",0.03]
["Operational cost","%I0",0.04]
[]
[]
["Separator"]
["Source"]
["Mestverwerking op het landbouwbedrijf: mogelijkheden en kostprijs (VCM, 2004)"]
["Vijzelpers"]
["Capacity (m³/h)","Investment (€)","Investment incl. storage (€)","Investment incl. storage (€/m³/h)"]
[4,17000,37000,{"$f":"C137/A137","v":9250}]
[6.5,30000,50000,{"$f":"C138/A138","v":7692.3076923076924}]
["Electricity use (kWh/m³)",1.7,null,null,null,"Separator cte",15661]
["Maintenance (%)",0.03,null,null,null,"Separator power",-0.38]
["Insurance (%)",0.02]
["Capacity (m³/yr)","Investment (€/m³)","Investment (€)","Capacity (m³/h)"]
[6400,1.44,{"$f":"B143*A143","v":9216},{"$f":"A143/8000","v":0.8}]
[5000,{"$f":"22300/A144","v":4.46},{"$f":"B144*A144","v":22300},{"$f":"A144/8000","v":0.625}]
[10000,0.99,{"$f":"B145*A145","v":9900},{"$f":"A145/8000","v":1.25}]
[11750,0.87,10222.5,1.46875]
[]
["Centrifuge"]
["Capacity (m³/h)","Investment (€)","Investment incl. storage (€)","Investment incl. storage (€/m³/h)"]
[2,60000,80000,{"$f":"C150/A150","v":40000}]
[5,82000,102000,{"$f":"C151/A151","v":20400},null,"Centrifuge cte",51997]
[7,null,173500,{"$f":"C152/A152","v":24785.714285714286},null,"Centrifuge power",-0.45600000000000002]
["Electricity use (kWh/m³)",2.5]
["Maintenance (%)",0.03]
["Insurance (%)",0.02]
["Capacity (m³/yr)","Investment (€/m³)","Investment (€)","Capacity (m³/h)"]
[6400,3.17,{"$f":"B157*A157","v":20288},{"$f":"A157/8000","v":0.8}]
[10000,2.13,{"$f":"B158*A158","v":21300},{"$f":"A158/8000","v":1.25}]
[11750,1.85,21737.5,1.46875]
[]
["Compostering"]
["Source"]
["IOK (2012), Bionerga (2012), VCM "]
["Capacity (t/yr)","Investment (€/t)"]
[40000,350]
[50000,300]
[60000,250]
[]
[]
["Composting cte",2205589]
["Composting power",-0.82]
[]
[]
[]
[]
[]
[]
["Upgrading water scrubber (LP Cooab)"]
["Source"]
["Biomethaan (2008), HIT (2008)"]
["m³ biogas/h","Investment cost \n(€/m³/h biogas)","Source"]
[250,{"$f":"1145000/A182","v":4580}]
[500,{"$f":"1323500/A183","v":2647}]
[]
["LPCooab cte",361086]
["LPCooab power",-0.79100000000000004]
[]
[]
[]
["m³ biogas/h","Operational cost \n(€/m³/h biogas)","Source"]
[250,{"$f":"111400/A191","v":445.6}]
[500,{"$f":"190170/A192","v":380.34}]
[]
[]
["LPCooab cte",1573.2]
["LPCooab power",-0.22800000000000001]
[]
[]
[]
[]
[]
["Upgrading PSA"]
["Source"]
["Biomethaan (2008)"]
["m³ biogas/h","Investment cost \n(€/m³/h biogas)","Source"]
[500,{"$f":"1068600/A206","v":2137.1999999999998},"Cirmac"]
[500,{"$f":"1407500/A207","v":2815},"Carbotech"]
[]
[]
[]
[]
[]
[]
["m³ biogas/h","Operational cost \n(€/m³/h biogas)","Source"]
[500,{"$f":"228300/A215","v":456.6},"Cirmac"]
[500,{"$f":"191200/A216","v":382.4},"Carbotech"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Upgrading compression"]
["Source"]
["Biomethaan (2008), Hornbachner et al (2005)"]
[null,"Pressure increase (bar)","Investment (€/Nm³/h)","Total investment (€/Nm³/h)"]
[1,10,{"$f":"30000/200","v":150},{"$f":"C230","v":150}]
[2,50,{"$f":"70000/200","v":350},{"$f":"C230+C231","v":500}]
[3,250,{"$f":"130000/200","v":650},{"$f":"C231+C232","v":1000}]
[]
["Compression cte",42.042999999999999]
["Compression power",0.58940000000000003]
[]
[]
[]
[]
["LBM"]
["Source"]
[]
["Extra tov biomethaan","0,1 €/m³ biogas"]
[]
[]
["CECPCI"]
["Source"]
["Chemical Engineering Plant Cost Index (CEPCI)"]
["year","Value"]
[1991,361]
[1992,358]
[1993,359]
[1994,368.1]
[1995,381.1]
[1996,381.7]
[1997,386.5]
[1998,389.5]
[1999,390.6]
[2000,394.1]
[2001,394.3]
[2002,395.6]
[2003,402]
[2004,444.2]
[2005,468.2]
[2006,499.6]
[2007,525.4]
[2008,575.4]
[2009,521.79999999999995]
[2010,550.79999999999995]
[2011,582.76250000000005]
[]
["Liever niet toepassen om periodes van meer dan 5 jaar te overbruggen"]
["Niet toepassen om periodes van meer dan 10 jaar te overbruggen"]
[]
[]
["Exchange rates"]
["Source"]
["http://www.oanda.com/currency/average"]
[1,"exch GBP 11",1.1992,"EUR ","gemiddelde 2011"]
[1,"exch NLD 01",0.45379999999999998,"EUR ","gemiddelde 2001"]
[1,"exch USD 03",0.88500000000000001,"EUR","gemiddelde 2003"]
[1,"exch USD 11",0.71899999999999997,"EUR","gemiddelde 2011"]
[]
[]
["Gasification"]
["Source"]
["Caputo (2005) Biomass Bioenergy 28:pp35-51"]
[]
["Input (ton)",50000,null,null,null,null,null,"Annual feedstock (ton)","Hourly feedstock (kg/h)","Power from input (MW)","Electric efficiency ","Electric power (MWe)","Investment cost with power generation","Hourly feedstock (ton/h)"]
["Input (kg/h)",{"$f":"(B289*1000)/m_gasification_OH_h","v":6250},null,null,null,null,null,null,{"$f":"B290","v":6250},{"$f":"B291","v":32.118055555555557},{"$f":"B292","v":0.38597798314279458},{"$f":"B293","v":12.021862305801562},{"$f":"C384","v":43231587.411262602}]
["Power from input (MW)",{"$f":"(B289*m_willow_energyvaluedm_MJ_kg)/3.6/m_gasification_OH_h","v":32.118055555555557},null,null,null,null,null,5000,625,3.2118055555555558,0.29010988871709747,0.89427655230317771,9491167.6928749382,{"$f":"I291/1000","v":0.625}]
["Electric efficiency (%)",{"$f":"gm_gasification_igcc_efficiency_MW_cte*B291^gm_gasification_igcc_efficiency_MW_power/100","v":0.38597798314279458},null,null,null,null,null,6000,750,3.8541666666666665,0.2967433580286773,1.0986983590688604,10606201.158433158,0.75]
["Power output (MWe)",{"$f":"(B291*B292)-(((m_gasification_electricityuse_kWh_odt/1000)*B289)/m_gasification_OH_h)","v":12.021862305801562},null,null,null,null,null,7000,875,4.4965277777777777,0.30247007143087556,1.3075650781353605,11664048.124113472,0.875]
["Power output steam turbine (MWe)",{"$f":"B293*m_gasification_Wst_Wne","v":3.967214560914516},null,null,null,null,null,8000,1000,5.1388888888888884,0.30752003138585776,1.5203112723995467,12676309.877145955,1]
["Power output gas turbine (MWe)",{"$f":"B293*m_gasification_Wgt_Wne","v":8.0546477448870473},null,null,null,null,null,9000,1125,5.78125,0.31204434972574913,1.7365063968519872,13651081.172228044,1.125]
[null,null,"With power generation",null,null,null,null,10000,1250,6.4236111111111116,0.31614786400343048,1.9558109319664807,14594281.145586509,1.25]
["Purchased equipment (PE)",null,null,null,null,null,null,11000,1375,7.0659722222222214,0.31990641199473369,2.1779498208655661,15510396.60105945,1.375]
[null,null,null,null,null,null,null,12000,1500,7.708333333333333,0.32337670119702694,2.4026954050604159,16402926.977294743,1.5]
["Power generation",null,null,null,null,null,null,13000,1625,8.3506944444444429,0.32660229158507748,2.6298559418823304,17274665.595993221,1.625]
[null,"Steam turbine",{"$f":"633000*B294^0.398","v":1095471.3259477874},null,null,null,null,14000,1750,8.9930555555555554,0.32961739922311289,2.8592675832911887,18127885.37441856,1.75]
[null,"Gasifier",{"$f":"1600*B290^0.917","v":4841076.6452060547},null,null,null,null,15000,1875,9.6354166666666661,0.33244941115278914,3.0907885970451039,18964465.949329276,1.875]
[null,"Turbogas group",{"$f":"3800*B295^0.754","v":18320.726731275725},null,null,null,null,16000,2000,10.277777777777777,0.33512060375064751,3.3242950941038769,19785983.362305053,2]
[null,"Heat-recovery steam generator",{"$f":"B293*71900","v":864371.89978713228},null,null,null,null,17000,2125,10.920138888888889,0.33764935013138841,3.5596777991778357,20593774.978444472,2.125]
[null,"Condenser",{"$f":"398000*B294^0.333","v":629765.41488168598},null,null,null,null,18000,2250,11.5625,0.34005098921786958,3.7968395628316172,21388987.529289167,2.25]
[null,"Heat exchanger (cooling water)",{"$f":"51500*B294^0.5129","v":104416.83836323566},null,null,null,null,19000,2375,12.204861111111111,0.34233846454826938,4.0356934128026625,22172613.358756203,2.375]
[null,"Alternator",{"$f":"138300*B294^0.6107","v":320861.33827079035},null,null,null,null,20000,2500,12.847222222222223,0.34452280256947043,4.2761610052327796,22945518.236007642,2.5,null,"Gasification with power cte",12597059.859999999]
[null,"Fans",{"$f":"35300*B294^0.3139","v":54405.068726517013},null,null,null,null,21000,2625,13.489583333333332,0.34661347664916886,4.5181713777153503,23708463.020027027,2.625,null,"Gasification with power power",0.67]
[null,"Condensate extraction pumps",{"$f":"9000*B294^0.4425","v":16560.46117940942},null,null,null,null,22000,2750,14.131944444444443,0.34861868818184827,4.7616599336809804,24462120.762538005,2.75]
[null,"Feed pumps",{"$f":"35000*B294^0.6107","v":81201.350972361994},null,null,null,null,23000,2875,14.774305555555555,0.35054558653214007,5.0065676065772777,25207090.373073656,2.875]
[null,"Pumps",{"$f":"28000*B294^0.5575","v":60368.975146265271},null,null,null,null,24000,3000,15.416666666666666,0.35240044317003838,5.2528401655380916,25943907.656408545,3]
[null,null,null,null,null,null,null,25000,3125,16.059027777777779,0.35418879102593209,5.500427633662972,26673054.315875441,3.125]
["Biomass storage-handing",null,null,null,null,null,null,26000,3250,16.701388888888886,0.35591553710855151,5.7492837968476813,27394965.363687363,3.25]
[null,"Biomass storage",{"$f":"114100*B293^0.5575","v":456425.49445429328},null,null,null,null,27000,3375,17.34375,0.35758505433450438,5.999365786114061,28110035.270465374,3.375]
[null,"Biomass handing",{"$f":"46600*B293^0.9554","v":501407.61576442345},null,null,null,null,28000,3500,17.986111111111111,0.35920125702565109,6.2506337201141413,28818623.107175808,3.5]
[null,"Compressor and dryers",{"$f":"11400*B293^0.5575","v":45602.547211033685},null,null,null,null,29000,3625,18.628472222222221,0.36076766345196598,6.5030503972909628,29521056.87461818,3.625]
[null,"Emergency diesel",{"$f":"36200*B293^0.1989","v":59362.878474360768},null,null,null,null,30000,3750,19.270833333333332,0.36228744800782914,6.756581029317541,30217637.17239394,3.75]
[null,"Heat-recovery dryer",{"$f":"9600*B290^0.65","v":2815744.4989330964},null,null,null,null,31000,3875,19.913194444444446,0.36376348502454597,7.0111930090825396,30908640.326765422,3.875]
[null,null,null,null,null,null,null,32000,4000,20.555555555555554,0.36519838578347391,7.2668557077714073,31594321.072075672,4]
["Fumes treatment",null,null,null,null,null,null,33000,4125,21.197916666666668,0.36659452996226988,7.5235402965960345,32274914.86140034,4.125]
[null,"NOx and SOx removal equipments",{"$f":"126000*B293^0.5882","v":544013.81444237847},null,null,null,null,34000,4250,21.840277777777779,0.36795409249313804,7.7812195895202718,32950639.867373206,4.25]
[null,"Fumes filtration",{"$f":"66600*B293^0.7565","v":436991.36726265954},null,null,null,null,35000,4375,22.482638888888886,0.3692790666163715,8.0398679039618237,33621698.72261551,4.375]
[null,"Ashes storage",{"$f":"88300*B293^0.3139","v":192736.44122868803},null,null,null,null,36000,4500,23.125,0.3705712837604051,8.2994609369593686,34288280.040126763,4.5]
[null,"Ashes extraction",{"$f":"93500*B293^0.4425","v":280995.33502930007},null,null,null,null,37000,4625,23.767361111111111,0.37183243076040734,8.5599756547048198,34950559.746793441,4.625]
[null,"Fans",{"$f":"28500*B293^0.5575","v":114006.36802758421},null,null,null,null,38000,4750,24.409722222222221,0.37306406483334414,8.8213901936750325,35608702.257415809,4.75]
[null,"Fumes ductworks",{"$f":"51500*B293^0.5129","v":184384.63983247694},null,null,null,null,39000,4875,25.052083333333332,0.3742676266526434,9.0836837718709091,36262861.512020737,4.875]
[null,"Discharge stack",{"$f":"28500*B293^0.5575","v":114006.36802758421},null,null,null,null,40000,5000,25.694444444444446,0.37544445180573582,9.3468366088973784,36913181.895477287,5]
[null,null,null,null,null,null,null,41000,5125,26.336805555555554,0.37659578086955242,9.6108298538040113,37559799.055379242,5.125]
["Total PE costs (A)",null,{"$f":"SUM(C300:C326)","v":13832497.413900394},null,null,null,null,42000,5250,26.979166666666664,0.37772276830003698,9.8756455197614148,38202840.631654859,5.25]
[null,null,null,null,null,null,null,43000,5375,27.621527777777779,0.37882649029994747,10.141266424778063,38842426.909307122,5.375]
["Piping",null,null,null,null,null,null,44000,5500,28.263888888888886,0.37990795180320874,10.407676137771245,39478671.40398261,5.5]
[null,"Fire fighting tank",{"$f":"85700*B293^0.104","v":110993.58624997515},null,null,null,null,45000,5625,28.90625,0.38096809269267307,10.67485892939758,40111681.388651878,5.625]
[null,"Fire fighting components",{"$f":"5300*B293^0.7565","v":34775.589286668102},null,null,null,null,46000,5750,29.548611111111111,0.3820077933504597,10.942799727126429,40741558.368500754,5.75]
[null,"Fire fighting system",{"$f":"6600*B293^0.7565","v":43305.450809813112},null,null,null,null,47000,5875,30.190972222222221,0.38302787962534884,11.211484074105584,41368398.510140918,5.875]
[null,"Industrial water tank",{"$f":"9300*B293^0.7565","v":61021.317050191195},null,null,null,null,48000,6000,30.833333333333332,0.38402912728946226,11.480898091425086,41992293.030412905,6]
[null,"Tanks",{"$f":"10300*B293^0.5129","v":36876.927966495386},null,null,null,null,49000,6125,31.475694444444446,0.3850122660462012,11.751028443433382,42613328.549348764,6.125]
[null,"Heat exchanger",{"$f":"34200*B293^0.5575","v":136807.64163310104},null,null,null,null,50000,6250,32.118055555555557,0.38597798314279458,12.021862305801562,43231587.411262602,6.25]
[null,"Degasifier",{"$f":"17100*B293^0.5575","v":68403.82081655052}]
[null,"By-pass valves",{"$f":"20600*B293^0.5129","v":73753.855932990773}]
[null,"High pressure valves",{"$f":"28500*B293^0.5575","v":114006.36802758421}]
[null,"Control valves",{"$f":"10100*B293^0.6756","v":54193.885281953902}]
[null,"Valves",{"$f":"28500*B293^0.5575","v":114006.36802758421}]
[null,"Pipes",{"$f":"42300*B293^0.885","v":382045.74365158507}]
[null,"Pipe rack",{"$f":"12100*B293^0.686","v":66626.34516735225}]
[]
["Total piping costs (B)",null,{"$f":"SUM(C331:C343)","v":1296816.899901845}]
[]
["Electrical"]
[null,"Switches",{"$f":"13400*B293^0.3672","v":33394.152394848606}]
[null,"Electric protections",{"$f":"44700*B293^0.2266","v":78528.829022520178}]
[null,"Transformer",{"$f":"64600*B293^0.4289","v":187686.22587891779}]
[null,"Auxiliary transformer",{"$f":"14000*B293^0.4425","v":42074.167811873805}]
[null,"Electrical equipment",{"$f":"409100*B293^0.6415","v":2016653.8356985259}]
[null,"Assembling",{"$f":"186900*B293^0.7137","v":1102516.6045718575}]
[]
["Total electrical costs (C)",null,{"$f":"SUM(C348:C353)","v":3460853.8153785439}]
[]
["Civil works"]
[null,"Buildings yard guard",{"$f":"70100*B293^0.4425","v":210671.36882945383}]
[null,"Conditioning plant and ventilation system",{"$f":"23400*B293^0.6328","v":112881.29430674316}]
[null,"Civil works",{"$f":"1337400*B293^0.3672","v":3332935.77707989}]
[null,"Personnel of building yard",{"$f":"133700*B293^0.3672","v":333193.89367098943}]
[null,"Buildings yard facilities",{"$f":"13300*B293^0.7565","v":87267.044813714296}]
[null,"Wastewater treatment",{"$f":"6900*B293^0.6107","v":31505.606040262814}]
[]
["Total civil works costs (D)",null,{"$f":"SUM(C358:C363)","v":4108454.9847410531}]
[]
["Direct installations costs (E)",null,{"$f":"0.3*C328","v":4149749.2241701181}]
["Auxiliary services (F)",null,{"$f":"0.15*C328","v":2074874.6120850591}]
["Instrumentation and controls (G)",null,{"$f":"0.1*C328","v":1383249.7413900394}]
["Site preparation (H)",null,{"$f":"0.1*C328","v":1383249.7413900394}]
[]
["Total direct plant costs (DC )",null,{"$f":"C328+C345+C355+C365+C367+C368+C369+C370","v":31689746.43295709}]
[]
["Engineering (K)",null,{"$f":"0.12*C328","v":1659899.6896680472}]
["Start-up (W)",null,{"$f":"0.1*C328","v":1383249.7413900394}]
[]
["Total indirect plant costs (IC)",null,{"$f":"C374+C375","v":3043149.4310580865}]
[]
[]
["Total capital investment (TCI=DC+IC)",null,{"$f":"C372+C377","v":34732895.864015177}]
[]
["Specific capital investment (€/MWe)",null,{"$f":"C380/B293","v":2889144.3755144016}]
[]
["TCI EUR 2011",null,{"$f":"C380*ge_cepci_2011/ge_cepci_2005","v":43231587.411262602}]
[]
[]
["Combustion"]
["Source"]
["Caputo (2005) Biomass Bioenergy 28:pp35-51"]
[]
["Input (ton)",50000,null,null,null,null,null,"Annual feedstock (ton)","Hourly feedstock (kg/h)","Power from input (MW)","Electric efficiency ","Electric power (MWe)","Investment cost with power generation","Hourly feedstock (ton/h)"]
["Input (kg/h)",{"$f":"(B391*1000)/m_gasification_OH_h","v":6250},null,null,null,null,null,null,{"$f":"B392","v":6250},{"$f":"B393","v":32.118055555555557},{"$f":"B394","v":0.23669081592017727},{"$f":"B395","v":7.6020487752140271},{"$f":"C483","v":32674152.531482711}]
["Power from input (MW)",{"$f":"(B391*m_willow_energyvaluedm_MJ_kg)/3.6/m_gasification_OH_h","v":32.118055555555557},null,null,null,null,null,5000,625,3.2118055555555558,0.1848763706224322,0.59378695425607564,8212797.6136736106,{"$f":"I393/1000","v":0.625}]
["Electric efficiency (%)",{"$f":"gm_steamturbine_efficiency_MW_cte*B393^gm_steamturbine_efficiency_MW_power/100","v":0.23669081592017727},null,null,null,null,null,6000,750,3.8541666666666665,0.18852873542195828,0.72662116777213082,9103387.3586265687,{"$f":"I394/1000","v":0.75}]
["Power output (MWe)",{"$f":"B393*B394","v":7.6020487752140271},null,null,null,null,null,7000,875,4.4965277777777777,0.19167300205292789,0.86186297798104727,9939830.887044644,0.875]
["Net power output with steam cycle (Mwe)",{"$f":"B395*(1-(m_combustion_reactor_electricityuse_ratio+m_steamturbine_electricityuse_ratio))","v":7.145925848701185},null,null,null,null,null,8000,1000,5.1388888888888884,0.19443904569539291,0.99920065149021353,10733097.248018136,1]
["Net power output without steam cycle (Mwe)",{"$f":"B395*(1-m_combustion_reactor_electricityuse_ratio)","v":7.4500077997097467},null,null,null,null,null,9000,1125,5.78125,0.19691198336028939,1.1383974038016731,11490838.339481404,1.125]
[null,null,"With power generation",null,null,null,null,10000,1250,6.4236111111111116,0.19915074036721644,1.2792669086088557,12218648.887718856,1.25]
["Purchased equipment (PE)",null,null,null,null,null,null,11000,1375,7.0659722222222214,0.20119786152179331,1.4216585006835047,12920769.706566913,1.375]
[null,null,null,null,null,null,null,12000,1500,7.708333333333333,0.20308510554037457,1.5654476885403872,13600508.514871182,1.5]
["Power generation",null,null,null,null,null,null,13000,1625,8.3506944444444429,0.20483683037948172,1.7105297814675466,14260505.829077872,1.625]
[null,"Boiler",{"$f":"1340000*B396^0.694","v":5245916.8320044354},null,null,null,null,14000,1750,8.9930555555555554,0.20647214210627721,1.8568154446363123,14902910.489440434,1.75]
[null,"Steam turbine",{"$f":"633000*B396^0.398","v":1384583.0004104802},null,null,null,null,15000,1875,9.6354166666666661,0.20800631365615779,2.0042275013744368,15529499.786526399,1.875]
[null,"Condenser",{"$f":"398000*B396^0.333","v":766098.39829937497},null,null,null,null,16000,2000,10.277777777777777,0.20945175295340882,2.152698572021146,16141764.196571082,2]
[null,"Heat exchanger (cooling water)",{"$f":"51500*B396^0.5129","v":141206.22293634183},null,null,null,null,17000,2125,10.920138888888889,0.21081868233035647,2.3021692914200385,16740968.709901435,2.125]
[null,"Alternator",{"$f":"138300*B396^0.6107","v":459616.6037875574},null,null,null,null,18000,2250,11.5625,0.21211562700712391,2.4525869372698703,17328198.212994885,2.25]
[null,"Fans",{"$f":"35300*B396^0.3139","v":65443.070886383015},null,null,null,null,19000,2375,12.204861111111111,0.2133497737657144,2.6039043568975213,17904391.724907272,2.375]
[null,"Condensate extraction pumps",{"$f":"9000*B396^0.4425","v":21486.387214274971},null,null,null,null,20000,2500,12.847222222222223,0.2145272392317189,2.7560791151297224,18470368.667218093,2.5,null,"Combustion with power cte",10687365.640000001]
[null,"Feed pumps",{"$f":"35000*B396^0.6107","v":116316.56639598342},null,null,null,null,21000,2625,13.489583333333332,0.21565327386192809,2.9090728088666338,19026849.326407403,2.625,null,"Combustion with power power",0.6]
[null,"Pumps",{"$f":"28000*B396^0.5575","v":83809.962834343503},null,null,null,null,22000,2750,14.131944444444443,0.21673241933225204,3.0628505093134226,19574471.007692311,2.75]
[null,null,null,null,null,null,null,23000,2875,14.774305555555555,0.21776863157744,3.2173803033403026,20113800.94195791,2.875]
["Biomass storage-handing",null,null,null,null,null,null,24000,3000,15.416666666666666,0.21876537812676261,3.3726329127875903,20645346.711094763,3]
[null,"Biomass storage",{"$f":"114100*B396^0.5575","v":341525.59854994976},null,null,null,null,25000,3125,16.059027777777779,0.2197257159390805,3.5285813757578031,21169564.752329323,3.125]
[null,"Biomass handing",{"$f":"46600*B396^0.9554","v":305037.62625958404},null,null,null,null,26000,3250,16.701388888888886,0.22065235425818119,3.6852007777147615,21686867.358162019,3.25]
[null,"Compressor and dryers",{"$f":"11400*B396^0.5575","v":34122.627725411279},null,null,null,null,27000,3375,17.34375,0.22154770582956623,3.8424680229815396,22197628.485641249,3.375]
[null,"Emergency diesel",{"$f":"36200*B396^0.1989","v":53527.974162909748},null,null,null,null,28000,3500,17.986111111111111,0.22241392897985088,4.0003616392903734,22702188.614088837,3.5]
[null,null,null,null,null,null,null,29000,3625,18.628472222222221,0.22325296245326906,4.1588616095895432,23200858.835553642,3.625]
["Fumes treatment",null,null,null,null,null,null,30000,3750,19.270833333333332,0.2240665544558941,4.3179492264937922,23693924.321462762,3.75]
[null,"NOx and SOx removal equipments",{"$f":"126000*B396^0.5882","v":400615.50887218455},null,null,null,null,31000,3875,19.913194444444446,0.22485628702949151,4.4776069656740765,24181647.27822765,3.875]
[null,"Fumes filtration",{"$f":"66600*B396^0.7565","v":294828.51735923917},null,null,null,null,32000,4000,20.555555555555554,0.22562359663080409,4.6378183751887505,24664269.481202241,4]
[null,"Ashes storage",{"$f":"88300*B396^0.3139","v":163700.37278378528},null,null,null,null,33000,4125,21.197916666666668,0.22636979160587412,4.7985679783120192,25142014.458447982,4.125]
[null,"Ashes extraction",{"$f":"93500*B396^0.4425","v":223219.68939274555},null,null,null,null,34000,4250,21.840277777777779,0.2270960671067892,4.9598411878531392,25615089.381853353,4.25]
[null,"Fans",{"$f":"28500*B396^0.5575","v":85306.569313528205},null,null,null,null,35000,4375,22.482638888888886,0.22780351788863112,5.1216242303086332,26083686.712285146,4.375]
[null,"Fumes ductworks",{"$f":"51500*B396^0.5129","v":141206.22293634183},null,null,null,null,36000,4500,23.125,0.2284931493392236,5.2839040784695461,26547985.636881769,4.5]
[null,"Discharge stack",{"$f":"28500*B396^0.5575","v":85306.569313528205},null,null,null,null,37000,4625,23.767361111111111,0.22916588702755292,5.4466683913319436,27008153.329800624,4.625]
[null,null,null,null,null,null,null,38000,4750,24.409722222222221,0.22982258500408237,5.6099054603427048,27464346.062294722,4.75]
["Total PE costs (A)",null,{"$f":"SUM(C402:C425)","v":10412874.321438381},null,null,null,null,39000,4875,25.052083333333332,0.2304640330443497,5.7736041611631359,27916710.183620892,4.875]
[null,null,null,null,null,null,null,40000,5000,25.694444444444446,0.23109096299377435,5.9377539102567027,28365382.990739875,5]
["Piping",null,null,null,null,null,null,41000,5125,26.336805555555554,0.23170405434467592,6.1023446257096063,28810493.501885157,5.125]
[null,"Fire fighting tank",{"$f":"85700*B396^0.104","v":105148.45759539156},null,null,null,null,42000,5250,26.979166666666664,0.23230393915470982,6.2673666917781077,29252163.146714751,5.25]
[null,"Fire fighting components",{"$f":"5300*B396^0.7565","v":23462.329459519031},null,null,null,null,43000,5375,27.621527777777779,0.23289120639818275,6.4328109267275826,29690506.383816194,5.375]
[null,"Fire fighting system",{"$f":"6600*B396^0.7565","v":29217.240459023698},null,null,null,null,44000,5500,28.263888888888886,0.23346640582719683,6.5986685535881318,30125631.254725736,5.5]
[null,"Industrial water tank",{"$f":"9300*B396^0.7565","v":41169.747919533394},null,null,null,null,45000,5625,28.90625,0.23403005140763014,6.7649311735018092,30557639.882285867,5.625]
[null,"Tanks",{"$f":"10300*B396^0.5129","v":28241.244587268364},null,null,null,null,46000,5750,29.548611111111111,0.23458262438510114,6.9315907413792033,30986628.92004795,5.75]
[null,"Heat exchanger",{"$f":"34200*B396^0.5575","v":102367.88317623385},null,null,null,null,47000,5875,30.190972222222221,0.23512457602787568,7.0986395436193712,31412689.958490781,5.875]
[null,"Degasifier",{"$f":"17100*B396^0.5575","v":51183.941588116926},null,null,null,null,48000,6000,30.833333333333332,0.23565633008685069,7.2660701776778964,31835909.893036697,6]
[null,"By-pass valves",{"$f":"20600*B396^0.5129","v":56482.489174536728},null,null,null,null,49000,6125,31.475694444444446,0.23617828500703911,7.4338755332944775,32256371.258180793,6.125]
[null,"High pressure valves",{"$f":"28500*B396^0.5575","v":85306.569313528205},null,null,null,null,50000,6250,32.118055555555557,0.23669081592017727,7.6020487752140271,32674152.531482711,6.25]
[null,"Control valves",{"$f":"10100*B396^0.6756","v":38134.960421205396}]
[null,"Valves",{"$f":"28500*B396^0.5575","v":85306.569313528205}]
[null,"Pipes",{"$f":"42300*B396^0.885","v":241091.63632802974}]
[null,"Pipe rack",{"$f":"12100*B396^0.686","v":46630.439092217734}]
[]
["Total piping costs (B)",null,{"$f":"SUM(C430:C442)","v":933743.50842813286}]
[]
["Electrical"]
[null,"Switches",{"$f":"13400*B396^0.3672","v":27587.673757281143}]
[null,"Electric protections",{"$f":"44700*B396^0.2266","v":69797.06817004965}]
[null,"Transformer",{"$f":"64600*B396^0.4289","v":150154.45117240059}]
[null,"Auxiliary transformer",{"$f":"14000*B396^0.4425","v":33423.268999983287}]
[null,"Electrical equipment",{"$f":"409100*B396^0.6415","v":1444468.2844431663}]
[null,"Assembling",{"$f":"186900*B396^0.7137","v":760590.42993650748}]
[]
["Total electrical costs (C)",null,{"$f":"SUM(C447:C452)","v":2486021.1764793885}]
[]
["Civil works"]
[null,"Buildings yard guard",{"$f":"70100*B396^0.4425","v":167355.08263563062}]
[null,"Conditioning plant and ventilation system",{"$f":"23400*B396^0.6328","v":81220.204676639987}]
[null,"Civil works",{"$f":"1337400*B396^0.3672","v":2753414.5435065525}]
[null,"Personnel of building yard",{"$f":"133700*B396^0.3672","v":275259.10308570811}]
[null,"Buildings yard facilities",{"$f":"13300*B396^0.7565","v":58877.166379547758}]
[null,"Wastewater treatment",{"$f":"6900*B396^0.6107","v":22930.980232351019}]
[]
["Total civil works costs (D)",null,{"$f":"SUM(C457:C462)","v":3359057.0805164301}]
[]
["Direct installations costs (E)",null,{"$f":"0.3*C427","v":3123862.2964315144}]
["Auxiliary services (F)",null,{"$f":"0.15*C427","v":1561931.1482157572}]
["Instrumentation and controls (G)",null,{"$f":"0.1*C427","v":1041287.4321438381}]
["Site preparation (H)",null,{"$f":"0.1*C427","v":1041287.4321438381}]
[]
["Total direct plant costs (DC )",null,{"$f":"C427+C444+C454+C464+C466+C467+C468+C469","v":23960064.395797279}]
[]
["Engineering (K)",null,{"$f":"0.12*C427","v":1249544.9185726058}]
["Start-up (W)",null,{"$f":"0.1*C427","v":1041287.4321438381}]
[]
["Total indirect plant costs (IC)",null,{"$f":"C473+C474","v":2290832.3507164437}]
[]
[]
["Total capital investment (TCI=DC+IC)",null,{"$f":"C471+C476","v":26250896.746513724}]
[]
["Specific capital investment (€/MWe)",null,{"$f":"C479/B395","v":3453134.4802868171}]
[]
["TCI EUR 2011",null,{"$f":"C479*ge_cepci_2011/ge_cepci_2005","v":32674152.531482711}]
[]
[]
["Flash pyrolysis"]
["Source"]
["Tom Kuppens model, Rogers & Brammer (2012), Bridgwater (2002;2009;2011), Brammer (2005), Uslu (2005), Siemons (2002), Peacocke (2006), Rogers (2009), Westerhout (1998), Solantausta VTT , Magalhaes (2009), Sorenson (2010), Stewart (2004), Uslu (2005), Van den Velden (2006), Islam & Ani (2000), Ringer (2006), Polagye (2007), Siemons (2005) "]
[]
["Annual feedstock (t/yr)","Feedstock per hour (t/hr)","Maximum (formulas)","Minimum (point estimates)","Average","Deviation "]
[5000,{"$f":"A491/m_pyrolysis_OH_h","v":0.7142857142857143},{"$f":"4237453.31*B491^0.649","v":3406181.8530648686},{"$f":"2681980.67*B491^0.7407","v":2090348.0680768469},{"$f":"AVERAGE(C491:D491)","v":2748264.9605708579},{"$f":"C491/E491-1","v":0.23939354535792323}]
[6000,0.8571428571428571,{"$f":"4237453.31*B492^0.649","v":3834038.4112189403},{"$f":"2681980.67*B492^0.7407","v":2392589.3008498359},{"$f":"AVERAGE(C492:D492)","v":3113313.8560343878},{"$f":"C492/E492-1","v":0.23149755807227934}]
[7000,1,4237453.3099999996,2681980.67,3459716.9899999998,0.22479767051697475]
[8000,1.1428571428571428,4621060.9804213261,2960808.2249738066,3790934.6026975662,0.21897670752037124]
[9000,1.2857142857142858,4988152.088899198,3230717.2601655126,4109434.6745323553,0.2138292694643793]
[10000,1.4285714285714286,5341168.7334830398,3492943.2136297715,4417055.9735564059,0.20921463650427352]
[11000,1.5714285714285714,5681985.8872592803,3748444.5178164141,4715215.2025378477,0.2050321444928096]
[12000,1.7142857142857142,6012082.433751842,3997984.2060922273,5005033.3199220346,0.20120727464917154]
[13000,1.8571428571428572,6332650.7008469999,4242182.6773894178,5287416.6891182084,0.19768330608025275]
[14000,2,6644669.6345942831,4481553.2510724114,5563111.4428333472,0.19441605707076892]
[15000,2.1428571428571428,6948955.4139902713,4716526.9547278415,5832741.1843590569,0.19137043704672307]
[16000,2.2857142857142856,7246197.49880243,4947470.3061276358,6096833.9024650324,0.18851810869781027]
[17000,2.4285714285714284,7536984.949010673,5174698.383455785,6355841.6662332285,0.1858358569648646]
[18000,2.5714285714285716,7821826.0575587433,5398484.6358309165,6610155.3466948299,0.1833044228634908]
[19000,2.7142857142857144,8101163.2712289933,5619068.3828526214,6860115.8270408073,0.18090765163123002]
[20000,2.8571428571428572,8375384.7181903608,5836660.6403818028,7106022.6792860813,0.17863185866327802]
[21000,3,8644833.2444611602,6051448.7110043364,7348140.9777327478,0.17646534962486582]
[22000,3.1428571428571428,8909813.5901974104,6263599.8473787326,7586706.7187880715,0.17439805180985002]
[23000,3.2857142857142856,9170598.155586848,6473264.2092734836,7821931.1824301658,0.1724212271499006]
[24000,3.4285714285714284,9427431.682599131,6680577.2752078697,8054004.4789035004,0.17052724607903547]
[25000,3.5714285714285716,9680535.0929628629,6885661.8277808158,8283098.4603718389,0.16870940738863216]
[26000,3.7142857142857144,9930108.6619902514,7088629.6020536236,8509369.1320219375,0.16696179328052341]
[27000,3.8571428571428572,10176334.664214665,7289582.6649071435,8732958.6645609047,0.16527915167068219]
[28000,4,10419379.594981145,7488614.5775978696,8953997.0862895064,0.16365679981462744]
[29000,4.1428571428571432,10659396.048622046,7685811.3820991116,9172603.7153605781,0.16209054477865026]
[30000,4.2857142857142856,10896524.316273987,7881252.4430801431,9388888.3796770647,0.1605766173405907]
[31000,4.4285714285714288,11130893.753104644,8075011.1707502892,9602952.4619274661,0.15911161668611395]
[32000,4.5714285714285712,11362623.954567073,8267155.6447163047,9814889.7996416893,0.15769246385037228]
[33000,4.7142857142857144,11591825.773471039,8457749.1550718024,10024787.464271421,0.15631636229541823]
[34000,4.8571428571428568,11818602.203568671,8646850.6738698576,10232726.438719265,0.1549807643492418]
[35000,5,12043049.150572002,8834515.2677157447,10438782.209143873,0.1536833424901678]
[36000,5.1428571428571432,12265256.107739599,9020794.4603017978,10643025.2840207,0.15242196466022651]
[37000,5.2857142857142856,12485306.750158474,9205736.5521766189,10845521.651167545,0.15119467294728062]
[38000,5.4285714285714288,12703279.459432149,9389386.9038106669,11046333.181621408,0.14999966509859797]
[39000,5.5714285714285712,12919247.788536081,9571788.1870241463,11245517.987780113,0.14883527842601096]
[40000,5.7142857142857144,13133280.875017945,9752980.6090322994,11443130.742025122,0.14769997574052995]
[41000,5.8571428571428568,13345443.809426818,9933002.1126989275,11639222.961062873,0.1465923330167167]
[42000,6,13555797.964792734,10111888.556042217,11833843.260417476,0.1455110285375294]
[43000,6.1428571428571432,13764401.292100888,10289673.873584308,12027037.582842598,0.14445483331130182]
[44000,6.2857142857142856,13971308.585977126,10466390.221759807,12218849.403868467,0.14342260258595485]
[45000,6.4285714285714288,14176571.72419475,10642068.110283956,12409319.917239353,0.14241326831297862]
[46000,6.5714285714285712,14380239.884104889,10816736.521117531,12598488.20261121,0.14142583243633844]
[47000,6.7142857142857144,14582359.738665791,10990423.016443169,12786391.37755448,0.14045936090021427]
[48000,6.8571428571428568,14782975.634386055,11163153.836879928,12973064.735632991,0.13951297828506148]
[49000,7,14982129.753191469,11334953.99100321,13158541.872097339,0.13858586299451958]
[50000,7.1428571428571432,15179862.25996545,11505847.337101169,13342854.798533309,0.13767724292660888]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Pyrolysis cte",3457958.82]
[null,null,null,null,null,null,null,"Pyrolysis power",0.69]
[]
[]
["Gas engine"]
["Source"]
["Cogen (2007)"]
[]
["Electric capacity  (kWe)","Investment cost (€/kWe)","Investment DeNoX (€)","O&M cost (€/MWh)","O&M cost DeNoX (€/MWh)"]
[5,{"$f":"IF(A550>900,-386.1*LN(900) + 3170.5,-386.1*LN(A550) + 3170.5)*1.2","v":3058.9152264110326},{"$f":"C$565/A$565*A550*1.1","v":733.33333333333348},{"$f":"65.347*A550^(-0.1544)*0.9","v":45.871949260153691},{"$f":"26.209*(A550)^-0.1112","v":21.914167979890902}]
[10,{"$f":"IF(A551>900,-386.1*LN(900) + 3170.5,-386.1*LN(A551) + 3170.5)*1.2","v":2737.7662747139984},{"$f":"C$565/A$565*A551*1.1","v":1466.666666666667},{"$f":"65.347*A551^(-0.1544)*0.9","v":41.216220418070712},{"$f":"26.209*(A551)^-0.1112","v":20.288523896385666},null,"Gas engine O&M cte",58.8123]
[20,2416.6173230169647,2933.3333333333339,37.033020243301891,18.783473881916528,null,"Gas engine O&M power",-0.15440000000000001]
[50,1992.0815011250311,7333.3333333333339,32.147499276733775,16.963871980213902]
[100,1670.9325494279972,14666.666666666668,28.884720127439135,15.705452397810378]
[200,1349.7835977309635,29333.333333333336,25.953093572174616,14.540385314601833,null,"Gas engine denox O&M cte",26.209]
[300,1161.9235038422887,44000,24.37814422997814,13.899352440667684,null,"Gas engine denox O&M power",-0.11119999999999999]
[400,1028.6346460339298,58666.666666666672,23.319009600726506,13.461745624504571]
[500,925.24777583903028,73333.333333333343,22.529273911743434,13.131821971299821]
[600,840.77455214525492,88000,21.903908209086893,12.868266064015845]
[700,769.35345916768983,102666.66666666669,21.388731394093856,12.649563769748452]
[800,707.4856943368959,117333.33333333334,20.952269418154454,12.463121941953185]
[900,652.91445825657991,132000.00000000003,20.574681474343421,12.300950865753418]
[1000,652.91445825657991,146666.66666666669,20.242687184259328,12.157672794708819]
[1250,652.91445825657991,183333.33333333337,19.557136091650673,11.859709667579388]
[1500,652.91445825657991,200000,19.014270742247216,11.621685077511474]
[1750,652.91445825657991,{"$f":"C$565/A$565*A566","v":233333.33333333334},18.567057790709079,11.42416901924374]
[2000,652.91445825657991,{"$f":"C$565/A$565*A567","v":266666.66666666669},18.188175351101098,11.255788275705083]
[2250,652.91445825657991,300000,17.860400082683345,11.109327115600143]
[2500,652.91445825657991,333333.33333333337,17.572203599376309,10.979928748181402]
[2750,652.91445825657991,366666.66666666669,17.315506350118461,10.86417256528863]
[3000,652.91445825657991,400000,17.084435840228963,10.759561377266314]
[3500,652.91445825657991,466666.66666666669,16.68261233192597,10.576697520798565]
[4000,652.91445825657991,{"$f":"C$565/A$565*A573","v":533333.33333333337},16.342184196752221,10.420807653471179]
[]
[]
[]
["Bio-oil engine"]
["Source"]
["Cogen (2007)"]
[]
["Electric capacity  (kWe)","Investment cost (€/kWe)","Investment DeNoX (€)","O&M cost (€/MWh)","O&M cost DeNoX (€/MWh)"]
[5,{"$f":"MAX((-93.709*LN(A582)+991.53)*2,600)","v":1681.4223653274257},{"$f":"C$597/A$597*A582*1.1","v":403.33333333333331},{"$f":"65.347*A582^(-0.1544)*1.3","v":66.259482264666445},{"$f":"26.209*(A582)^-0.1112","v":21.914167979890902}]
[10,{"$f":"MAX((-93.709*LN(A583)+991.53)*2,600)","v":1551.5141070412419},{"$f":"C$597/A$597*A583*1.1","v":806.66666666666663},{"$f":"65.347*A583^(-0.1544)*1.3","v":59.534540603879918},{"$f":"26.209*(A583)^-0.1112","v":20.288523896385666},null,"Bio-oil engine O&M cte",84.951099999999997]
[20,1421.6058487550581,1613.3333333333333,53.492140351436063,18.783473881916528,null,"Bio-oil engine O&M power",-0.15440000000000001]
[50,1249.8764723686677,4033.3333333333335,46.435276733059901,16.963871980213902]
[100,1119.9682140824839,8066.666666666667,41.72237351741208,15.705452397810378]
[200,990.05995579630007,16133.333333333334,37.487801826474445,14.540385314601833,null,"Bio-oil engine denox O&M cte",26.209]
[300,914.06849616488398,24200.000000000004,35.212874998857316,13.899352440667684,null,"Bio-oil engine denox O&M power",-0.11119999999999999]
[400,860.15169751011626,32266.666666666668,33.683013867716063,13.461745624504571]
[500,818.33057940990966,40333.333333333336,32.542284539184962,13.131821971299821]
[600,784.16023787870017,48400.000000000007,31.638978524236624,12.868266064015845]
[700,755.26962576683513,56466.666666666664,30.894834235913347,12.649563769748452]
[800,730.24343922393223,64533.333333333336,30.264389159556433,12.463121941953185]
[900,708.16877824728431,72600,29.718984351829388,12.300950865753418]
[1000,688.42232112372585,80666.666666666672,29.239437043930142,12.157672794708819]
[1250,646.60120302351925,100833.33333333333,28.249196576828751,11.859709667579388]
[1500,612.43086149230976,110000,27.465057738801534,11.621685077511474]
[1750,600,{"$f":"C$597/A$597*A598*1.05","v":134750},26.81908347546867,11.42416901924374]
[2000,600,{"$f":"C$597/A$597*A599*1.05","v":154000},26.271808840479363,11.255788275705083]
[2250,600,173250,25.798355674987054,11.109327115600143]
[2500,600,192500,25.382071865765781,10.979928748181402]
[2750,600,211750,25.011286950171108,10.86417256528863]
[3000,600,231000,24.677518435886281,10.759561377266314]
[3500,600,269500,24.097106701670846,10.576697520798565]
[4000,600,{"$f":"C$597/A$597*A605*1.05","v":308000},23.605377173086545,10.420807653471179]
[]
["Gas turbine"]
["Source"]
["Cogen (2007)"]
[]
["Electric capacity  (MWe)","Investment cost (€)","O&M cost (€/MWh)"]
[1,{"$f":"1600000*A612^0.92","v":1600000},{"$f":"0.125*A612^0.777*1.5*1000000/A612/m_gasturbine_OH_h","v":25}]
[5,{"$f":"1600000*A613^0.92","v":7033514.4923271174},17.461023534919107,null,"Gasturbine cte",1600000]
[10,13308220.337642737,14.960289876507995,null,"Gasturbine power",0.92]
[15,19325197.498379119,13.666951646782724]
[20,25180687.229472,12.817706404298962]
[25,30918953.821109746,12.195493715479952]
[30,36565501.735647857,11.709597547658028]
[35,42136900.187736094,11.313912998334406]
[40,47644763.406495102,10.981979548724883]
[45,53097673.824198499,10.69728626972854]
[50,58502225.382432923,10.44887894491672]
[55,63863638.359380074,10.2291401493738]
[60,69186145.046735376,10.032571876435695]
[65,74473243.822035551,9.8550839952797187]
[70,79727873.263841897,9.6935564947944872]
[75,84952535.419958308,9.5455585742029783]
[80,90149385.494293094,9.4091619049849573]
[85,95320298.636720553,9.282812710430564]
[90,100466920.68944898,9.1652418408970018]
[95,105590707.42367271,9.0554001194618703]
[100,110692955.34702985,8.9524109275659036]
[105,115774826.22461568,8.8555348187301544]
[110,120837366.83521922,8.764142692782146]
[115,125881525.06352966,8.6776951720940456]
[120,130908163.1378604,8.5957265436487518]
[125,135918068.61773026,8.5178321114381408]
[130,140911963.58859301,8.4436581298842022]
[135,145890512.41403598,8.3728937142658779]
[]
["Plant cultivation"]
["Source"]
["Doctoraat Nele, WUR (2003), Enerpedia"]
[]
["€/ha/yr","Maize","Maize ","Maize with straw one step","Maize with straw two step","Maize CCM","Miscanthus (dorsen)","Miscanthus (hakselen)","Miscanthus ","Willow","SRC"]
[null,"Doctoraat Nele","WUR (2003)","WUR (2003)","WUR (2003)","LCV (2012)","WUR (2003)","WUR (2003)","ILVO (Muylle)","Doctoraat Nele","Enepedia"]
["Investment cost"]
["Preparation",null,null,null,null,300,null,null,73,330,{"$f":"500+270","v":770}]
["Ploughing",60,null,null,null,177,null,null,140,67]
["Harrowing",40,null,null,null,null,null,null,50,75]
["Planting",null,null,null,null,190]
["Plant material",170,null,null,null,null,null,null,{"$f":"0.25*15000","v":3750},1800,{"$f":"0.17*15000","v":2550}]
["Planting",70,null,null,null,null,null,null,900,450,900]
["TOTAL (€/ha/yr)",{"$f":"SUM(B648:B653)","v":340},0,0,0,{"$f":"SUM(F648:F653)","v":667},{"$f":"SUM(G648:G653)","v":0},{"$f":"SUM(H648:H653)","v":0},{"$f":"SUM(I648:I653)","v":4913},{"$f":"SUM(J648:J653)","v":2722},{"$f":"SUM(K648:K653)","v":4220}]
["TOTAL (€/ton/yr)",{"$f":"B654/60","v":5.666666666666667},null,null,null,null,null,null,{"$f":"I654/28","v":175.46428571428572},{"$f":"J654/(4.8/0.57)","v":323.23750000000001},{"$f":"K654/18","v":234.44444444444446}]
["TOTAL (€/tondm/yr)",{"$f":"B654/(60*0.3)","v":18.888888888888889},null,null,null,{"$f":"F654/7","v":95.285714285714292},null,null,{"$f":"I654/(28*0.85)","v":206.42857142857142},{"$f":"J654/4.8","v":567.08333333333337},{"$f":"K654/15.6","v":270.5128205128205}]
["Operational cost"]
["Maintenance",null,null,null,null,{"$f":"130+101.3","v":231.3}]
["Fertilizer",150,null,null,null,null,null,null,{"$f":"150/2","v":75}]
["Herbicides",100,null,null,null,null,null,null,{"$f":"80/2","v":40}]
["Fertilizer and herbicides application",100]
["Harvest",null,null,null,null,355]
["Harvest",null,185,300,{"$f":"100+185","v":285},null,230,null,400]
["Silage",300,325,{"$f":"100+325","v":425},{"$f":"100+325","v":425},null,null,145]
["Storage",null,null,null,null,null,null,null,{"$f":"300+(5000+40000-11200+6500)/21","v":2219.0476190476193},null,{"$f":"(11000+20000+5500+6500-7140)/7+(3*300)","v":6022.8571428571431}]
["Chips",null,null,null,null,null,{"$f":"12/0.3*7","v":280}]
["Bales",null,null,null,null,null,null,{"$f":"12/0.2*5.7","v":342}]
["Harvest and chip",null,null,null,null,null,null,null,null,800,1300]
["Herbicides",null,null,null,null,null,null,null,null,240]
["Transport",0]
["TOTAL (€/ha/yr)",{"$f":"SUM(B659:B670)","v":650},{"$f":"SUM(C659:C670)","v":510},725,710,{"$f":"SUM(F659:F670)","v":355},{"$f":"SUM(G659:G670)","v":510},{"$f":"SUM(H659:H670)","v":487},{"$f":"SUM(I659:I670)","v":2734.0476190476193},{"$f":"SUM(J659:J670)/3","v":346.66666666666669},{"$f":"SUM(K659:K670)/3","v":2440.9523809523812}]
["TOTAL (€/ton/yr)",{"$f":"B671/60","v":10.833333333333334},null,null,null,null,null,null,{"$f":"I671/28","v":97.644557823129261},{"$f":"J671/(4.8/0.57)","v":41.166666666666671},{"$f":"K671/18","v":135.60846560846562}]
["TOTAL (€/tondm/yr)",{"$f":"B671/(60*0.3)","v":36.111111111111114},{"$f":"C671/14","v":36.428571428571431},{"$f":"D671/14","v":51.785714285714285},{"$f":"E671/14","v":50.714285714285715},{"$f":"F671/7","v":50.714285714285715},{"$f":"G671/12","v":42.5},{"$f":"H671/12","v":40.583333333333336},{"$f":"I671/(28*0.3)","v":325.48185941043084},{"$f":"J671/4.8","v":72.222222222222229},{"$f":"K671/15.6","v":156.47130647130649}]
["Removal cost"]
["Stool removal",null,null,null,null,null,null,null,510,1500,2500]
["TOTAL (€/ha/yr)",{"$f":"B675","v":0},0,0,0,{"$f":"F675","v":0},{"$f":"G675","v":0},{"$f":"H675","v":0},{"$f":"I675","v":510},{"$f":"J675","v":1500},{"$f":"K675","v":2500}]
["TOTAL (€/ton/yr)",null,null,null,null,null,null,null,null,{"$f":"J676/(4.8/0.57)","v":178.125},{"$f":"K676/18","v":138.88888888888889}]
["TOTAL (€/tondm/yr)",null,null,null,null,null,null,null,null,{"$f":"J676/4.8","v":312.5},{"$f":"K676/15.6","v":160.25641025641025}]
[]
["TOTAL (€/ha/yr)",{"$f":"B654+B671+B676","v":990},null,null,null,{"$f":"F654+F671+F676","v":1022},null,null,{"$f":"I654/21+I671+I676/21","v":2992.2857142857142},{"$f":"J654/21+J671+J676/21","v":547.71428571428578},{"$f":"K654/21+K671+K676/21","v":2760.9523809523816}]
["TOTAL (€/ton/yr)",{"$f":"B680/60","v":16.5},null,null,null,null,null,null,{"$f":"I680/28","v":106.86734693877551},{"$f":"J680/(4.8/0.57)","v":65.041071428571442},{"$f":"K680/18","v":153.38624338624342}]
["TOTAL (€/tondm/yr)",{"$f":"B680/(60*0.3)","v":55},null,null,null,{"$f":"F680/7","v":146},null,null,{"$f":"I680/(28*0.3)","v":356.22448979591832},{"$f":"J680/4.8","v":114.10714285714288},{"$f":"K680/15.6","v":176.98412698412704}]

{"sheet":"Summary","index":7,"n_rows":88,"n_cols":2,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
["Summary","6. IOK integrated"]
[]
["Belgium",1]
["The Netherlands",{"$f":"IF(B3=0,1,0)","v":0}]
["CHP UASB digester"]
["Upgrading UASB digester"]
["CHP dranco",{"$f":"Overzicht!M22","v":1}]
["Upgrading dranco",{"$f":"IF(B18=1,0,1-B7)","v":0}]
["CHP co-digester (dranco)",{"$f":"Overzicht!M22","v":1}]
["Upgrading co-digester (dranco)",{"$f":"IF(B20=1,0,1-B9)","v":0}]
["LBM",0]
["Verge cuttings",0.2]
["Nature grass"]
["Composting",0]
["Transport compost",0]
["Heat away",0]
["External heat use",0.5]
["Biogas away",0]
["SDE groen gas",1]
["Bioticket",{"$f":"IF(B19=1,0,1)","v":0}]
["Vehicles",0]
["Subsidy",1]
["Investment tax credit",1]
["Private (tax vs BTW)",1]
["External benefits",0]
["Bio-oil engine"]
["Dual-fuel engine"]
["Steam turbine"]
["Steam engine"]
["IGCC"]
["Steg"]
["Gas engine",1]
["Wood boiler",1]
["Char active carbon "]
["ECON PARAMETERS"]
[null,"6. IOK integrated"]
["NPV",{"$f":"'6. IOK integrated'!B465","v":-25094390.448658649}]
["IRR",{"$f":"'6. IOK integrated'!B466","v":{"$error":"#NUM!"}}]
["PB",{"$f":"'6. IOK integrated'!B467","v":25}]
["DPB",{"$f":"'6. IOK integrated'!B468","v":25}]
["1+2"]
["1-3"]
["1-4"]
["2+5"]
["5-6"]
["5+10"]
[]
["INPUT (ton/yr)"]
[null,"6. IOK integrated"]
["OMSW",{"$f":"Overzicht!C24","v":37400}]
["Green waste",{"$f":"Overzicht!C42","v":19100}]
["Co-substrates",{"$f":"Overzicht!C17","v":8000}]
["Pig manure",{"$f":"Overzicht!C10","v":16000}]
["Cattle manure"]
["Chicken manure"]
["Wood",{"$f":"sc6_woodboiler_input_ton","v":0}]
["Roadside cuttings",{"$f":"sc6_vergecuttings_drancoinput_ton_yr","v":9350}]
["Nature grass"]
["Cereal grain"]
["Maize"]
["Miscanthus"]
["Switchgrass"]
["Poplar"]
["Willow "]
["Sludge"]
["Glycerine"]
[]
[]
["OUTPUT"]
[null,"6. IOK integrated"]
["Electricity (MWh/yr)",{"$f":"sc6_gasengine_electricityproduction_MWh","v":13332.63842749387}]
["Surplus electricity (MWh/yr)",{"$f":"sc6_gasengine_surpluselectricity_MWh","v":9433.9136087491861}]
["Heat (MWh/yr)",{"$f":"sc6_gasengine_heatproduction_MWh","v":14349.095458424268}]
["Surplus heat (MWh/yr)",{"$f":"sc6_gasengine_surplusheat_MWh","v":9297.1182797885358}]
["Compost (ton/yr)",{"$f":"sc6_compost_ton","v":37223.269105174375}]
["Dry manure (ton/yr)",{"$f":"sc6_dryer1_drymanure_ton","v":0}]
["Dry digestate (ton/yr)"]
["UF retentate (ton/yr)",{"$f":"sc6_dryer2_UFretentate_ton","v":0}]
["RO retentate (ton/yr)",{"$f":"sc6_dryer3_ROretentate_ton","v":0}]
["Water (m³/yr)",{"$f":"sc6_ROseparation_thinfraction_ton","v":0}]
["Ash (ton/yr)",{"$f":"sc6_woodboiler_ash_ton","v":0}]
["Biomethane (m³/yr)",{"$f":"sc6_upgrading_biomethane_m³","v":0}]
["CO2 (kg/yr)",{"$f":"sc6_upgrading_CO2_kg","v":0}]
["LBM (l/yr) ",{"$f":"sc6_LBM_output_l","v":0}]
["Dry ice (m³/yr)",{"$f":"sc6_LBM_dryice_m³","v":0}]
["Pyrolysis oil (ton/yr)"]
["Pyrolysis char (ton/yr)"]
["Pyrolysis gas (ton/yr)"]