{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Disclaimer","INFO","Language","Diagram_NEW","Base_calc","National options","ConvFactors","Method_input","Method_calculation","Method_output","Fmatch","History"],"not_rendered":{"charts":1,"images":52,"macros":1,"external_links":0,"defined_names":15,"comments":6,"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":"Disclaimer","index":0,"n_rows":28,"n_cols":1,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Draft spreadsheet, according to template for all EPB standards "]
["Concerns EPB standard:"]
["ISO/WD 52000-1, Energy performance of buildings — Overarching EPB assessment – Part 1: General framework and procedures"]
[]
[]
["DISCLAIMER:"]
["·         This spreadsheet has been developed in the framework of the preparation and revision of the set of EN or ISO standards on the energy performance of buildings, to support the European \"Energy Performance of Buildings Directive\" recast (EPBD-recast, directive 2010/31/EU). "]
["·         It is meant for use by  CEN and ISO technical committee(s) and the working group(s) working on the preparation or revision of the EPB-standard to which this spreadsheet applies. The spreadsheet supports checking  that all equations in the developed standard are consistent and can be linked with other relevant standards. It is not meant to perform a full or partial energy performance calculation."]
["·         The spreadsheet supports the expert user of the standards, in particular those who want to review the content of the standard and those who want to translate the standard to a software, to understand the correct interpretation of the equations and calculation steps in the standard."]
["·         Although it has been developed with care, neither the technical committee(s), nor the working group(s) and experts related to the EPB- standard to which this spreadsheet applies warrant that the calculations and procedures in this spreadsheet are free of errors. The technical committees as well as the working groups and their respective members expressly disclaim any liability or responsibility arising from use of this spreadsheet, or any consequences thereof. Any responsibility arising from the use of this spreadsheet lies with the user."]
["DRAFT VERSION:"]
["·         As long as the associated EPB standard or any of the other EPB standards to which it is directly linked are in a draft stage, this spreadsheet is also a draft version only."]
["WARNINGS: "]
["·         Note that the spreadsheet may not allow testing all calculation options that are possible according to the standard to which it applies. This remark applies in particular but not only to limitations on the number instances of a variable that can be considered. "]
["·         In case of differences, the standard should be regarded as the reference, not the spreadsheet. However, during the standard's drafting phase, shortcomings in the draft standard may have been detected and dealt with in the spreadsheets (ideally, such differences are marked)."]
["·         Note also that these spreadsheets are purely intended for testing and demonstration and therefore not aiming to be user friendly or to be protected against wrong or improper use. "]
["TERMS OF USE:"]
["·         The user is not allowed to redistribute a modified version of this spreadsheet."]
["·         The author(s) would appreciate your feed back on the spreadsheet via the comment sheets for the associated draft standard to be prepared by the national standards bodies during enquiry of the draft standard(s),"]
[]
[]
[]
["Intended use of this document\nThose responsible for the drafting of actual individual EPB standards shall\n-  read and understand the following documents\n   - prCEN/TS 16628 Basic Principles (in short \"BP\")\n   - prCEN/TS 16629 Detailed Technical Rules (in short \"DTR\")\n   - prEN 15603:2013 (\"Overarching Standard\", in short \"OA\"))\n   - prCEN/TR 15615:2013 Technical report to overarching standard;\n- Prepare their individual EPB standard according to CEN rules, BP, DTR and OA\n- Prepare the accompanying technical report using the dedicated template\n- Prepare an accompanying XLS spreadsheet, to demonstrate inputs, output and calculation chain.\n\nThis sample excel spreadsheet provides a template to help in this task."]
["Why an Excel spreadsheet?\n\nTo demonstrate the validity and required data I/O for the calculation procedure defined in the standard:\n- list of all input needed --> sheet \"Method_input\"\n- list of intended output --> sheet  \"Method_output\"\n- calculation sequence --> sheet  \"Method_calculation\""]
["Method_input\nList in this sheet all the input required for the calculation in one time step.\nTHIS SHEET IS REQUIRED TO DEMONSTRATE THE REQUIRED DATA INPUT."]
["Method_calculation\nDetail in this sheet your calculation procedure. There should be one calculation in one cell for each equation in the standard.\nTHIS SHEET IS REQUIRED TO DEMONSTRATE THE CALCULATION PROCEDURE."]
["Method_output\nList in this sheet all the intended output of the procedure.\nTHIS SHEET IS REQUIRED TO DEMONSTRATE THE AVAILABLE DATA OUTPUT."]
["THIS SHEET HAS ADDITIONAL FEATURES THAT ARE CURRENTLY BEING DEVELOPED\nThe calculation is repeated for multiple time steps. There is one column per time step.\nWeighting factors are concentrated in the sheet \"ConvFactors\"\nA temporary dummy matching function was defined in the sheet \"Fmatch\"\nThe calculation will be linked to a diagram (sheet \"Diagram\") via an interface sheet (\"Base calc\")\nThe sheet will be multi-lingual - Currently only English is supported\nNext releases will be more complete."]

{"sheet":"INFO","index":1,"n_rows":40,"n_cols":1,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Sheet: INFO"]
["This sheet. It starts with a description of all sheets. Then a simple procedure is given to use the spreadsheet"]
["Sheet: Language"]
["It will contain the strings to have the spreadsheet translated into other languages.\nIt is currently not working. The strings will be updated after completion."]
["Sheet: Diagram new"]
["This sheet displays graphically the values of the needs, input/outputs of generation devices, electric erngy flow.\nThe up/down buttons allow to change the input data of the calculation. This feature works only if the correct base calculation is selected."]
["The display of results will be connected later."]
["Sheet: Base calculation"]
["This sheet contains the definition of the input data to ISO 52001. It acts as an interface to the grphical display in Diagram_New sheet."]
["Three fixed data set can be defined in columns K to M.\nThe \"case shown\" combo at row 6, column C selects which case is used for the calculation in the following sheets.\n The 3 test cases cannot be influenced by the graphic interface.\nThe fourth selection of the combo is the currently displayed case on the graphical interface (sheet Diagram_New)"]
["Columns R to AC are used to define and store 12 test cases that can be displayed and controlled via the graphic interface (Diagram_New sheet)\nThe \"calculation example shown\" combo at row 9 column D controls which test case is displayed.\nThe test case on the graphic interface is used in the calcualtion only if the previous conmbo is set on the 4th case."]
["NOTE: for most data of the test case, 12 values are required because the calculation is repeated 12 times."]
["Sheet: National options"]
["Options about priority for export, krdel and kexp factors, matching factor and perimeters are selected in this sheet."]
["Use the \"custom\" option to specify your priority for electricity export. "]
["Sheet: ConvFactors"]
["Weighting factors are input in this sheet. Several weighting factor sets can be defined in columns J to P. Then use the combo box to select one."]
["Only non-renewable and renewable primary energy weighting is active now."]
["Sheet: Method_input"]
["This sheet contains the input for the calculation."]
["The calculation is repeated for 12 calculation intervals to demonstrate interactione between time intervals."]
["Columns G to R contain the data for each calculation interval"]
["Column S contains the data for the calculation period "]
["Column T contains relevant identifiers for the calculation"]
["All data are connected to other sheets. Data can be input manuallly here but this would disrupt the spreadsheet."]
["Sheet: Method_calculation"]
["This sheet contains the calculation sequence."]
["This sheet demonstrates the order inwhich equations in the standard shall be used."]
["The calculation is repeated for 12 calculation intervals to demonstrate interactione between time intervals."]
["Columns E to P contain the data for each calculation interval"]
["Column Q contains the data for the calculation period "]
["Column R contains relevant identifiers for the calculation"]
["All data are connected to the sheet method input. Do not change any data manually here since this would disrupt the spreadsheet."]
["Sheet: Method_output"]
["This sheet contains the calulation results"]
["Results per service and per building part are not yet available. They are demonstrated in a dedicated spread-sheet"]
["Sheet: Fmatch"]
["This sheet contains a sample function for the matching factor"]
["Sheet: History"]
["Story of the development of this spreadsheet."]

{"sheet":"Language","index":2,"n_rows":373,"n_cols":15,"rows_kept":373,"cut":false,"hidden":false,"merged":[]}
[]
["CHOOSE LANGUAGE:",null,null,"Language translation table"]
[1]
[{"$f":"+_language-1","v":0},null,null,"English","French","German","Dutch","Greek","Future option","Future option","Future option","Future option","Future option","Future option","Selected text for combo boxes"]
[{"$f":"INDEX(Language!$D$5:$M$5,1,_language)","v":"English"},1,null,"English","Francais","Deutch","Nederlands","Ελληνικά"]
[null,null,null,"Comments","Commentaires","Bemerkungen","Opmerkingen"]
[null,null,null,"energy needs",null,null,"energiebehoefte"]
[null,null,null,"energy use",null,null,"energiegebruik"]
[{"$f":"+D4","v":"English"},null,null,"heating",null,null,"verwarming"]
[{"$f":"+E4","v":"French"},null,null,"hot water",null,null,"warmtapwater"]
[{"$f":"+F4","v":"German"},null,null,"humidification",null,null,"bevochtiging"]
[{"$f":"+G4","v":"Dutch"},null,null,"cooling",null,null,"koeling"]
[{"$f":"+H4","v":"Greek"},null,null,"dehumidification",null,null,"ontvochtiging"]
[{"$f":"+I4","v":"Future option"},null,null,"ventilation",null,null,"ventilatie"]
[{"$f":"+J4","v":"Future option"},null,null,"lighting",null,null,"verlichting"]
[{"$f":"+K4","v":"Future option"},null,null,"transport (people) in bldng",null,null,"transport van mensen in gebw"]
[{"$f":"+L4","v":"Future option"},null,null,"appliances",null,null,"apparatuur"]
[{"$f":"+M4","v":"Future option"},null,null,"if not included in heating",null,null,"als niet inbegrepen in verwarming"]
[{"$f":"+N4","v":"Future option"},null,null,"if not included in cooling",null,null,"als niet inbegrepen in koeling"]
[null,null,null,"if part of EP",null,null,"indien onderdeel van EP"]
[null,null,null,"other appliances",null,null,"overige apparatuur"]
[null,null,null,"not included in the energy performance",null,null,"niet inbegrepen in de energieprestatie"]
[null,null,null,"the annual used",null,null,"de jaarlijks gebruikte"]
[null,null,null,"for the energy performance",null,null,"voor de energieprestatie"]
[null,null,null,"per energy carrier",null,null,"per energiedrager"]
[null,null,null,"First fuel type (in addition to electricity)",null,null,"Eerste type brandstof (naast elektriciteit)"]
[null,null,null,"Second fuel type (in addition to electricity)",null,null,"Tweede type brandstof (naast elektriciteit)"]
[null,null,null,"type in: \"gas\" or \"oil\" or \"coal\" or \"wood\" or \"custom\" or \"DH\"or \"DC\"",null,null,"tik in: \"gas\" of \"oil\" of \"coal\" of \"wood\" of \"custom\" of \"DH\"of \"DC\""]
[null,null,null,"air transport and -circulation",null,null,"luchttransport en -circulatie"]
[null,null,null,"the annual produced",null,null,"de jaarlijks geproduceerde"]
[null,null,null,"at the building site",null,null,"op eigen perceel"]
[null,null,null,"by CHP",null,null,"van WKK"]
[null,null,null,"by PV",null,null,"van PV (zonnestroom)"]
[null,null,null,"part",null,null,"gedeelte"]
[null,null,null,"from renewable sources",null,null,"van duurzame bronnen"]
[null,null,null,"the fraction of ",null,null,"de fractie van "]
[null,null,null,"that, on annual basis, is usable at the building site",null,null,"dat, op jaarbasis, gebruikt kan worden op eigen perceel"]
[null,null,null,"that is used at the building site",null,null,"dat op het eigen perceel gebruikt wordt"]
[null,null,null,"the annual exported",null,null,"de jaarlijks geëxporteerde"]
[null,null,null,"the part of ",null,null,"het deel van "]
[null,null,null,"for other energy uses",null,null,"voor overige energiefuncties"]
[null,null,null,"of which",null,null,"waarvan"]
[null,null,null,"the annual delivered energy",null,null,"de jaarlijkse afgenomen energie"]
[null,null,null," including (if any) energy used to produce electricity at the building site",null,null,"inclusief (indien van toepassing) energie gebruikt om elektriciteit op het eigen perceel te produceren"]
[null,null,null," including (if any) energy used to produce electricity at the building site",null,null,"inclusief (indien van toepassing) energie gebruikt om elektriciteit op het eigen perceel te produceren"]
[null,null,null,"as electricity",null,null,"in de vorm van elektriciteit"]
[null,null,null,"energy performance",null,null,"energieprestatie"]
[null,null,null,"building",null,null,"gebouw"]
[null,null,null,"system",null,null,"installatie"]
[null,null,null,"of",null,null,"van"]
[null,null,null,"losses",null,null,"verliezen"]
[null,null,null,"non-recovered",null,null,"niet-teruggewonnen"]
[null,null,null,"total",null,null,"totaal"]
[null,null,null,"energy",null,null,"energie"]
[null,null,null,"electricity",null,null,"elektriciteit"]
[null,null,null,"thermal",null,null,"thermische"]
[null,null,null,"sum",null,null,"som"]
[null,null,null,"avoided",null,null,"vermeden"]
[null,null,null,"contribution",null,null,"bijdrage"]
[null,null,null,"by",null,null,"door"]
[null,null,null,"for",null,null,"voor"]
[null,null,null,"Shown fuel choice is for case \"Showcase\"",null,null,"Getoonde brandstofkeuze is voor case: \"Showcase\""]
[null,null,null,"Shown in left columns and in diagram",null,null,"Getoond in linker kolommen en in diagram"]
[null,null,null,"Case",null,null,"Case"]
[null,null,null,"not to scale",null,null,"niet op schaal"]
[null,null,null,"only",null,null,"uitsluitend"]
[null,null,null,"for the moment",null,null,"vooralsnog"]
[]
[]
[null,null,null,"Aggregation",null,null,"Aggregatie"]
[null,null,null,"Conversion type",null,null,"Conversiesoort"]
[null,null,null,"Conversion factor",null,null,"Conversiefactor"]
[null,null,null,"primary energy",null,null,"primaire energie"]
[null,null,null,"CO2-emission",null,null,"CO2-uitstoot"]
[null,null,null,"ISO weighted energy",null,null,"ISO gewogen energie"]
[null,null,null,"electricity equivalent",null,null,"elektriciteitsequivalent"]
[null,null,null,"for delivered fuel",null,null,"voor aangeleverde brandstof"]
[null,null,null,"for delivered heat",null,null,"voor aangeleverde warmte"]
[null,null,null,"for delivered cold",null,null,"voor aangeleverde koude"]
[null,null,null,"for delivered electricity",null,null,"voor aangeleverde elektriciteit"]
[null,null,null,"from the grid",null,null,"van het landelijke net"]
[null,null,null,"for exported electricity",null,null,"voor geëxporteerde elektriciteit"]
[null,null,null,"for exported thermal energy",null,null,"voor geëxporteerde thermische energie"]
[null,null,null,"converted to",null,null,"geconverteerd naar"]
[null,null,null,"reduction for",null,null,"aftrek voor"]
[null,null,null,"factor",null,null,"factor"]
[null,null,null,"annual numbers",null,null,"jaarlijkse cijfers"]
[null,null,null,"matrix",null,null,"matrix"]
[null,null,null,"breakdown",null,null,"uitsplitsing"]
[]
[]
[null,null,null,"heat pump",null,null,"warmtepomp"]
[null,null,null,"windturbines",null,null,"windturbines"]
[null,null,null,"daylight",null,null,"daglichttoetreding"]
[null,null,null,"passive solar",null,null,"passieve zonne-"]
[]
[null,null,null,"Technical systems, without generation",null,null,"Technical systems, without generation"]
[null,null,null,"Generation systems",null,null,"Generation systems"]
[]
[]
[]
[null,null,null,"Description",null,null,"Omschrijving"]
[null,null,null,"Symbol",null,null,"Symbool"]
[null,null,null,"Fuel",null,null,"Brandstof"]
[null,null,null,"Unit",null,null,"Eenheid"]
[null,null,null,"Value",null,null,"Getalswaarde"]
[null,null,null,"Comments",null,null,"Opmerkingen"]
[null,null,null,"Type",null,null,"Type"]
[null,null,null,"Result expressed as",null,null,"Resultaat uitgedrukt als"]
[null,null,null,"Energy carrier",null,null,"Energiedrager"]
[]
[null,null,null,"Conversion",null,null,"Conversie"]
[null,null,null,"Type",null,null,"Type"]
[null,null,null,"Unit",null,null,"Eenheid"]
[null,null,null,"Input data",null,null,"invoergegevens"]
[null,null,null,"Results",null,null,"Resultaten"]
[null,null,null,"policy related",null,null,"beleidsgerelateerd"]
[null,null,null,"not calculated",null,null,"niet berekend"]
[null,null,null,"not provided",null,null,"niet in voorzien"]
[null,null,null,"n.a.",null,null,"n.v.t."]
[null,null,null,"implicitly calculated as part of",null,null,"impliciet verrekend als onderdeel van"]
[null,null,null,"each generator can have it's own conversion factor",null,null,"elke opwekker kan eigen conversiefactor hebben"]
[null,null,null,"due to many influencing factors the contribution can only be calculated as the difference between a calculation with the renewable energy provision and with a conventional reference provision (as a \"black box\") ",null,null,"wegens vele invloedsfactoren kan de bijdrage uitsluitend berekend worden als het verschil tussen berekening met de duurzeme voorziening en met een conventionele referentievoorziening (als een \"black box\")"]
[null,null,null,"matrix",null,null,"matrix"]
[null,null,null,"breakdown",null,null,"uitsplitsing"]
[null,null,null,"absolute",null,null,"absolute"]
[null,null,null,"relative",null,null,"relatieve"]
[null,null,null,"values",null,null,"waarden"]
[]
[]
[]
[null,null,null,"Test calculation 1",null,null,"Test calculation 1",null,null,null,null,null,null,null,{"$f":"INDEX(D132:N132,,_language)","v":"Test calculation 1"}]
[null,null,null,"Test calculation 2",null,null,"Test calculation 2",null,null,null,null,null,null,null,{"$f":"INDEX(D133:N133,,_language)","v":"Test calculation 2"}]
[null,null,null,"Test calculation 3",null,null,"Test calculation 3",null,null,null,null,null,null,null,{"$f":"INDEX(D134:N134,,_language)","v":"Test calculation 3"}]
[null,null,null,"Calculation example",null,null,"Calculation example",null,null,null,null,null,null,null,{"$f":"INDEX(D135:N135,,_language)","v":"Calculation example"}]
[null,null,null,"OK","Not yet available!","Not yet available!","OK","Not yet available!","Not yet available!","Not yet available!","Not yet available!","Not yet available!","Not yet available!","Not yet available!"]
[]
[null,null,null,"Non renewable primary energy factor",null,null,"Non renewable primary energy factor"]
[null,null,null,"Renewable primary energy factor",null,null,"Renewable primary energy factor"]
[null,null,null,"Total primary energy factor",null,null,"Total primary energy factor"]
[]
[]
[]
[]
[null,null,null,"gas",null,null,"gas"]
[null,null,null,"oil",null,null,"oil"]
[null,null,null,"coal",null,null,"coal"]
[null,null,null,"wood",null,null,"wood"]
[null,null,null,"biomass",null,null,"biomass"]
[null,null,null,"custom",null,null,"custom"]
[null,null,null,"District heating",null,null,"District heating"]
[null,null,null,"District cooling",null,null,"District cooling"]
[null,null,null,"Environment heat",null,null,"Environment heat"]
[null,null,null,"Rejected heat"]
[null,null,null,"Delivered electricity from the grid",null,null,"Delivered electricity from the grid"]
[null,null,null,"Exported electricity by CHP",null,null,"Exported electricity by CHP"]
[null,null,null,"Exported electricity by PV",null,null,"Exported electricity by PV"]
[null,null,null,"Conversion factor for exported thermal energy",null,null,"Conversion factor for exported thermal energy"]
[null,null,null,"Exported electricity to the grid",null,null,"Exported electricity to the grid"]
[null,null,null,"Redelivered electricity",null,null,"Redelivered electricity"]
[]
[]
[]
[null,null,null,"red: input (unlocked)",null,null,"red: input (unlocked)"]
[null,null,null,"purple: mixed technical / policy choice",null,null,"purple: mixed technical / policy choice"]
[null,null,null,"black: calculated using the equations",null,null,"black: calculated using the equations"]
[null,null,null,"Energy unit",null,null,"Energy unit"]
[null,null,null,"Case shown",null,null,"Case shown"]
[null,null,null,"Worked out example of",null,null,"Worked out example of"]
[null,null,null," full set of equations overall energy performance",null,null," full set of equations overall energy performance"]
[]
[]
[]
[null,null,null,"Raw CO2 conversion factors",null,null,"Raw CO2 conversion factors"]
[null,null,null,"Adapted CO2 conversion factor",null,null,"Adapted CO2 conversion factor"]
[null,null,null,"CO2 Unit conversion table",null,null,"CO2 Unit conversion table"]
[null,null,null,"From    to --> ",null,null,"From            to --> "]
[null,null,null,"Unit index",null,null,"Unit index"]
[]
[]
[]
[null,null,null,"Heating system efficiency except generation",null,null,"Heating system efficiency except generation"]
[null,null,null,"Cooling system efficiency except generation"]
[null,null,null,"Dhw system efficiency except generation"]
[null,null,null,"Generation output for dhw",null,null,"Generation output for dhw"]
[null,null,null,"Maximum thermal solar contribution ",null,null,"Maximum thermal solar contribution "]
[null,null,null,"Base maximum thermal solar contribution",null,null,"Base maximum thermal solar contribution"]
[null,null,null,"Thermal solar contribution multiplier"]
[null,null,null,"PV solar contribution multiplier"]
[null,null,null,"PV solar max contribution  per time step"]
[null,null,null,"PV solar contribution profile"]
[null,null,null,"PV electric generation"]
[null,null,null,"Solar thermal efficiency"]
[null,null,null,"Solar delivered energy"]
[null,null,null,"Free cooling contribution"]
[null,null,null,"Thermal solar output to dhw ",null,null,"Thermal solar output to dhw "]
[null,null,null,"Heat generator output for dhw",null,null,"Heat generator output for dhw"]
[null,null,null,"Heating generation output for heating and hum",null,null,"Heat generator output for heating and hum"]
[null,null,null,"Cooling generation output for cooling and dhum",null,null,"Cooling generator output for cooling and dhum"]
[null,null,null,"Heating system auxiliaries except generation",null,null,"Heating system auxiliaries except generation"]
[null,null,null,"Cooling system auxiliaries except generation",null,null,"Cooling system auxiliaries except generation"]
[null,null,null,"Dhw system auxiliaries except generation",null,null,"Dhw system auxiliaries except generation"]
[null,null,null,"Thermal solar auxiliaries",null,null,"Thermal solar auxiliaries"]
[null,null,null,"Heat generator output for heating, hum and dhw",null,null,"Heat generator output for heating, hum and dhw"]
[null,null,null,"Cogenerator max output",null,null,"Cogenerator max output"]
[null,null,null,"Cogenerator heat output",null,null,"Cogenerator heat output"]
[null,null,null,"Cogenerator thermal efficiency",null,null,"Cogenerator thermal efficiency"]
[null,null,null,"Cogenerator electric efficiency",null,null,"Cogenerator electric efficiency"]
[null,null,null,"Cogenerator fuel",null,null,"Cogenerator fuel"]
[null,null,null,"Cogenerator input",null,null,"Cogenerator input"]
[null,null,null,"Cogenerator electric output",null,null,"Cogenerator electric output"]
[]
[null,null,null,"Remaining heat to be generated",null,null,"Remaining heat to be generated"]
[null,null,null,"Heat pump maximum output",null,null,"Heat pump maximum output"]
[null,null,null,"COP",null,null,"COP"]
[null,null,null,"Heat pump fuel",null,null,"Heat pump fuel"]
[null,null,null,"Heat pump output",null,null,"Heat pump output"]
[null,null,null,"Heat pump input",null,null,"Heat pump input"]
[null,null,null,"Heat pump auxiliaries",null,null,"Heat pump auxiliaries"]
[null,null,null,"Environmental heat",null,null,"Environmental heat"]
[null,null,null,"Boiler heat output",null,null,"Boiler heat output"]
[null,null,null,"Boiler fuel",null,null,"Boiler fuel"]
[null,null,null,"Boiler efficiency",null,null,"Boiler efficiency"]
[null,null,null,"Boiler auxiliary energy",null,null,"Boiler auxiliary energy"]
[null,null,null,"Boiler input",null,null,"Boiler input"]
[]
[null,null,null,"Chiller energy carrier",null,null,"Chiller energy carrier"]
[null,null,null,"Chiller EER",null,null,"Chiller EER"]
[null,null,null,"Chiller auxiliary energy",null,null,"Chiller auxiliary energy"]
[null,null,null,"Chiller input",null,null,"Chiller input"]
[null,null,null,"Chiller rejected heat",null,null,"Chiller rejected heat"]
[null,null,null,"Ventilation electricity use"]
[null,null,null,"Lighting electricity use"]
[null,null,null,"Non EPBD electricity use"]
[]
[]
[null,null,null,"Heating need"]
[null,null,null,"Cooling need"]
[null,null,null,"DHW need"]
[]
[null,null,null,"Electric energy balance",null,null,"Electric energy balance"]
[null,null,null,"Total EPBD uses",null,null,"Total EPBD uses"]
[null,null,null,"Total non EPBD uses",null,null,"Non EPBD uses"]
[null,null,null,"National option: derate electric production for non EPBD uses",null,null,"National option: derate electric production for non EPBD uses"]
[null,null,null,"Derated PV contribution",null,null,"Derated PV contribution"]
[null,null,null,"Derated CHP contribution"]
[null,null,null,"Valid on-site electric energy for EPBD uses"]
[null,null,null,"On site electricity used in the same time step",null,null,"On site electricity used in the same time step"]
[null,null,null,"Not used delivered electric energy"]
[null,null,null,"Not used exported PV electric energy"]
[null,null,null,"Not used exported CHP electric energy"]
[null,null,null,"Redelivered electricity"]
[null,null,null,"Temp. exported electricity by PV"]
[null,null,null,"Temp. exported electricity by CHP"]
[null,null,null,"Temp. Exported electricity"]
[null,null,null,"Grid delivered electricity"]
[null,null,null,"Grid exported electricity"]
[null,null,null,"Not used exported electricity"]
[null,null,null,"Redelivered PV electricity"]
[null,null,null,"Redelivered CHP electricity"]
[null,null,null,"Used CHP electricity"]
[null,null,null,"Used PV electricity"]
[null,null,null,"Grid exported PV electricity"]
[null,null,null,"Grid exported CHP electricity"]
[]
[null,null,null,"CONVERSION FACTOR SELECTION"]
[null,null,null,"National option: select time step of balance"]
[null,null,null,"Yearly balance"]
[null,null,null,"Time-step balance "]
[]
[null,null,null,"Average electricity non renewable factor"]
[null,null,null,"Average electricity total factor"]
[]
[null,null,null,"Solar radiation"]
[null,null,null,"Delivered solar radiation"]
[null,null,null,"Solar PV conversion efficiency"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Primary energy factors selection"]
[null,null,null,"Non renewable"]
[null,null,null,"Total"]
[]
[null,null,null,"PRIMARY ENERGY CALCULATION, PER ENERGY CARRIER "]
[]
[]
[null,null,null,"Boiler input"]
[null,null,null,"Heat pump input"]
[]
[null,null,null,"Delivered energy carriers other than electricity"]
[null,null,null,"Delivered gas"]
[null,null,null,"Delivered oil"]
[null,null,null,"Delivered coal"]
[null,null,null,"Delivered wood"]
[null,null,null,"Delivered biomass"]
[null,null,null,"Delivered custom"]
[null,null,null,"Delivered district heating"]
[null,null,null,"Delivered district cooling"]
[null,null,null,"Delivered environment heat"]
[null,null,null,"Delivered solar radiation"]
[]
[null,null,null,"Non renewable primary energy"]
[null,null,null,"Electricity"]
[null,null,null,"Total non renewable primary energy"]
[]
[null,null,null,"Total primary energy"]
[null,null,null,"Total total primary energy"]
[null,null,null,"Renewable primary energy"]
[null,null,null,"Total renewable  primary energy"]
[]
[null,null,null,"PRIMARY ENERGY CALCULATION, PER GENERATOR"]
[null,null,null,"Energy carrier"]
[null,null,null,"Non renewable factor"]
[null,null,null,"Total factor"]
[null,null,null,"Auxiliary energy"]
[null,null,null,"Non renewable primary energy"]
[null,null,null,"Total primary energy"]
[]
[null,null,null,"Thermal solar delivered energy"]
[]
[null,null,null,"PV delivered solar radiation"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Non renewable primary energy excluding cogen"]
[null,null,null,"Total primary energy excluding cogen"]
[null,null,null,"Average electricity non renewable factor excluding cogen"]
[null,null,null,"Average electricity total factor excluding cogen"]
[]
[null,null,null,"Other auxiliaries"]
[null,null,null,"Total other auxiliaries"]
[]
[null,null,null,"Primary energy attribution to services"]
[]
[null,null,null,"National option: separate CHP exported energy accounting"]
[]
[null,null,null,"Non renewable primary energy in charge of electricity"]
[null,null,null,"Total primary energy for CHP electricity"]
[]
[]
[]
[]
[null,null,null,"Interval to show"]
[null,null,null,"Year"]
[null,null,null,"Time-step 1"]
[null,null,null,"Time-step 2"]
[null,null,null,"Time-step 3"]
[null,null,null,"Time-step 4"]
[null,null,null,"Time-step 5"]
[null,null,null,"Time-step 6"]
[null,null,null,"Time-step 7"]
[null,null,null,"Time-step 8"]
[null,null,null,"Time-step 9"]
[null,null,null,"Time-step 10"]
[null,null,null,"Time-step 11"]
[null,null,null,"Time-step 12"]
[null,null,null,"building-part"]
[null,null,null,"Building energy needs"]
[null,null,null,"heating"]
[null,null,null,"hot water"]
[null,null,null,"humidification"]
[null,null,null,"cooling"]
[null,null,null,"dehumidification"]
[null,null,null,"ventilation"]
[null,null,null,"lighting"]
[null,null,null,"transport (people) in bldng"]
[null,null,null,"appliances"]

{"sheet":"Diagram_NEW","index":3,"n_rows":58,"n_cols":56,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"version:",null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"ISO_DIS_52000-1_SS_2015_05_13.xlsm"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D349:M349,1,_language)","v":"Interval to show"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Displayed time-step",null,null,null,null,null,null,null,null,null,"Heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,{"$f":"+ConvFactors!B1","v":"Choose your language at sheet \"Language\""},null,null,null,null,null,null,null,null,null,null,null,"<-- Not yet functional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,"Cool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D351:M351,1,_language)","v":"Time-step 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D352:M352,1,_language)","v":"Time-step 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D353:M353,1,_language)","v":"Time-step 3"}]
[null,{"$f":"+Base_calc!N16","v":1},{"$f":"+Base_calc!J15","v":"Boiler + thermal solar + cooling"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D354:M354,1,_language)","v":"Time-step 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D355:M355,1,_language)","v":"Time-step 5"}]
[null,null,null,"PRIMARY  ENERGY BALANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPBD services",null,null,null,null,null,{"$f":"INDEX(Language!D356:M356,1,_language)","v":"Time-step 6"}]
[null,null,null,"Conversion factor set:",{"$f":"Base_calc!J935","v":"CEN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"by generator",null,null,null,null,null,null,null,"Generation subsystems",null,null,null,null,null,"Thermal and electric energy dispatching",null,null,null,null,null,null,null,"Systems, except generation QX,ngen,in)",null,null,null,null,null,null,{"$f":"INDEX(Language!$D$364:$M$364,1,_language)","v":"Building energy needs"},null,null,null,null,null,{"$f":"INDEX(Language!D357:M357,1,_language)","v":"Time-step 7"}]
[null,null,"Energy carrier","Delivered","fP,tot","EP,tot","fP,ren","EP,ren","fP,nren","EP,nren",null,null,null,null,null,null,null,null,null,null,"Type","kWh",null,null,null,null,"Thermal solar",null,"Nren eff.",null,"Tot eff.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heating",null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Language!D360:M360,1,_language)","v":"Time-step 10"}]
[null,null,null,{"$f":"_En_unit","v":"kWh"},null,{"$f":"_En_unit","v":"kWh"},null,{"$f":"_En_unit","v":"kWh"},null,{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,"Ren",null,null,null,null,null,{"$f":"+BD17","v":1},"Input",null,null,"Output",null,null,null,null,null,null,null,null,null,null,null,null,null,"Input",{"$f":"INDEX(Base_calc!$J$92:$J$104,Diagram_NEW!$AC$4)","v":10625},{"$f":"_En_unit","v":"kWh"},null,"Heating",{"$f":"INDEX(Base_calc!$J$18:$J$30,Diagram_NEW!$AC$4)","v":8500},{"$f":"_En_unit","v":"kWh"},null,null,100,null,{"$f":"INDEX(Language!D361:M361,1,_language)","v":"Time-step 11"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nren",null,null,null,null,null,"solar",{"$f":"INDEX(Base_calc!$J$229:$J$241,Diagram_NEW!$AC$4)","v":1042.3529411764705},{"$f":"_En_unit","v":"kWh"},null,"Thermal",{"$f":"INDEX(Base_calc!$J$200:$J$212,Diagram_NEW!$AC$4)","v":886},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,{"$f":"+AF13","v":886},null,null,null,null,null,"Aux",{"$f":"INDEX(Base_calc!$J$106:$J$118,Diagram_NEW!$AC$4)","v":318.75},{"$f":"_En_unit","v":"kWh"},null,"Humidif.",{"$f":"INDEX(Base_calc!$J$44:$J$56,Diagram_NEW!$AC$4)","v":0},{"$f":"_En_unit","v":"kWh"},null,null,{"$f":"+BB12/100","v":1},null,{"$f":"INDEX(Language!D362:M362,1,_language)","v":"Time-step 12"}]
[null,null,"Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,"aux",{"$f":"INDEX(Base_calc!$J$215:$J$227,Diagram_NEW!$AC$4)","v":26.58},{"$f":"_En_unit","v":"kWh"}]
[null,null,"oil",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boiler",null,"Nren eff.",null,"Tot eff.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DHW"]
[null,null,"coal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ren",null,null,null,null,null,null,"Input",null,null,"Output",null,null,null,null,null,null,null,{"$f":"INDEX(Base_calc!$J$242:$J$254,Diagram_NEW!$AC$4)","v":1514},null,null,null,null,null,"Input",{"$f":"INDEX(Base_calc!$J$119:$J$131,Diagram_NEW!$AC$4)","v":2400},{"$f":"_En_unit","v":"kWh"},null,"Dhw ",{"$f":"INDEX(Base_calc!$J$31:$J$43,Diagram_NEW!$AC$4)","v":1800},{"$f":"_En_unit","v":"kWh"},null,null,100,null,100]
[null,null,"wood",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nren",null,null,null,null,null,{"$f":"+Base_calc!J410","v":"gas"},{"$f":"INDEX(Base_calc!$J$412:$J$424,Diagram_NEW!$AC$4)","v":11965.555555555555},{"$f":"_En_unit","v":"kWh"},null,"Thermal",{"$f":"INDEX(Base_calc!$J$389:$J$401,Diagram_NEW!$AC$4)","v":10769},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,"EPB",null,"Aux",{"$f":"INDEX(Base_calc!$J$133:$J$145,Diagram_NEW!$AC$4)","v":48},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,{"$f":"+BB16/100","v":1},null,{"$f":"+BD16/100","v":1}]
[null,null,"biomass",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,"aux",{"$f":"INDEX(Base_calc!$J$426:$J$438,Diagram_NEW!$AC$4)","v":358.96666666666664},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Base_calc!$J$612:$J$624,Diagram_NEW!$AC$4)","v":2327.4395238095235}]
[null,null,"custom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat pump",null,"Nren eff.",null,"Tot eff.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"_En_unit","v":"kWh"},null,null,"Cooling"]
[null,null,"District heating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ren",null,null,null,null,null,{"$f":"+BD24","v":1},"Input",null,null,"Output",null,null,null,null,null,null,null,null,null,null,null,null,null,"Input",{"$f":"INDEX(Base_calc!$J$146:$J$158,Diagram_NEW!$AC$4)","v":1357.1428571428571},{"$f":"_En_unit","v":"kWh"},null,"Cooling",{"$f":"INDEX(Base_calc!$J$57:$J$69,Diagram_NEW!$AC$4)","v":950},{"$f":"_En_unit","v":"kWh"},null,null,100,null,100]
[null,null,"District cooling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nren",null,null,null,null,null,{"$f":"+Base_calc!J334","v":"el"},{"$f":"INDEX(Base_calc!$J$349:$J$361,Diagram_NEW!$AC$4)","v":120.00000000000001},{"$f":"_En_unit","v":"kWh"},null,"Thermal",{"$f":"INDEX(Base_calc!$J$336:$J$348,Diagram_NEW!$AC$4)","v":360},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,"Aux",{"$f":"INDEX(Base_calc!$J$160:$J$172,Diagram_NEW!$AC$4)","v":27.142857142857142},{"$f":"_En_unit","v":"kWh"},null,"Dehum",{"$f":"INDEX(Base_calc!$J$70:$J$82,Diagram_NEW!$AC$4)","v":0},{"$f":"_En_unit","v":"kWh"},null,null,{"$f":"+BB20/100","v":1},null,{"$f":"+BD20/100","v":1}]
[null,null,"Env. heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,"env",{"$f":"INDEX(Base_calc!$J$376:$J$388,Diagram_NEW!$AC$4)","v":239.99999999999994},{"$f":"_En_unit","v":"kWh"}]
[null,null,"Solar radiation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aux",{"$f":"INDEX(Base_calc!$J$363:$J$375,Diagram_NEW!$AC$4)","v":18},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Rejected heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ren",null,null,null,null,null,"Cogenerator",null,"Nren eff.",null,"Tot eff.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilation",{"$f":"INDEX(Base_calc!$J$485:$J$497,Diagram_NEW!$AC$4)","v":600},{"$f":"_En_unit","v":"kWh"},null,null,null,null,{"$f":"+BD23/100","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nren",null,null,null,null,null,{"$f":"+BD21","v":1},"Input",null,null,"Output"]
[null,null,"Delivered electr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,{"$f":"+Base_calc!J277","v":"gas"},{"$f":"INDEX(Base_calc!$J$291:$J$303,Diagram_NEW!$AC$4)","v":1836.363636363636},{"$f":"_En_unit","v":"kWh"},null,"Thermal",{"$f":"INDEX(Base_calc!$J$278:$J$290,Diagram_NEW!$AC$4)","v":1010},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lighting",{"$f":"INDEX(Base_calc!$J$498:$J$510,Diagram_NEW!$AC$4)","v":240},{"$f":"_En_unit","v":"kWh"},null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aux",0,{"$f":"_En_unit","v":"kWh"},null,"el",{"$f":"INDEX(Base_calc!$J$304:$J$316,Diagram_NEW!$AC$4)","v":642.72727272727275},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BD26/100","v":1}]
[null,null,"PV del,el,rdel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ren",null,null,null,null,null,"Chiller",null,"Nren eff.",null,"Tot eff.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",null,{"$f":"_En_unit","v":"kWh"}]
[null,null,"CHP,del,el,rdel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nren",null,null,null,null,null,null,"Input",null,null,"Output"]
[null,null,"PV del,el,used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,{"$f":"+Base_calc!J444","v":"el"},{"$f":"INDEX(Base_calc!$J$445:$J$457,Diagram_NEW!$AC$4)","v":542.85714285714278},{"$f":"_En_unit","v":"kWh"},null,"Cooling",{"$f":"+AT20+AT21","v":1384.2857142857142},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Appliances",{"$f":"INDEX(Base_calc!$J$511:$J$523,Diagram_NEW!$AC$4)","v":0},{"$f":"_En_unit","v":"kWh"}]
[null,null,"CHP,del,el,used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rej",{"$f":"INDEX(Base_calc!$J$472:$J$484,Diagram_NEW!$AC$4)","v":1927.1428571428571},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ren",null,null,null,null,null,"aux",{"$f":"INDEX(Base_calc!$J$459:$J$471,Diagram_NEW!$AC$4)","v":27.142857142857142},{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,"CHP,nEP,us",null,{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,null,"NON EPBD services",null,null,null,{"$f":"+BB31/100","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nren",null,null,null,null,null,"Photovoltaic",null,"Nren eff.",null,"Tot eff.",null,null,null,null,null,"PV,nEP,us",null,{"$f":"_En_unit","v":"kWh"},null,null,null,null,null,null,null,null,null,"Non EPBD",{"$f":"INDEX(Base_calc!$J$626:$J$638,Diagram_NEW!$AC$4)","v":0},{"$f":"_En_unit","v":"kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,{"$f":"+BD27","v":1},"Input",null,null,"Output"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal",0,{"$f":"_En_unit","v":"kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solar",{"$f":"INDEX(Base_calc!$J$565:$J$577,Diagram_NEW!$AC$4)","v":2205},{"$f":"_En_unit","v":"kWh"},null,"el_prod",{"$f":"INDEX(Base_calc!$J$552:$J$564,Diagram_NEW!$AC$4)","v":2205},{"$f":"_En_unit","v":"kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aux",0,{"$f":"_En_unit","v":"kWh"},null,"el_EPBD",{"$f":"INDEX(Base_calc!$J$647:$J$659,Diagram_NEW!$AC$4)","v":2205},{"$f":"_En_unit","v":"kWh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other electricity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"del,grid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV,del,rdel"]
[null,null,"Average el.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP,del,rdel"]
[null,null,"Avg. el. without CHP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV,del,used"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP,del,used"]
[null,"BALANCE (EP)",null,null,null,{"$f":"SUM(F14:F31)-SUM(F48:F53)","v":0},null,{"$f":"SUM(H14:H31)-SUM(H48:H53)","v":0},null,{"$f":"SUM(J14:J31)-SUM(J48:J53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immediate use"]
[null,null,"Energy carrier","Exported","fP,tot","EP,tot","fP,ren","EP,ren","fP,nren","EP,nren"]
[null,null,null,{"$f":"_En_unit","v":"kWh"},null,{"$f":"_En_unit","v":"kWh"},null,{"$f":"_En_unit","v":"kWh"},null,{"$f":"_En_unit","v":"kWh"}]
[null,null,"CHP exp,used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP,exp,used"]
[null,null,"PV exp,used",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV,exp,used "]
[null,null,"CHP temp exp el",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP,exp,tmp "]
[null,null,"PV temp exp el",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV,exp,tmp "]
[null,null,"CHP exp. elec.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP,exp,grid"]
[null,null,"PV exp. elec.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV,exp,grid"]
[]
[]
[null,"Exceeding energy"]
[]
[null,null,"RER",null,null,{"$f":"+H44/F44","v":{"$error":"#DIV/0!"}}]

{"sheet":"Base_calc","index":4,"n_rows":1349,"n_cols":39,"rows_kept":1349,"cut":false,"hidden":false,"merged":[[8,2,9,2],[174,14,185,14]]}
[null,"Dick van Dijk, TNO (NL)","File name",{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"ISO_DIS_52000-1_SS_2015_05_13.xlsm"}]
[null,"Laurent Socal"]
[null,{"$f":"INDEX(Language!$D$169:$M$169,1,_language)","v":"Worked out example of"},{"$f":"INDEX(Language!$D$164:$M$164,1,_language)","v":"red: input (unlocked)"}]
[null,{"$f":"INDEX(Language!$D$170:$M$170,1,_language)","v":" full set of equations overall energy performance"},"yellow: input data"]
[null,null,{"$f":"INDEX(Language!$D$166:$M$166,1,_language)","v":"black: calculated using the equations"}]
[null,"CHOOSE LANGUAGE:",{"$f":"INDEX(Language!$D$167:$M$167,1,_language)","v":"Energy unit"},{"$f":"INDEX(AM19:AM20,I6)","v":"kWh"},null,null,null,null,2]
[null,1]
[null,"-- Not yet functional --"]
[null,{"$f":"INDEX(Language!$D$136:$M$136,1,_language)","v":"OK"},{"$f":"INDEX(Language!$D$168:$M$168,1,_language)","v":"Case shown"},null,"<-- \"Calculation  example\" shall be selected "]
[null,null,null,null,null,null,null,"This value shall be 4 to control values via the diagram -->",4]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,85)","v":{"$error":"#N/A"}},{"$f":"IF(_case_en=4,\"Calculation example shown\",\"NOT RELEVANT\")","v":"Calculation example shown"}]
[null,"time step numbers",{"$f":"IF(_case_en=4,\"from the diagram\",\"\")","v":"from the diagram"}]
[]
[null,{"$f":"INDEX(Language!$D$102:$N$102,1,_language)","v":"Description"},{"$f":"INDEX(Language!$D$103:$N$103,1,_language)","v":"Symbol"},{"$f":"INDEX(Language!$D$110:$N$110,1,_language)","v":"Energy carrier"},"Aux 1","Aux 2",null,null,{"$f":"INDEX(Language!$D$105:$N$105,1,_language)","v":"Unit"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$107:$N$107,1,_language)","v":"Comments"},null,null,"Value","Value","Value"]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(K15:N15,,_case_en)","v":"Boiler + thermal solar + cooling"},{"$f":"+Language!O132","v":"Test calculation 1"},{"$f":"+Language!O133","v":"Test calculation 2"},{"$f":"+Language!O134","v":"Test calculation 3"},{"$f":"INDEX(R15:AC15,1,N$16)","v":"Boiler + thermal solar + cooling"},null,null,null,"Boiler + thermal solar + cooling","Heat pump and PV with cooling","Cogen without cooling","CASEx","CASEx","CASEx","CASEx","CASEx","CASEx","CASEx","CASEx","Last case",null,null,null,null,null,null,"case list below for selection"]
[null,{"$f":"INDEX(Language!$D$115:$M$115,1,_language)","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,1,"Case selection: takes input from the array on the right",null,null,1,{"$f":"COLUMNS($R$16:S16)","v":2},{"$f":"COLUMNS($R$16:T16)","v":3},{"$f":"COLUMNS($R$16:U16)","v":4},{"$f":"COLUMNS($R$16:V16)","v":5},{"$f":"COLUMNS($R$16:W16)","v":6},{"$f":"COLUMNS($R$16:X16)","v":7},{"$f":"COLUMNS($R$16:Y16)","v":8},{"$f":"COLUMNS($R$16:Z16)","v":9},{"$f":"COLUMNS($R$16:AA16)","v":10},{"$f":"COLUMNS($R$16:AB16)","v":11},{"$f":"COLUMNS($R$16:AC16)","v":12}]
[null,{"$f":"INDEX(Language!$D$7:$M$7,1,_language)","v":"energy needs"}]
[null,{"$f":"\"      \"&INDEX(Language!$D$237:$M$237,1,_language)","v":"      Heating need"},"QH;nd",{"$f":"INDEX(E18:H18,,_case_en)","v":"th_y"},"th_y","th_y","th_y","th_y",{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K18:N18,,_case_en)","v":8500},{"$f":"SUM(K19:K30)","v":8500},{"$f":"SUM(L19:L30)","v":8500},{"$f":"SUM(M19:M30)","v":8500},{"$f":"SUM(N19:N30)","v":8500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_y"]
[null,null,"  QH;nd,1","th_t1","th_t1","th_t1","th_t1","th_t1","kWh",2000,2000,2000,2000,{"$f":"INDEX(R19:AC19,1,N$16)*Diagram_NEW!$BB$13","v":2000},null,null,null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,null,"_t1",null,null,{"$f":"IF(_case_en=4,AJ19,\"NOT RELEVANT\")","v":"Boiler + thermal solar + cooling"},{"$f":"+R15","v":"Boiler + thermal solar + cooling"},null,null,"MJ"]
[null,null,"  QH;nd,2","th_t2","th_t2","th_t2","th_t2","th_t2","kWh",1500,1500,1500,1500,{"$f":"INDEX(R20:AC20,1,N$16)*Diagram_NEW!$BB$13","v":1500},null,null,null,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,null,null,"_t2",null,null,"Heat pump and PV with cooling",{"$f":"+S15","v":"Heat pump and PV with cooling"},null,null,"kWh"]
[null,null,"  QH;nd,3","th_t3","th_t3","th_t3","th_t3","th_t3","kWh",1000,1000,1000,1000,{"$f":"INDEX(R21:AC21,1,N$16)*Diagram_NEW!$BB$13","v":1000},null,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,null,null,"_t3",null,null,"Cogen without cooling",{"$f":"+T15","v":"Cogen without cooling"}]
[null,null,"  QH;nd,4","th_t4","th_t4","th_t4","th_t4","th_t4","kWh",500,500,500,500,{"$f":"INDEX(R22:AC22,1,N$16)*Diagram_NEW!$BB$13","v":500},null,null,null,500,500,500,500,500,500,500,500,500,500,500,500,null,null,"_t4",null,null,"CASEx",{"$f":"+U15","v":"CASEx"}]
[null,null,"  QH;nd,5","th_t5","th_t5","th_t5","th_t5","th_t5","kWh",0,null,null,null,{"$f":"INDEX(R23:AC23,1,N$16)*Diagram_NEW!$BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_t5",null,null,"CASEx",{"$f":"+V15","v":"CASEx"}]
[null,null,"  QH;nd,6","th_t6","th_t6","th_t6","th_t6","th_t6","kWh",0,null,null,null,{"$f":"INDEX(R24:AC24,1,N$16)*Diagram_NEW!$BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_t6",null,null,"CASEx",{"$f":"+W15","v":"CASEx"}]
[null,null,"  QH;nd,7","th_t7","th_t7","th_t7","th_t7","th_t7","kWh",0,null,null,null,{"$f":"INDEX(R25:AC25,1,N$16)*Diagram_NEW!$BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_t7",null,null,"CASEx",{"$f":"+X15","v":"CASEx"}]
[null,null,"  QH;nd,8","th_t8","th_t8","th_t8","th_t8","th_t8","kWh",0,null,null,null,{"$f":"INDEX(R26:AC26,1,N$16)*Diagram_NEW!$BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_t8",null,null,"CASEx",{"$f":"+Y15","v":"CASEx"}]
[null,null,"  QH;nd,9","th_t9","th_t9","th_t9","th_t9","th_t9","kWh",0,null,null,null,{"$f":"INDEX(R27:AC27,1,N$16)*Diagram_NEW!$BB$13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"_t9",null,null,"CASEx",{"$f":"+Z15","v":"CASEx"}]
[null,null,"  QH;nd,10","th_t10","th_t10","th_t10","th_t10","th_t10","kWh",600,600,600,600,{"$f":"INDEX(R28:AC28,1,N$16)*Diagram_NEW!$BB$13","v":600},null,null,null,600,600,600,600,600,600,600,600,600,600,600,600,null,null,"_t10",null,null,"CASEx",{"$f":"+AA15","v":"CASEx"}]
[null,null,"  QH;nd,11","th_t11","th_t11","th_t11","th_t11","th_t11","kWh",1300,1300,1300,1300,{"$f":"INDEX(R29:AC29,1,N$16)*Diagram_NEW!$BB$13","v":1300},null,null,null,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,null,null,"_t11",null,null,"CASEx",{"$f":"+AB15","v":"CASEx"}]
[null,null,"  QH;nd,12","th_t12","th_t12","th_t12","th_t12","th_t12","kWh",1600,1600,1600,1600,{"$f":"INDEX(R30:AC30,1,N$16)*Diagram_NEW!$BB$13","v":1600},null,null,null,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,1600,null,null,"_t12",null,null,"Last case",{"$f":"+AC15","v":"Last case"}]
[null,{"$f":"\"      \"&INDEX(Language!$D$10:$M$10,1,_language)","v":"      hot water"},"QW;nd","th_y","th_y","th_y","th_y","th_y","kWh",1800,{"$f":"SUM(K32:K43)","v":6000},{"$f":"SUM(L32:L43)","v":6000},{"$f":"SUM(M32:M43)","v":6000},{"$f":"SUM(N32:N43)","v":1800}]
[null,null,"   QW;nd,1","th_t1","th_t1","th_t1","th_t1","th_t1","kWh",150,500,500,500,{"$f":"INDEX(R32:AC32,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,2","th_t2","th_t2","th_t2","th_t2","th_t2","kWh",150,{"$f":"+K32","v":500},{"$f":"+L32","v":500},{"$f":"+M32","v":500},{"$f":"INDEX(R33:AC33,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,3","th_t3","th_t3","th_t3","th_t3","th_t3","kWh",150,500,500,500,{"$f":"INDEX(R34:AC34,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,4","th_t4","th_t4","th_t4","th_t4","th_t4","kWh",150,500,500,500,{"$f":"INDEX(R35:AC35,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,5","th_t5","th_t5","th_t5","th_t5","th_t5","kWh",150,500,500,500,{"$f":"INDEX(R36:AC36,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,6","th_t6","th_t6","th_t6","th_t6","th_t6","kWh",150,500,500,500,{"$f":"INDEX(R37:AC37,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,7","th_t7","th_t7","th_t7","th_t7","th_t7","kWh",150,500,500,500,{"$f":"INDEX(R38:AC38,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,8","th_t8","th_t8","th_t8","th_t8","th_t8","kWh",150,500,500,500,{"$f":"INDEX(R39:AC39,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,9","th_t9","th_t9","th_t9","th_t9","th_t9","kWh",150,500,500,500,{"$f":"INDEX(R40:AC40,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,10","th_t10","th_t10","th_t10","th_t10","th_t10","kWh",150,500,500,500,{"$f":"INDEX(R41:AC41,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,11","th_t11","th_t11","th_t11","th_t11","th_t11","kWh",150,500,500,500,{"$f":"INDEX(R42:AC42,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW;nd,12","th_t12","th_t12","th_t12","th_t12","th_t12","kWh",150,500,500,500,{"$f":"INDEX(R43:AC43,1,N$16)*Diagram_NEW!$BB$17","v":150},null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,{"$f":"\"      \"&INDEX(Language!$D$11:$M$11,1,_language)&\" \"&INDEX(Language!$D$18:$M$18,1,_language)","v":"      humidification if not included in heating"},"Qhum;nd","th_y","th_y","th_y","th_y","th_y","kWh",0,{"$f":"SUM(K45:K56)","v":0},{"$f":"SUM(L45:L56)","v":0},{"$f":"SUM(M45:M56)","v":0},{"$f":"SUM(N45:N56)","v":0}]
[null,null,"   Qhum;nd,1","th_t1","th_t1","th_t1","th_t1","th_t1","kWh",0,0,0,0,{"$f":"INDEX(R45:AC45,1,N$16)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,2","th_t2","th_t2","th_t2","th_t2","th_t2","kWh",0,{"$f":"+K45","v":0},{"$f":"+L45","v":0},{"$f":"+M45","v":0},0,null,null,null,{"$f":"+R45","v":0},{"$f":"+S45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,3","th_t3","th_t3","th_t3","th_t3","th_t3","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,4","th_t4","th_t4","th_t4","th_t4","th_t4","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,5","th_t5","th_t5","th_t5","th_t5","th_t5","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,6",{"$f":"INDEX(E50:H50,,_case_en)","v":"th_t6"},"th_t6","th_t6","th_t6","th_t6","kWh",{"$f":"INDEX(K50:N50,,_case_en)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,7","th_t7","th_t7","th_t7","th_t7","th_t7","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,8","th_t8","th_t8","th_t8","th_t8","th_t8","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,9","th_t9","th_t9","th_t9","th_t9","th_t9","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,10","th_t10","th_t10","th_t10","th_t10","th_t10","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,11","th_t11","th_t11","th_t11","th_t11","th_t11","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   Qhum;nd,12","th_t12","th_t12","th_t12","th_t12","th_t12","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"      \"&INDEX(Language!$D$12:$M$12,1,_language)","v":"      cooling"},"QC;nd","th_y","th_y","th_y","th_y","th_y","kWh",950,{"$f":"SUM(K58:K69)","v":2200},{"$f":"SUM(L58:L69)","v":2200},{"$f":"SUM(M58:M69)","v":2200},{"$f":"SUM(N58:N69)","v":950}]
[null,null,"    QC;nd,1","th_t1","th_t1","th_t1","th_t1","th_t1","kWh",0,0,0,0,{"$f":"INDEX(R58:AC58,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,2","th_t2","th_t2","th_t2","th_t2","th_t2","kWh",0,0,0,0,{"$f":"INDEX(R59:AC59,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,3","th_t3","th_t3","th_t3","th_t3","th_t3","kWh",0,0,0,0,{"$f":"INDEX(R60:AC60,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,4","th_t4","th_t4","th_t4","th_t4","th_t4","kWh",0,100,100,100,{"$f":"INDEX(R61:AC61,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,5","th_t5","th_t5","th_t5","th_t5","th_t5","kWh",50,200,200,200,{"$f":"INDEX(R62:AC62,1,N$16)*Diagram_NEW!$BB$21","v":50},null,null,null,50,50,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,6","th_t6","th_t6","th_t6","th_t6","th_t6","kWh",200,500,500,500,{"$f":"INDEX(R63:AC63,1,N$16)*Diagram_NEW!$BB$21","v":200},null,null,null,200,200,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,7","th_t7","th_t7","th_t7","th_t7","th_t7","kWh",300,600,600,600,{"$f":"INDEX(R64:AC64,1,N$16)*Diagram_NEW!$BB$21","v":300},null,null,null,300,300,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,8","th_t8","th_t8","th_t8","th_t8","th_t8","kWh",250,550,550,550,{"$f":"INDEX(R65:AC65,1,N$16)*Diagram_NEW!$BB$21","v":250},null,null,null,250,250,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,9","th_t9","th_t9","th_t9","th_t9","th_t9","kWh",150,250,250,250,{"$f":"INDEX(R66:AC66,1,N$16)*Diagram_NEW!$BB$21","v":150},null,null,null,150,150,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,10","th_t10","th_t10","th_t10","th_t10","th_t10","kWh",0,0,0,0,{"$f":"INDEX(R67:AC67,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,11","th_t11","th_t11","th_t11","th_t11","th_t11","kWh",0,0,0,0,{"$f":"INDEX(R68:AC68,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"    QC;nd,12","th_t12","th_t12","th_t12","th_t12","th_t12","kWh",0,0,0,0,{"$f":"INDEX(R69:AC69,1,N$16)*Diagram_NEW!$BB$21","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"      \"&INDEX(Language!$D$13:$M$13,1,_language)&\" \"&INDEX(Language!$D$19:$M$19,1,_language)","v":"      dehumidification if not included in cooling"},"Qdhum;nd","th_y","th_y","th_y","th_y","th_y","kWh",0,{"$f":"SUM(K71:K82)","v":0},{"$f":"SUM(L71:L82)","v":0},{"$f":"SUM(M71:M82)","v":0},{"$f":"SUM(N71:N82)","v":0}]
[null,null,"     Qdhum;nd,1","th_t1","th_t1","th_t1","th_t1","th_t1","kWh",0,0,0,0,{"$f":"INDEX(R71:AC71,1,N$16)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,2","th_t2","th_t2","th_t2","th_t2","th_t2","kWh",0,0,0,0,0,null,null,null,{"$f":"+R71","v":0},{"$f":"+S71","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,3","th_t3","th_t3","th_t3","th_t3","th_t3","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,4","th_t4","th_t4","th_t4","th_t4","th_t4","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,5","th_t5","th_t5","th_t5","th_t5","th_t5","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,6","th_t6","th_t6","th_t6","th_t6","th_t6","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,7","th_t7","th_t7","th_t7","th_t7","th_t7","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,8","th_t8","th_t8","th_t8","th_t8","th_t8","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,9","th_t9","th_t9","th_t9","th_t9","th_t9","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,10","th_t10","th_t10","th_t10","th_t10","th_t10","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,11","th_t11","th_t11","th_t11","th_t11","th_t11","kWh",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"     Qdhum;nd,12",{"$f":"INDEX(E82:H82,,_case_en)","v":"th_t12"},"th_t12","th_t12","th_t12","th_t12","kWh",{"$f":"INDEX(K82:N82,,_case_en)","v":0},0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"      \"&INDEX(Language!$D$14:$M$14,1,_language)&\" \"&INDEX(Language!$D$29:$M$29,1,_language)","v":"      ventilation air transport and -circulation"},"QV;nd",null,null,null,null,null,"kWh","n.a.","n.a.","n.a.","n.a.","n.a.","Pro forma added, but not obvious how to calculate these needs"]
[null,{"$f":"\"      \"&INDEX(Language!$D$15:$M$15,1,_language)","v":"      lighting"},"QL;nd",null,null,null,null,null,"kWh","n.a.","n.a.","n.a.","n.a.","n.a.","Pro forma added, but not obvious how to calculate these needs"]
[null,{"$f":"\"      \"&INDEX(Language!$D$16:$M$16,1,_language)","v":"      transport (people) in bldng"},"QTR;nd",null,null,null,null,null,"kWh","n.a.","n.a.","n.a.","n.a.","n.a.","Pro forma added, but nonot obvious how to calculate these needs; symbol = TR?"]
[null,{"$f":"\"      \"&INDEX(Language!$D$17:$M$17,1,_language)&\" \"&INDEX(Language!$D$20:$M$20,1,_language)","v":"      appliances if part of EP"},"QA;nd",null,null,null,null,null,"kWh","n.a.","n.a.","n.a.","n.a.","n.a.","Pro forma added, but not obvious how to calculate these needs"]
[null,{"$f":"\"      \"&INDEX(Language!$D$21:$M$21,1,_language)&\" \"&INDEX(Language!$D$22:$M$22,1,_language)","v":"      other appliances not included in the energy performance"},"QA;nEP;nd",null,null,null,null,null,"kWh","n.a.","n.a.","n.a.","n.a.","n.a.","Pro forma added, but not obvious how to calculate these needs"]
[null,{"$f":"INDEX(Language!$D$97:$M$97,1,_language)","v":"Technical systems, without generation"},"Auxiliary energy is collected to be an input of EN 15603"]
[null,{"$f":"INDEX(Language!D182:M182,1,_language)","v":"Heating system efficiency except generation"},"ηH,ngen",null,null,null,null,null,"%",{"$f":"INDEX(K89:N89,,_case_en)","v":80},80,80,80,{"$f":"INDEX(R89:AC89,1,N$16)","v":80},"Simple simulation to show a difference between needs and technical systems output",null,null,80,80,80,80,80,80,80,80,80,80,80,80]
[null,{"$f":"INDEX(Language!D183:M183,1,_language)","v":"Cooling system efficiency except generation"},"ηC,ngen",null,null,null,null,null,"%",{"$f":"INDEX(K90:N90,,_case_en)","v":70},75,75,75,{"$f":"INDEX(R90:AC90,1,N$16)","v":70},null,null,null,70,70,70,70,70,70,70,70,70,70,70,70]
[null,{"$f":"INDEX(Language!D184:M184,1,_language)","v":"Dhw system efficiency except generation"},"ηW,ngen",null,null,null,null,null,"%",{"$f":"INDEX(K91:N91,,_case_en)","v":75},75,75,75,{"$f":"INDEX(R91:AC91,1,N$16)","v":75},null,null,null,75,75,75,75,75,75,75,75,75,75,75,75]
[null,{"$f":"INDEX(Language!D198:M198,1,_language)","v":"Heating generation output for heating and hum"},"QH,gen,out",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J93:J104)","v":10625},{"$f":"SUM(K93:K104)","v":10625},{"$f":"SUM(L93:L104)","v":10625},{"$f":"SUM(M93:M104)","v":10625},{"$f":"SUM(N93:N104)","v":10625}]
[null,null,"    QH,gen,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K93:N93,,_case_en)","v":2500},{"$f":"+(K19+K45)*100/K$89","v":2500},2500,2500,2500]
[null,null,"    QH,gen,out,2",null,null,null,null,null,"kWh",1875,1875,1875,1875,1875]
[null,null,"    QH,gen,out,3",null,null,null,null,null,"kWh",1250,1250,1250,1250,1250]
[null,null,"    QH,gen,out,4",null,null,null,null,null,"kWh",625,625,625,625,625]
[null,null,"    QH,gen,out,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QH,gen,out,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QH,gen,out,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QH,gen,out,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QH,gen,out,9",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QH,gen,out,10",null,null,null,null,null,"kWh",750,750,750,750,750]
[null,null,"    QH,gen,out,11",null,null,null,null,null,"kWh",1625,1625,1625,1625,1625]
[null,null,"    QH,gen,out,12",null,null,null,null,null,"kWh",2000,2000,2000,2000,2000]
[null,{"$f":"INDEX(Language!D200:M200,1,_language)","v":"Heating system auxiliaries except generation"},null,null,null,null,null,null,"%",3,3,3,3,{"$f":"INDEX(R105:AC105,1,N$16)","v":3},"Percentage of generation output",null,null,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"WH,ngen,aux",{"$f":"INDEX(E106:H106,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"SUM(J107:J118)","v":318.75},{"$f":"SUM(K107:K118)","v":318.75},{"$f":"SUM(L107:L118)","v":318.75},{"$f":"SUM(M107:M118)","v":318.75},{"$f":"SUM(N107:N118)","v":318.75},"This is an input to EN 15603","<-connected"]
[null,null,"    WH,ngen,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K107:N107,,_case_en)","v":75},{"$f":"+K93*K$105/100","v":75},75,75,75]
[null,null,"    WH,ngen,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",56.25,56.25,56.25,56.25,56.25]
[null,null,"    WH,ngen,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",37.5,37.5,37.5,37.5,37.5]
[null,null,"    WH,ngen,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",18.75,18.75,18.75,18.75,18.75]
[null,null,"    WH,ngen,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",0,0,0,0,0]
[null,null,"    WH,ngen,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",0,0,0,0,0]
[null,null,"    WH,ngen,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",0,0,0,0,0]
[null,null,"    WH,ngen,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",0,0,0,0,0]
[null,null,"    WH,ngen,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",0,0,0,0,0]
[null,null,"    WH,ngen,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",22.5,22.5,22.5,22.5,22.5]
[null,null,"    WH,ngen,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",48.75,48.75,48.75,48.75,48.75]
[null,null,"    WH,ngen,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",60,60,60,60,60]
[null,{"$f":"INDEX(Language!D185:M185,1,_language)","v":"Generation output for dhw"},"QW,gen,out",null,null,null,null,null,"kWh",{"$f":"SUM(J120:J131)","v":2400},{"$f":"SUM(K120:K131)","v":8000.0000000000009},{"$f":"SUM(L120:L131)","v":8000.0000000000009},{"$f":"SUM(M120:M131)","v":8000.0000000000009},{"$f":"SUM(N120:N131)","v":2400}]
[null,null,"    QW,gen,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K120:N120,,_case_en)","v":200},{"$f":"+K32*100/K$91","v":666.66666666666663},666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,2",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,3",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,4",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,5",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,6",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,7",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,8",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,9",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,10",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,11",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,null,"    QW,gen,out,12",null,null,null,null,null,"kWh",200,666.66666666666663,666.66666666666663,666.66666666666663,200]
[null,{"$f":"INDEX(Language!D202:M202,1,_language)","v":"Dhw system auxiliaries except generation"},null,null,null,null,null,null,"%",2,2,2,2,{"$f":"INDEX(R132:AC132,1,N$16)","v":2},"Percentage of generation output",null,null,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"WW,ngen,aux",{"$f":"INDEX(E133:H133,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y",{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J134:J145)","v":48},{"$f":"SUM(K134:K145)","v":160},{"$f":"SUM(L134:L145)","v":160},{"$f":"SUM(M134:M145)","v":160},{"$f":"SUM(N134:N145)","v":48},"This is an input to EN 15603","<-connected"]
[null,null,"   WW,ngen,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1",{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K134:N134,,_case_en)","v":4},{"$f":"+K120*K$132/100","v":13.333333333333332},13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,null,"   WW,ngen,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",4,13.333333333333332,13.333333333333332,13.333333333333332,4]
[null,{"$f":"INDEX(Language!D199:M199,1,_language)","v":"Cooling generation output for cooling and dhum"},"QC,gen,out",null,null,null,null,null,"kWh",{"$f":"SUM(J147:J158)","v":1357.1428571428571},{"$f":"SUM(K147:K158)","v":2933.3333333333335},{"$f":"SUM(L147:L158)","v":2933.3333333333335},{"$f":"SUM(M147:M158)","v":2933.3333333333335},{"$f":"SUM(N147:N158)","v":1357.1428571428571}]
[null,null,"    QC,gen,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K147:N147,,_case_en)","v":0},{"$f":"+(K58+K71)*100/K$90","v":0},0,0,0]
[null,null,"    QC,gen,out,2",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QC,gen,out,3",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QC,gen,out,4",null,null,null,null,null,"kWh",0,133.33333333333334,133.33333333333334,133.33333333333334,0]
[null,null,"    QC,gen,out,5",null,null,null,null,null,"kWh",71.428571428571431,266.66666666666669,266.66666666666669,266.66666666666669,71.428571428571431]
[null,null,"    QC,gen,out,6",null,null,null,null,null,"kWh",285.71428571428572,666.66666666666663,666.66666666666663,666.66666666666663,285.71428571428572]
[null,null,"    QC,gen,out,7",null,null,null,null,null,"kWh",428.57142857142856,800,800,800,428.57142857142856]
[null,null,"    QC,gen,out,8",null,null,null,null,null,"kWh",357.14285714285717,733.33333333333337,733.33333333333337,733.33333333333337,357.14285714285717]
[null,null,"    QC,gen,out,9",null,null,null,null,null,"kWh",214.28571428571428,333.33333333333331,333.33333333333331,333.33333333333331,214.28571428571428]
[null,null,"    QC,gen,out,10",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QC,gen,out,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QC,gen,out,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D201:M201,1,_language)","v":"Cooling system auxiliaries except generation"},null,null,null,null,null,null,"%",2,5,5,5,{"$f":"INDEX(R159:AC159,1,N$16)","v":2},"Percentage of cooling generation output",null,null,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"WC,ngen,aux",{"$f":"INDEX(E160:H160,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"SUM(J161:J172)","v":27.142857142857142},{"$f":"SUM(K161:K172)","v":146.66666666666666},{"$f":"SUM(L161:L172)","v":146.66666666666666},{"$f":"SUM(M161:M172)","v":146.66666666666666},{"$f":"SUM(N161:N172)","v":27.142857142857142},"This is an input to EN 15603","<-connected"]
[null,null,"   WC,ngen,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K161:N161,,_case_en)","v":0},{"$f":"+K147*K$159/100","v":0},0,0,0]
[null,null,"   WC,ngen,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",0,0,0,0,0]
[null,null,"   WC,ngen,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",0,0,0,0,0]
[null,null,"   WC,ngen,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",0,6.6666666666666679,6.6666666666666679,6.6666666666666679,0]
[null,null,"   WC,ngen,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",1.4285714285714286,13.333333333333336,13.333333333333336,13.333333333333336,1.4285714285714286]
[null,null,"   WC,ngen,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",5.7142857142857144,33.333333333333329,33.333333333333329,33.333333333333329,5.7142857142857144]
[null,null,"   WC,ngen,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",8.5714285714285712,40,40,40,8.5714285714285712]
[null,null,"   WC,ngen,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",7.1428571428571432,36.666666666666671,36.666666666666671,36.666666666666671,7.1428571428571432]
[null,null,"   WC,ngen,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",4.2857142857142856,16.666666666666664,16.666666666666664,16.666666666666664,4.2857142857142856]
[null,null,"   WC,ngen,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",0,0,0,0,0]
[null,null,"   WC,ngen,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",0,0,0,0,0]
[null,null,"   WC,ngen,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$98:$M$98,1,_language)","v":"Generation systems"},"Generation input and auxiliary energy are input data to EN 15603 calculation"]
[null,{"$f":"INDEX(Language!D188:M188,1,_language)","v":"Thermal solar contribution multiplier"},null,null,null,null,null,null,null,{"$f":"INDEX(K174:N174,,_case_en)","v":0.2},1,0,2,{"$f":"INDEX(R174:AC174,1,N$16)*Diagram_NEW!BD17","v":0.2},"Multiplier to modify quickly the profile, includes effect of on-diagram  selector",null,null,0.2,0,0,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,{"$f":"INDEX(Language!D187:M187,1,_language)","v":"Base maximum thermal solar contribution"},"   QW,sol,out,max,def,1",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K175:N175,,_case_en)*$J$174","v":10},50,50,50,{"$f":"INDEX(R175:AC175,1,N$16)","v":50},"Base profile for maximum contribution of thermal solar",null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   QW,sol,out,max,def,2",null,null,null,null,null,"kWh",20,100,100,100,100,null,null,null,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"   QW,sol,out,max,def,3",null,null,null,null,null,"kWh",40,200,200,200,200,null,null,null,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,"   QW,sol,out,max,def,4",null,null,null,null,null,"kWh",80,400,400,400,400,null,null,null,400,400,400,400,400,400,400,400,400,400,400,400]
[null,null,"   QW,sol,out,max,def,5",null,null,null,null,null,"kWh",140,700,700,700,700,null,null,null,700,700,700,700,700,700,700,700,700,700,700,700]
[null,null,"   QW,sol,out,max,def,6",null,null,null,null,null,"kWh",160,800,800,800,800,null,null,null,800,800,800,800,800,800,800,800,800,800,800,800]
[null,null,"   QW,sol,out,max,def,7",null,null,null,null,null,"kWh",150,750,750,750,750,null,null,null,750,750,750,750,750,750,750,750,750,750,750,750]
[null,null,"   QW,sol,out,max,def,8",null,null,null,null,null,"kWh",140,700,700,700,700,null,null,null,700,700,700,700,700,700,700,700,700,700,700,700]
[null,null,"   QW,sol,out,max,def,9",null,null,null,null,null,"kWh",90,450,450,450,450,null,null,null,450,450,450,450,450,450,450,450,450,450,450,450]
[null,null,"   QW,sol,out,max,def,10",null,null,null,null,null,"kWh",30,150,150,150,150,null,null,null,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,"   QW,sol,out,max,def,11",null,null,null,null,null,"kWh",16,80,80,80,80,null,null,null,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,"   QW,sol,out,max,def,12",null,null,null,null,null,"kWh",10,50,50,50,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,{"$f":"INDEX(Language!D186:M186,1,_language)","v":"Maximum thermal solar contribution "},"QW,sol,out,max",null,null,null,null,null,null,{"$f":"SUM(J188:J199)","v":177.2},{"$f":"SUM(K188:K199)","v":4430},{"$f":"SUM(L188:L199)","v":0},{"$f":"SUM(M188:M199)","v":8860},{"$f":"SUM(N188:N199)","v":886},"Calculated maximum thermal solar contribution"]
[null,null,"   QW,sol,out,max,1",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K188:N188,,_case_en)*$J$174","v":2},{"$f":"+K175*K$174","v":50},0,100,10]
[null,null,"   QW,sol,out,max,2",null,null,null,null,null,"kWh",4,100,0,200,20]
[null,null,"   QW,sol,out,max,3",null,null,null,null,null,"kWh",8,200,0,400,40]
[null,null,"   QW,sol,out,max,4",null,null,null,null,null,"kWh",16,400,0,800,80]
[null,null,"   QW,sol,out,max,5",null,null,null,null,null,"kWh",28,700,0,1400,140]
[null,null,"   QW,sol,out,max,6",null,null,null,null,null,"kWh",32,800,0,1600,160]
[null,null,"   QW,sol,out,max,7",null,null,null,null,null,"kWh",30,750,0,1500,150]
[null,null,"   QW,sol,out,max,8",null,null,null,null,null,"kWh",28,700,0,1400,140]
[null,null,"   QW,sol,out,max,9",null,null,null,null,null,"kWh",18,450,0,900,90]
[null,null,"   QW,sol,out,max,10",null,null,null,null,null,"kWh",6,150,0,300,30]
[null,null,"   QW,sol,out,max,11",null,null,null,null,null,"kWh",3.2,80,0,160,16]
[null,null,"   QW,sol,out,max,12",null,null,null,null,null,"kWh",2,50,0,100,10]
[null,{"$f":"INDEX(Language!D196:M196,1,_language)","v":"Thermal solar output to dhw "},"QW,sol,out",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J201:J212)","v":886},{"$f":"SUM(K201:K212)","v":4146.6666666666661},{"$f":"SUM(L201:L212)","v":0},{"$f":"SUM(M201:M212)","v":5259.9999999999991},{"$f":"SUM(N201:N212)","v":886},"This is NOT an input to EN 15603"]
[null,null,"    QW,sol,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K201:N201,,_case_en)","v":10},{"$f":"MIN(K188,K120)","v":50},0,100,10]
[null,null,"    QW,sol,out,2",null,null,null,null,null,"kWh",20,100,0,200,20]
[null,null,"    QW,sol,out,3",null,null,null,null,null,"kWh",40,200,0,400,40]
[null,null,"    QW,sol,out,4",null,null,null,null,null,"kWh",80,400,0,666.66666666666663,80]
[null,null,"    QW,sol,out,5",null,null,null,null,null,"kWh",140,666.66666666666663,0,666.66666666666663,140]
[null,null,"    QW,sol,out,6",null,null,null,null,null,"kWh",160,666.66666666666663,0,666.66666666666663,160]
[null,null,"    QW,sol,out,7",null,null,null,null,null,"kWh",150,666.66666666666663,0,666.66666666666663,150]
[null,null,"    QW,sol,out,8",null,null,null,null,null,"kWh",140,666.66666666666663,0,666.66666666666663,140]
[null,null,"    QW,sol,out,9",null,null,null,null,null,"kWh",90,450,0,666.66666666666663,90]
[null,null,"    QW,sol,out,10",null,null,null,null,null,"kWh",30,150,0,300,30]
[null,null,"    QW,sol,out,11",null,null,null,null,null,"kWh",16,80,0,160,16]
[null,null,"    QW,sol,out,12",null,null,null,null,null,"kWh",10,50,0,100,10]
[null,{"$f":"INDEX(Language!D203:M203,1,_language)","v":"Thermal solar auxiliaries"},null,null,null,null,null,null,"%",3,3,3,3,{"$f":"INDEX(R213:AC213,1,N$16)","v":3},null,null,null,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"Auxiliaries recovery factor",null,null,null,null,null,null,"%",null,null,null,null,{"$f":"INDEX(R214:AC214,1,N$16)","v":75},null,null,null,75,75,75,75,75,75,75,75,75,75,75,75]
[null,"This is an input to EN 15603","WW,sol,aux",{"$f":"INDEX(E215:H215,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"INDEX(K215:N215,,_case_en)","v":26.58},{"$f":"SUM(K216:K227)","v":124.4},{"$f":"SUM(L216:L227)","v":0},{"$f":"SUM(M216:M227)","v":157.80000000000001},{"$f":"SUM(N216:N227)","v":26.58},"This is an input to EN 15603","<-connected"]
[null,null,"   WW,sol,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",0.3,{"$f":"+K201*K$213/100","v":1.5},0,3,0.3]
[null,null,"   WW,sol,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",0.6,3,0,6,0.6]
[null,null,"   WW,sol,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",1.2,6,0,12,1.2]
[null,null,"   WW,sol,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",2.4,12,0,20,2.4]
[null,null,"   WW,sol,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",4.2,20,0,20,4.2]
[null,null,"   WW,sol,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",4.8,20,0,20,4.8]
[null,null,"   WW,sol,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",4.5,20,0,20,4.5]
[null,null,"   WW,sol,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",4.2,20,0,20,4.2]
[null,null,"   WW,sol,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",2.7,13.5,0,20,2.7]
[null,null,"   WW,sol,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",0.9,4.5,0,9,0.9]
[null,null,"   WW,sol,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",0.48,2.4,0,4.8,0.48]
[null,null,"   WW,sol,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",0.3,1.5,0,3,0.3]
[null,{"$f":"INDEX(Language!D193:M193,1,_language)","v":"Solar thermal efficiency"},"ηsol,th",null,null,null,null,null,"%",85,85,85,85,{"$f":"INDEX(R228:AC228,1,N$16)","v":85},"Gives the difference between output and delivered solar radiation. Set 100% to neglect thermal solar system losses (boundary option 4)",null,null,85,85,85,85,85,85,85,85,85,85,85,85]
[null,{"$f":"INDEX(Language!D194:M194,1,_language)","v":"Solar delivered energy"},"Edel,sol,W","sol_y","sol_y","sol_y","sol_y","sol_y","kWh",1042.3529411764705,{"$f":"+K200*100/K228","v":4878.4313725490192},{"$f":"+L200*100/L228","v":0},{"$f":"+M200*100/M228","v":6188.2352941176459},{"$f":"+N200*100/N228","v":1042.3529411764705},"This is an input to EN 15603","<-connected"]
[null,null,"   Edel,sol,W,1","sol_t1","sol_t1","sol_t1","sol_t1","sol_t1","kWh",11.5,{"$f":"+K201*100/K$228","v":58.823529411764703},0,117.64705882352941,{"$f":"+(N201-N216*N$214/100)*100/N$228","v":11.5}]
[null,null,"   Edel,sol,W,2","sol_t2","sol_t2","sol_t2","sol_t2","sol_t2","kWh",23,117.64705882352941,0,235.29411764705881,23]
[null,null,"   Edel,sol,W,3","sol_t3","sol_t3","sol_t3","sol_t3","sol_t3","kWh",46,235.29411764705881,0,470.58823529411762,46]
[null,null,"   Edel,sol,W,4","sol_t4","sol_t4","sol_t4","sol_t4","sol_t4","kWh",92,470.58823529411762,0,784.31372549019602,92]
[null,null,"   Edel,sol,W,5","sol_t5","sol_t5","sol_t5","sol_t5","sol_t5","kWh",161,784.31372549019602,0,784.31372549019602,161]
[null,null,"   Edel,sol,W,6","sol_t6","sol_t6","sol_t6","sol_t6","sol_t6","kWh",184,784.31372549019602,0,784.31372549019602,184]
[null,null,"   Edel,sol,W,7","sol_t7","sol_t7","sol_t7","sol_t7","sol_t7","kWh",172.5,784.31372549019602,0,784.31372549019602,172.5]
[null,null,"   Edel,sol,W,8","sol_t8","sol_t8","sol_t8","sol_t8","sol_t8","kWh",161,784.31372549019602,0,784.31372549019602,161]
[null,null,"   Edel,sol,W,9","sol_t9","sol_t9","sol_t9","sol_t9","sol_t9","kWh",103.5,529.41176470588232,0,784.31372549019602,103.5]
[null,null,"   Edel,sol,W,10","sol_t10","sol_t10","sol_t10","sol_t10","sol_t10","kWh",34.5,176.47058823529412,0,352.94117647058823,34.5]
[null,null,"   Edel,sol,W,11","sol_t11","sol_t11","sol_t11","sol_t11","sol_t11","kWh",18.399999999999999,94.117647058823536,0,188.23529411764707,18.399999999999999]
[null,null,"   Edel,sol,W,12","sol_t12","sol_t12","sol_t12","sol_t12","sol_t12","kWh",11.5,58.823529411764703,0,117.64705882352941,11.5]
[null,{"$f":"INDEX(Language!D197:M197,1,_language)","v":"Heat generator output for dhw"},"QW,gen,out",null,null,null,null,null,"kWh",{"$f":"SUM(J243:J254)","v":1514},{"$f":"SUM(K243:K254)","v":3853.3333333333326},{"$f":"SUM(L243:L254)","v":8000.0000000000009},{"$f":"SUM(M243:M254)","v":2739.9999999999995},{"$f":"SUM(N243:N254)","v":1514}]
[null,null,"    QW,gen,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K243:N243,,_case_en)","v":190},{"$f":"+K120-K201","v":616.66666666666663},666.66666666666663,566.66666666666663,190]
[null,null,"    QW,gen,out,2",null,null,null,null,null,"kWh",180,566.66666666666663,666.66666666666663,466.66666666666663,180]
[null,null,"    QW,gen,out,3",null,null,null,null,null,"kWh",160,466.66666666666663,666.66666666666663,266.66666666666663,160]
[null,null,"    QW,gen,out,4",null,null,null,null,null,"kWh",120,266.66666666666663,666.66666666666663,0,120]
[null,null,"    QW,gen,out,5",null,null,null,null,null,"kWh",60,0,666.66666666666663,0,60]
[null,null,"    QW,gen,out,6",null,null,null,null,null,"kWh",40,0,666.66666666666663,0,40]
[null,null,"    QW,gen,out,7",null,null,null,null,null,"kWh",50,0,666.66666666666663,0,50]
[null,null,"    QW,gen,out,8",null,null,null,null,null,"kWh",60,0,666.66666666666663,0,60]
[null,null,"    QW,gen,out,9",null,null,null,null,null,"kWh",110,216.66666666666663,666.66666666666663,0,110]
[null,null,"    QW,gen,out,10",null,null,null,null,null,"kWh",170,516.66666666666663,666.66666666666663,366.66666666666663,170]
[null,null,"    QW,gen,out,11",null,null,null,null,null,"kWh",184,586.66666666666663,666.66666666666663,506.66666666666663,184]
[null,null,"    QW,gen,out,12",null,null,null,null,null,"kWh",190,616.66666666666663,666.66666666666663,566.66666666666663,190]
[null,{"$f":"INDEX(Language!D204:M204,1,_language)","v":"Heat generator output for heating, hum and dhw"},"QHW,gen,out",null,null,null,null,null,"kWh",{"$f":"SUM(J256:J267)","v":12139},{"$f":"SUM(K256:K267)","v":14478.333333333332},{"$f":"SUM(L256:L267)","v":18624.999999999996},{"$f":"SUM(M256:M267)","v":13364.999999999998},{"$f":"SUM(N256:N267)","v":12139}]
[null,null,"    QHW,gen,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K256:N256,,_case_en)","v":2690},{"$f":"+K93+K243","v":3116.6666666666665},3166.6666666666665,3066.6666666666665,2690]
[null,null,"    QHW,gen,out,2",null,null,null,null,null,"kWh",2055,2441.6666666666665,2541.6666666666665,2341.6666666666665,2055]
[null,null,"    QHW,gen,out,3",null,null,null,null,null,"kWh",1410,1716.6666666666665,1916.6666666666665,1516.6666666666665,1410]
[null,null,"    QHW,gen,out,4",null,null,null,null,null,"kWh",745,891.66666666666663,1291.6666666666665,625,745]
[null,null,"    QHW,gen,out,5",null,null,null,null,null,"kWh",60,0,666.66666666666663,0,60]
[null,null,"    QHW,gen,out,6",null,null,null,null,null,"kWh",40,0,666.66666666666663,0,40]
[null,null,"    QHW,gen,out,7",null,null,null,null,null,"kWh",50,0,666.66666666666663,0,50]
[null,null,"    QHW,gen,out,8",null,null,null,null,null,"kWh",60,0,666.66666666666663,0,60]
[null,null,"    QHW,gen,out,9",null,null,null,null,null,"kWh",110,216.66666666666663,666.66666666666663,0,110]
[null,null,"    QHW,gen,out,10",null,null,null,null,null,"kWh",920,1266.6666666666665,1416.6666666666665,1116.6666666666665,920]
[null,null,"    QHW,gen,out,11",null,null,null,null,null,"kWh",1809,2211.6666666666665,2291.6666666666665,2131.6666666666665,1809]
[null,null,"    QHW,gen,out,12",null,null,null,null,null,"kWh",2190,2616.6666666666665,2666.6666666666665,2566.6666666666665,2190]
[null,{"$f":"INDEX(Language!D205:M205,1,_language)","v":"Cogenerator max output"},"QHW,CHP,out,max",null,null,null,null,null,"kWh",100,50,1000,100,{"$f":"INDEX(R268:AC268,1,N$16)*Diagram_NEW!BD21","v":100},"Multiplier to modify quickly the profile, includes effect of on-diagram  selector",null,null,100,0,1500,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(Language!D207:M207,1,_language)","v":"Cogenerator thermal efficiency"},"ηCHP,th",null,null,null,null,null,null,55,55,55,55,{"$f":"INDEX(R269:AC269,1,N$16)","v":55},null,null,null,55,55,55,55,55,55,55,55,55,55,55,55]
[null,{"$f":"INDEX(Language!D208:M208,1,_language)","v":"Cogenerator electric efficiency"},"ηCHP,el",null,null,null,null,null,null,35,35,35,35,{"$f":"INDEX(R270:AC270,1,N$16)","v":35},null,null,null,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D32","v":"gas"},null,null,null,"Available fuel for cogen"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D33","v":"oil"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D34","v":"coal"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D35","v":"wood"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D36","v":"biomass"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D37","v":"custom"}]
[null,{"$f":"INDEX(Language!D209:M209,1,_language)","v":"Cogenerator fuel"},null,null,null,null,null,null,null,{"$f":"INDEX(K277:N277,,_case_en)","v":"gas"},"gas","gas","gas",{"$f":"INDEX(R277:AC277,1,N$16)","v":"gas"},"Selected fuel, includes biofuels here\nThis is an input to EN 15603","<-connected",null,"gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas"]
[null,{"$f":"\"    \"&INDEX(Language!D206:M206,1,_language)","v":"    Cogenerator heat output"},"QHW,CHP,out",null,null,null,null,null,"kWh",{"$f":"SUM(J279:J290)","v":1010},{"$f":"SUM(K279:K290)","v":400},{"$f":"SUM(L279:L290)","v":10333.333333333336},{"$f":"SUM(M279:M290)","v":700},{"$f":"SUM(N279:N290)","v":1010}]
[null,null,"     QHW,CHP,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K279:N279,,_case_en)","v":100},{"$f":"MIN(K$268,K256)","v":50},1000,100,100]
[null,null,"     QHW,CHP,out,2",null,null,null,null,null,"kWh",100,50,1000,100,100]
[null,null,"     QHW,CHP,out,3",null,null,null,null,null,"kWh",100,50,1000,100,100]
[null,null,"     QHW,CHP,out,4",null,null,null,null,null,"kWh",100,50,1000,100,100]
[null,null,"     QHW,CHP,out,5",null,null,null,null,null,"kWh",60,0,666.66666666666663,0,60]
[null,null,"     QHW,CHP,out,6",null,null,null,null,null,"kWh",40,0,666.66666666666663,0,40]
[null,null,"     QHW,CHP,out,7",null,null,null,null,null,"kWh",50,0,666.66666666666663,0,50]
[null,null,"     QHW,CHP,out,8",null,null,null,null,null,"kWh",60,0,666.66666666666663,0,60]
[null,null,"     QHW,CHP,out,9",null,null,null,null,null,"kWh",100,50,666.66666666666663,0,100]
[null,null,"     QHW,CHP,out,10",null,null,null,null,null,"kWh",100,50,1000,100,100]
[null,null,"     QHW,CHP,out,11",null,null,null,null,null,"kWh",100,50,1000,100,100]
[null,null,"     QHW,CHP,out,12",null,null,null,null,null,"kWh",100,50,1000,100,100]
[null,{"$f":"\"    \"&INDEX(Language!D210:M210,1,_language)","v":"    Cogenerator input"},"EHW,CHP,in",{"$f":"INDEX(E291:H291,,_case_en)","v":"gas_y"},{"$f":"+K$277&$AF18","v":"gas_y"},{"$f":"+L$277&$AF18","v":"gas_y"},{"$f":"+M$277&$AF18","v":"gas_y"},{"$f":"+N$277&$AF18","v":"gas_y"},"kWh",{"$f":"SUM(J292:J303)","v":1836.363636363636},{"$f":"SUM(K292:K303)","v":727.27272727272714},{"$f":"SUM(L292:L303)","v":18787.878787878788},{"$f":"SUM(M292:M303)","v":1272.7272727272725},{"$f":"SUM(N292:N303)","v":1836.363636363636},"This is an input to EN 15603","<-connected"]
[null,null,"     EHW,CHP,in,1","gas_t1","gas_t1","gas_t1","gas_t1","gas_t1","kWh",{"$f":"INDEX(K292:N292,,_case_en)","v":181.81818181818181},{"$f":"+K279*100/K$269","v":90.909090909090907},1818.1818181818182,181.81818181818181,181.81818181818181]
[null,null,"     EHW,CHP,in,2","gas_t2","gas_t2","gas_t2","gas_t2","gas_t2","kWh",181.81818181818181,90.909090909090907,1818.1818181818182,181.81818181818181,181.81818181818181]
[null,null,"     EHW,CHP,in,3","gas_t3","gas_t3","gas_t3","gas_t3","gas_t3","kWh",181.81818181818181,90.909090909090907,1818.1818181818182,181.81818181818181,181.81818181818181]
[null,null,"     EHW,CHP,in,4","gas_t4","gas_t4","gas_t4","gas_t4","gas_t4","kWh",181.81818181818181,90.909090909090907,1818.1818181818182,181.81818181818181,181.81818181818181]
[null,null,"     EHW,CHP,in,5","gas_t5","gas_t5","gas_t5","gas_t5","gas_t5","kWh",109.09090909090909,0,1212.121212121212,0,109.09090909090909]
[null,null,"     EHW,CHP,in,6","gas_t6","gas_t6","gas_t6","gas_t6","gas_t6","kWh",72.727272727272734,0,1212.121212121212,0,72.727272727272734]
[null,null,"     EHW,CHP,in,7","gas_t7","gas_t7","gas_t7","gas_t7","gas_t7","kWh",90.909090909090907,0,1212.121212121212,0,90.909090909090907]
[null,null,"     EHW,CHP,in,8","gas_t8","gas_t8","gas_t8","gas_t8","gas_t8","kWh",109.09090909090909,0,1212.121212121212,0,109.09090909090909]
[null,null,"     EHW,CHP,in,9","gas_t9","gas_t9","gas_t9","gas_t9","gas_t9","kWh",181.81818181818181,90.909090909090907,1212.121212121212,0,181.81818181818181]
[null,null,"     EHW,CHP,in,10","gas_t10","gas_t10","gas_t10","gas_t10","gas_t10","kWh",181.81818181818181,90.909090909090907,1818.1818181818182,181.81818181818181,181.81818181818181]
[null,null,"     EHW,CHP,in,11","gas_t11","gas_t11","gas_t11","gas_t11","gas_t11","kWh",181.81818181818181,90.909090909090907,1818.1818181818182,181.81818181818181,181.81818181818181]
[null,null,"     EHW,CHP,in,12","gas_t12","gas_t12","gas_t12","gas_t12","gas_t12","kWh",181.81818181818181,90.909090909090907,1818.1818181818182,181.81818181818181,181.81818181818181]
[null,{"$f":"\"    \"&INDEX(Language!D211:M211,1,_language)","v":"    Cogenerator electric output"},"Eel,pr,CHP","el_CHP_y","el_CHP_y","el_CHP_y","el_CHP_y","el_CHP_y","kWh",{"$f":"SUM(J305:J316)","v":642.72727272727275},{"$f":"SUM(K305:K316)","v":254.54545454545453},{"$f":"SUM(L305:L316)","v":6575.7575757575742},{"$f":"SUM(M305:M316)","v":445.45454545454544},{"$f":"SUM(N305:N316)","v":642.72727272727275},"This is an input to EN 15603","<-connected"]
[null,null,"     Eel,pr,CHP,1","el_CHP_t1","el_CHP_t1","el_CHP_t1","el_CHP_t1","el_CHP_t1","kWh",{"$f":"INDEX(K305:N305,,_case_en)","v":63.636363636363633},{"$f":"+K292*K$270/100","v":31.818181818181817},636.36363636363637,63.636363636363633,63.636363636363633,null,"Equation 17 b"]
[null,null,"     Eel,pr,CHP,2","el_CHP_t2","el_CHP_t2","el_CHP_t2","el_CHP_t2","el_CHP_t2","kWh",63.636363636363633,31.818181818181817,636.36363636363637,63.636363636363633,63.636363636363633]
[null,null,"     Eel,pr,CHP,3","el_CHP_t3","el_CHP_t3","el_CHP_t3","el_CHP_t3","el_CHP_t3",{"$f":"+_En_unit","v":"kWh"},63.636363636363633,31.818181818181817,636.36363636363637,63.636363636363633,63.636363636363633]
[null,null,"     Eel,pr,CHP,4","el_CHP_t4","el_CHP_t4","el_CHP_t4","el_CHP_t4","el_CHP_t4","kWh",63.636363636363633,31.818181818181817,636.36363636363637,63.636363636363633,63.636363636363633]
[null,null,"     Eel,pr,CHP,5","el_CHP_t5","el_CHP_t5","el_CHP_t5","el_CHP_t5","el_CHP_t5","kWh",38.181818181818187,0,424.24242424242419,0,38.181818181818187]
[null,null,"     Eel,pr,CHP,6","el_CHP_t6","el_CHP_t6","el_CHP_t6","el_CHP_t6","el_CHP_t6","kWh",25.454545454545453,0,424.24242424242419,0,25.454545454545453]
[null,null,"     Eel,pr,CHP,7","el_CHP_t7","el_CHP_t7","el_CHP_t7","el_CHP_t7","el_CHP_t7","kWh",31.818181818181817,0,424.24242424242419,0,31.818181818181817]
[null,null,"     Eel,pr,CHP,8","el_CHP_t8","el_CHP_t8","el_CHP_t8","el_CHP_t8","el_CHP_t8","kWh",38.181818181818187,0,424.24242424242419,0,38.181818181818187]
[null,null,"     Eel,pr,CHP,9","el_CHP_t9","el_CHP_t9","el_CHP_t9","el_CHP_t9","el_CHP_t9","kWh",63.636363636363633,31.818181818181817,424.24242424242419,0,63.636363636363633]
[null,null,"     Eel,pr,CHP,10","el_CHP_t10","el_CHP_t10","el_CHP_t10","el_CHP_t10","el_CHP_t10","kWh",63.636363636363633,31.818181818181817,636.36363636363637,63.636363636363633,63.636363636363633]
[null,null,"     Eel,pr,CHP,11","el_CHP_t11","el_CHP_t11","el_CHP_t11","el_CHP_t11","el_CHP_t11","kWh",63.636363636363633,31.818181818181817,636.36363636363637,63.636363636363633,63.636363636363633]
[null,null,"     Eel,pr,CHP,12","el_CHP_t12","el_CHP_t12","el_CHP_t12","el_CHP_t12","el_CHP_t12","kWh",63.636363636363633,31.818181818181817,636.36363636363637,63.636363636363633,63.636363636363633]
[null,"Cogenerator primary energy allocation criteria","CGN_EP_ALLOC_CRIT","el_CHP_y","el_CHP_y","el_CHP_y","el_CHP_y","el_CHP_y",null,"EN",{"$f":"SUM(K643:K645)","v":0},{"$f":"SUM(L643:L645)","v":0},{"$f":"SUM(M643:M645)","v":0},{"$f":"INDEX(R317:AC317,1,N$16)","v":"EN"},"This is an input to EN 15603","<-connected",null,"EN","EN","EN","EN","EN","EN","EN","EN","EN","EN","EN","EN"]
[null,{"$f":"INDEX(Language!D213:M213,1,_language)","v":"Remaining heat to be generated"},"QHW,HP,load",null,null,null,null,null,"kWh",{"$f":"SUM(J319:J330)","v":11129},{"$f":"SUM(K319:K330)","v":14078.333333333332},{"$f":"SUM(L319:L330)","v":8291.6666666666642},{"$f":"SUM(M319:M330)","v":12664.999999999998},{"$f":"SUM(N319:N330)","v":11129}]
[null,null,"    QHW,HP,load,1",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K319:N319,,_case_en)","v":2590},{"$f":"+K256-K279","v":3066.6666666666665},2166.6666666666665,2966.6666666666665,2590]
[null,null,"    QHW,HP,load,2",null,null,null,null,null,"kWh",1955,2391.6666666666665,1541.6666666666665,2241.6666666666665,1955]
[null,null,"    QHW,HP,load,3",null,null,null,null,null,"kWh",1310,1666.6666666666665,916.66666666666652,1416.6666666666665,1310]
[null,null,"    QHW,HP,load,4",null,null,null,null,null,"kWh",645,841.66666666666663,291.66666666666652,525,645]
[null,null,"    QHW,HP,load,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,load,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,load,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,load,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,load,9",null,null,null,null,null,"kWh",10,166.66666666666663,0,0,10]
[null,null,"    QHW,HP,load,10",null,null,null,null,null,"kWh",820,1216.6666666666665,416.66666666666652,1016.6666666666665,820]
[null,null,"    QHW,HP,load,11",null,null,null,null,null,"kWh",1709,2161.6666666666665,1291.6666666666665,2031.6666666666665,1709]
[null,null,"    QHW,HP,load,12",null,null,null,null,null,"kWh",2090,2566.6666666666665,1666.6666666666665,2466.6666666666665,2090]
[null,{"$f":"INDEX(Language!D214:M214,1,_language)","v":"Heat pump maximum output"},"QHW,HP,out,max",null,null,null,null,null,"kWh",50,1500,1500,1500,{"$f":"INDEX(R331:AC331,1,N$16)*Diagram_NEW!BD24","v":50},"Multiplier to modify quickly the profile, includes effect of on-diagram  selector",null,null,50,4000,0,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D32","v":"gas"},"gas"]
[null,null,null,null,{"$f":"INDEX($L$332:$L$333,MATCH(K334,$K$332:$K$333,0),1)","v":"gas"},{"$f":"INDEX($L$332:$L$333,MATCH(L334,$K$332:$K$333,0),1)","v":"el_us"},{"$f":"INDEX($L$332:$L$333,MATCH(M334,$K$332:$K$333,0),1)","v":"gas"},{"$f":"INDEX($L$332:$L$333,MATCH(N334,$K$332:$K$333,0),1)","v":"el_us"},null,{"$f":"IF(J334=\"el\",\"el_us\",J334)","v":"el_us"},"el","el_us"]
[null,{"$f":"INDEX(Language!D216:M216,1,_language)","v":"Heat pump fuel"},null,null,null,null,null,null,null,{"$f":"INDEX(K334:N334,,_case_en)","v":"el"},"gas","el","gas",{"$f":"INDEX(R334:AC334,1,N$16)","v":"el"},"This is an input to EN 15603","<-connected",null,"el","el","el","el","el","el","el","el","el","el","el","el"]
[null,{"$f":"INDEX(Language!D215:M215,1,_language)","v":"COP"},null,null,null,null,null,null,null,{"$f":"INDEX(K335:N335,,_case_en)","v":3},3,3,1.5,{"$f":"INDEX(R335:AC335,1,N$16)","v":3},"Give a seasonal COP",null,null,3,3,3,3,3,3,3,3,3,3,3,3]
[null,{"$f":"INDEX(Language!D217:M217,1,_language)","v":"Heat pump output"},"QHW,HP,out",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J337:J348)","v":360},{"$f":"SUM(K337:K348)","v":9725},{"$f":"SUM(L337:L348)","v":7416.6666666666661},{"$f":"SUM(M337:M348)","v":8958.3333333333321},{"$f":"SUM(N337:N348)","v":360}]
[null,null,"    QHW,HP,out,1",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K337:N337,,_case_en)","v":50},{"$f":"MIN(K$331,K319)","v":1500},1500,1500,50]
[null,null,"    QHW,HP,out,2",null,null,null,null,null,"kWh",50,1500,1500,1500,50]
[null,null,"    QHW,HP,out,3",null,null,null,null,null,"kWh",50,1500,916.66666666666652,1416.6666666666665,50]
[null,null,"    QHW,HP,out,4",null,null,null,null,null,"kWh",50,841.66666666666663,291.66666666666652,525,50]
[null,null,"    QHW,HP,out,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,out,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,out,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,out,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    QHW,HP,out,9",null,null,null,null,null,"kWh",10,166.66666666666663,0,0,10]
[null,null,"    QHW,HP,out,10",null,null,null,null,null,"kWh",50,1216.6666666666665,416.66666666666652,1016.6666666666665,50]
[null,null,"    QHW,HP,out,11",null,null,null,null,null,"kWh",50,1500,1291.6666666666665,1500,50]
[null,null,"    QHW,HP,out,12",null,null,null,null,null,"kWh",50,1500,1500,1500,50]
[null,{"$f":"INDEX(Language!D218:M218,1,_language)","v":"Heat pump input"},"EHW,HP,in",{"$f":"INDEX(E349:H349,,_case_en)","v":"el_us_y"},{"$f":"+E$333&$AF18","v":"gas_y"},"el_us_y","gas_y","el_us_y",{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J350:J361)","v":120.00000000000001},{"$f":"SUM(K350:K361)","v":3241.666666666667},{"$f":"SUM(L350:L361)","v":2472.2222222222217},{"$f":"SUM(M350:M361)","v":5972.2222222222226},{"$f":"SUM(N350:N361)","v":120.00000000000001}]
[null,null,"     EHW,HP,in,1","el_us_t1","gas_t1","el_us_t1","gas_t1","el_us_t1","kWh",{"$f":"INDEX(K350:N350,,_case_en)","v":16.666666666666668},{"$f":"+K337/K$335","v":500},500,1000,16.666666666666668,"This is an input to EN 15603","<-connected"]
[null,null,"     EHW,HP,in,2","el_us_t2","gas_t2","el_us_t2","gas_t2","el_us_t2","kWh",16.666666666666668,500,500,1000,16.666666666666668]
[null,null,"     EHW,HP,in,3","el_us_t3","gas_t3","el_us_t3","gas_t3","el_us_t3","kWh",16.666666666666668,500,305.55555555555549,944.44444444444434,16.666666666666668]
[null,null,"     EHW,HP,in,4","el_us_t4","gas_t4","el_us_t4","gas_t4","el_us_t4","kWh",16.666666666666668,280.55555555555554,97.222222222222172,350,16.666666666666668]
[null,null,"     EHW,HP,in,5","el_us_t5","gas_t5","el_us_t5","gas_t5","el_us_t5","kWh",0,0,0,0,0]
[null,null,"     EHW,HP,in,6","el_us_t6","gas_t6","el_us_t6","gas_t6","el_us_t6","kWh",0,0,0,0,0]
[null,null,"     EHW,HP,in,7","el_us_t7","gas_t7","el_us_t7","gas_t7","el_us_t7","kWh",0,0,0,0,0]
[null,null,"     EHW,HP,in,8","el_us_t8","gas_t8","el_us_t8","gas_t8","el_us_t8","kWh",0,0,0,0,0]
[null,null,"     EHW,HP,in,9","el_us_t9","gas_t9","el_us_t9","gas_t9","el_us_t9","kWh",3.3333333333333335,55.555555555555543,0,0,3.3333333333333335]
[null,null,"     EHW,HP,in,10","el_us_t10","gas_t10","el_us_t10","gas_t10","el_us_t10","kWh",16.666666666666668,405.55555555555549,138.88888888888883,677.77777777777771,16.666666666666668]
[null,null,"     EHW,HP,in,11","el_us_t11","gas_t11","el_us_t11","gas_t11","el_us_t11","kWh",16.666666666666668,500,430.55555555555549,1000,16.666666666666668]
[null,null,"     EHW,HP,in,12","el_us_t12","gas_t12","el_us_t12","gas_t12","el_us_t12","kWh",16.666666666666668,500,500,1000,16.666666666666668]
[null,{"$f":"INDEX(Language!D219:M219,1,_language)","v":"Heat pump auxiliaries"},null,null,null,null,null,null,"%",5,3,3,3,{"$f":"INDEX(R362:AC362,1,N$16)","v":5},"Percentage of output",null,null,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"WHW,HP,aux",{"$f":"INDEX(E363:H363,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y",{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J364:J375)","v":18},{"$f":"SUM(K364:K375)","v":291.75},{"$f":"SUM(L364:L375)","v":222.5},{"$f":"SUM(M364:M375)","v":268.75},{"$f":"SUM(N364:N375)","v":18},"This is an input to EN 15603","<-connected"]
[null,null,"    WHW,HP,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K364:N364,,_case_en)","v":2.5},{"$f":"+K337*K$362/100","v":45},45,45,2.5]
[null,null,"    WHW,HP,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",2.5,45,45,45,2.5]
[null,null,"    WHW,HP,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",2.5,45,27.499999999999996,42.5,2.5]
[null,null,"    WHW,HP,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",2.5,25.25,8.7499999999999947,15.75,2.5]
[null,null,"    WHW,HP,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",0,0,0,0,0]
[null,null,"    WHW,HP,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",0,0,0,0,0]
[null,null,"    WHW,HP,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",0,0,0,0,0]
[null,null,"    WHW,HP,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",0,0,0,0,0]
[null,null,"    WHW,HP,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",0.5,4.9999999999999991,0,0,0.5]
[null,null,"    WHW,HP,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",2.5,36.499999999999993,12.499999999999995,30.499999999999996,2.5]
[null,null,"    WHW,HP,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",2.5,45,38.749999999999993,45,2.5]
[null,null,"    WHW,HP,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",2.5,45,45,45,2.5]
[null,{"$f":"INDEX(Language!D220:M220,1,_language)","v":"Environmental heat"},"EHP,env","env_y","env_y","env_y","env_y","env_y","kWh",{"$f":"SUM(J377:J388)","v":239.99999999999994},{"$f":"SUM(K377:K388)","v":6483.3333333333339},{"$f":"SUM(L377:L388)","v":4944.4444444444443},{"$f":"SUM(M377:M388)","v":2986.1111111111109},{"$f":"SUM(N377:N388)","v":239.99999999999994},"This is an input to EN 15603","<-connected"]
[null,null,"    EHP,env,1","env_t1","env_t1","env_t1","env_t1","env_t1","kWh",{"$f":"INDEX(K377:N377,,_case_en)","v":33.333333333333329},{"$f":"+K337-K350","v":1000},1000,500,33.333333333333329]
[null,null,"    EHP,env,2","env_t2","env_t2","env_t2","env_t2","env_t2","kWh",33.333333333333329,1000,1000,500,33.333333333333329]
[null,null,"    EHP,env,3","env_t3","env_t3","env_t3","env_t3","env_t3","kWh",33.333333333333329,1000,611.11111111111109,472.22222222222217,33.333333333333329]
[null,null,"    EHP,env,4","env_t4","env_t4","env_t4","env_t4","env_t4","kWh",33.333333333333329,561.11111111111109,194.44444444444434,175,33.333333333333329]
[null,null,"    EHP,env,5","env_t5","env_t5","env_t5","env_t5","env_t5","kWh",0,0,0,0,0]
[null,null,"    EHP,env,6","env_t6","env_t6","env_t6","env_t6","env_t6","kWh",0,0,0,0,0]
[null,null,"    EHP,env,7","env_t7","env_t7","env_t7","env_t7","env_t7","kWh",0,0,0,0,0]
[null,null,"    EHP,env,8","env_t8","env_t8","env_t8","env_t8","env_t8","kWh",0,0,0,0,0]
[null,null,"    EHP,env,9","env_t9","env_t9","env_t9","env_t9","env_t9","kWh",6.6666666666666661,111.11111111111109,0,0,6.6666666666666661]
[null,null,"    EHP,env,10","env_t10","env_t10","env_t10","env_t10","env_t10","kWh",33.333333333333329,811.11111111111109,277.77777777777771,338.8888888888888,33.333333333333329]
[null,null,"    EHP,env,11","env_t11","env_t11","env_t11","env_t11","env_t11","kWh",33.333333333333329,1000,861.11111111111109,500,33.333333333333329]
[null,null,"    EHP,env,12","env_t12","env_t12","env_t12","env_t12","env_t12","kWh",33.333333333333329,1000,1000,500,33.333333333333329]
[null,{"$f":"INDEX(Language!D221:M221,1,_language)","v":"Boiler heat output"},"QHW,boil,out",null,null,null,null,null,"kWh",{"$f":"SUM(J390:J401)","v":10769},{"$f":"SUM(K390:K401)","v":4353.3333333333321},{"$f":"SUM(L390:L401)","v":874.99999999999955},{"$f":"SUM(M390:M401)","v":3706.6666666666661},{"$f":"SUM(N390:N401)","v":10769},"The boiler is assumed to supply all the remaining heat to be generated"]
[null,null,"   QHW,boil,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K390:N390,,_case_en)","v":2540},{"$f":"+K319-K337","v":1566.6666666666665},666.66666666666652,1466.6666666666665,2540]
[null,null,"   QHW,boil,out,2",null,null,null,null,null,"kWh",1905,891.66666666666652,41.666666666666515,741.66666666666652,1905]
[null,null,"   QHW,boil,out,3",null,null,null,null,null,"kWh",1260,166.66666666666652,0,0,1260]
[null,null,"   QHW,boil,out,4",null,null,null,null,null,"kWh",595,0,0,0,595]
[null,null,"   QHW,boil,out,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"   QHW,boil,out,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"   QHW,boil,out,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"   QHW,boil,out,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"   QHW,boil,out,9",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"   QHW,boil,out,10",null,null,null,null,null,"kWh",770,0,0,0,770]
[null,null,"   QHW,boil,out,11",null,null,null,null,null,"kWh",1659,661.66666666666652,0,531.66666666666652,1659]
[null,null,"   QHW,boil,out,12",null,null,null,null,null,"kWh",2040,1066.6666666666665,166.66666666666652,966.66666666666652,2040]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D32","v":"gas"},null,null,null,"Available fuels"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D33","v":"oil"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D34","v":"coal"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D35","v":"wood"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D36","v":"biomass"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D37","v":"custom"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+ConvFactors!D38","v":"dh"}]
[null,{"$f":"INDEX(Language!D222:M222,1,_language)","v":"Boiler fuel"},null,null,null,null,null,null,null,{"$f":"INDEX(K410:N410,,_case_en)","v":"gas"},"gas","oil","coal",{"$f":"INDEX(R410:AC410,1,N$16)","v":"gas"},"Select fuel, includes biomass here","<-connected",null,"gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas"]
[null,{"$f":"INDEX(Language!D223:M223,1,_language)","v":"Boiler efficiency"},"ηboil",null,null,null,null,null,"%",{"$f":"INDEX(K411:N411,,_case_en)","v":90},92,90,90,{"$f":"INDEX(R411:AC411,1,N$16)","v":90},"This is an input to EN 15603",null,null,90,90,90,90,90,90,90,90,90,90,90,90]
[null,{"$f":"INDEX(Language!D225:M225,1,_language)","v":"Boiler input"},"EHW,boil,in",{"$f":"INDEX(E412:H412,,_case_en)","v":"gas_y"},{"$f":"+K$410&$AF18","v":"gas_y"},{"$f":"+L$410&$AF18","v":"oil_y"},{"$f":"+M$410&$AF18","v":"coal_y"},{"$f":"+N$410&$AF18","v":"gas_y"},{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J413:J424)","v":11965.555555555555},{"$f":"SUM(K413:K424)","v":4731.884057971014},{"$f":"SUM(L413:L424)","v":972.22222222222172},{"$f":"SUM(M413:M424)","v":4118.5185185185182},{"$f":"SUM(N413:N424)","v":11965.555555555555},"This is an input to EN 15603","<-connected"]
[null,"This is an input to EN 15603","     EHW,boil,in,1","gas_t1","gas_t1","oil_t1","coal_t1","gas_t1","kWh",{"$f":"INDEX(K413:N413,,_case_en)","v":2822.2222222222222},{"$f":"+K390*100/K$411","v":1702.8985507246375},740.74074074074065,1629.6296296296296,2822.2222222222222]
[null,null,"     EHW,boil,in,2","gas_t2","gas_t2","oil_t2","coal_t2","gas_t2","kWh",2116.6666666666665,969.20289855072451,46.296296296296127,824.07407407407402,2116.6666666666665]
[null,null,"     EHW,boil,in,3","gas_t3","gas_t3","oil_t3","coal_t3","gas_t3","kWh",1400,181.15942028985489,0,0,1400]
[null,null,"     EHW,boil,in,4","gas_t4","gas_t4","oil_t4","coal_t4","gas_t4","kWh",661.11111111111109,0,0,0,661.11111111111109]
[null,null,"     EHW,boil,in,5","gas_t5","gas_t5","oil_t5","coal_t5","gas_t5","kWh",0,0,0,0,0]
[null,null,"     EHW,boil,in,6","gas_t6","gas_t6","oil_t6","coal_t6","gas_t6","kWh",0,0,0,0,0]
[null,null,"     EHW,boil,in,7","gas_t7","gas_t7","oil_t7","coal_t7","gas_t7","kWh",0,0,0,0,0]
[null,null,"     EHW,boil,in,8","gas_t8","gas_t8","oil_t8","coal_t8","gas_t8","kWh",0,0,0,0,0]
[null,null,"     EHW,boil,in,9","gas_t9","gas_t9","oil_t9","coal_t9","gas_t9","kWh",0,0,0,0,0]
[null,null,"     EHW,boil,in,10","gas_t10","gas_t10","oil_t10","coal_t10","gas_t10","kWh",855.55555555555554,0,0,0,855.55555555555554]
[null,null,"     EHW,boil,in,11","gas_t11","gas_t11","oil_t11","coal_t11","gas_t11","kWh",1843.3333333333333,719.20289855072451,0,590.74074074074053,1843.3333333333333]
[null,null,"     EHW,boil,in,12","gas_t12","gas_t12","oil_t12","coal_t12","gas_t12","kWh",2266.6666666666665,1159.4202898550723,185.18518518518499,1074.0740740740739,2266.6666666666665]
[null,{"$f":"INDEX(Language!D224:M224,1,_language)","v":"Boiler auxiliary energy"},"WHW,boil,aux",null,null,null,null,null,"%",3,3,3,3,{"$f":"INDEX(R425:AC425,1,N$16)","v":3},"Perecentage of input",null,null,3,3,3,3,3,3,3,3,3,3,3,3]
[null,"This is an input to EN 15603","WHW,boil,aux",{"$f":"INDEX(E426:H426,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"SUM(J427:J438)","v":358.96666666666664},{"$f":"SUM(K427:K438)","v":141.95652173913038},{"$f":"SUM(L427:L438)","v":29.16666666666665},{"$f":"SUM(M427:M438)","v":123.55555555555554},{"$f":"SUM(N427:N438)","v":358.96666666666664},"This is an input to EN 15603","<-connected"]
[null,null,"    WHW,boil,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K427:N427,,_case_en)","v":84.666666666666657},{"$f":"+K413*K$425/100","v":51.086956521739118},22.222222222222218,48.888888888888886,84.666666666666657]
[null,null,"    WHW,boil,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",63.5,29.076086956521735,1.3888888888888837,24.722222222222221,63.5]
[null,null,"    WHW,boil,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",42,5.434782608695647,0,0,42]
[null,null,"    WHW,boil,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",19.833333333333332,0,0,0,19.833333333333332]
[null,null,"    WHW,boil,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",0,0,0,0,0]
[null,null,"    WHW,boil,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",0,0,0,0,0]
[null,null,"    WHW,boil,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",0,0,0,0,0]
[null,null,"    WHW,boil,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",0,0,0,0,0]
[null,null,"    WHW,boil,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",0,0,0,0,0]
[null,null,"    WHW,boil,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",25.666666666666664,0,0,0,25.666666666666664]
[null,null,"    WHW,boil,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",55.3,21.576086956521735,0,17.722222222222218,55.3]
[null,null,"    WHW,boil,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",68,34.782608695652172,5.55555555555555,32.222222222222214,68]
[null,{"$f":"INDEX(Language!D195:M195,1,_language)","v":"Free cooling contribution"},null,null,null,null,null,null,null,null,null,null,null,null,"Provisional placeholder , will be completed"]
[null,{"$f":"INDEX(Language!D228:M228,1,_language)","v":"Chiller EER"},"EER",null,null,null,null,null,null,null,2.5,2.5,2.5,{"$f":"INDEX(R440:AC440,1,N$16)","v":2.5},null,null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,null,null,null,null,null,null,null,"el","el_us"]
[null,null,null,null,null,null,null,null,null,null,"gas","gas"]
[null,null,null,null,{"$f":"INDEX($L$441:$L$443,MATCH(K444,$K$441:$K$443,0),1)","v":"el_us"},{"$f":"INDEX($L$441:$L$443,MATCH(L444,$K$441:$K$443,0),1)","v":"gas"},{"$f":"INDEX($L$441:$L$443,MATCH(M444,$K$441:$K$443,0),1)","v":"gas"},{"$f":"INDEX($L$441:$L$443,MATCH(N444,$K$441:$K$443,0),1)","v":"el_us"},null,null,"DH","DH",null,{"$f":"INDEX(R443:AC443,1,N$16)","v":0}]
[null,{"$f":"INDEX(Language!D227:M227,1,_language)","v":"Chiller energy carrier"},null,null,null,null,null,null,null,{"$f":"INDEX(K444:N444,,_case_en)","v":"el"},"el","gas","gas",{"$f":"INDEX(R444:AC444,1,N$16)","v":"el"},"Select chiller main en. carrier","<-connected",null,"el","el","el","el","el","el","el","el","el","el","el","el"]
[null,{"$f":"INDEX(Language!D230:M230,1,_language)","v":"Chiller input"},"EC,chllr,in",{"$f":"INDEX(E445:H445,,_case_en)","v":"el_us_y"},{"$f":"+E$443&$AF18","v":"el_us_y"},"gas_y","gas_y","el_us_y",{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J446:J457)","v":542.85714285714278},{"$f":"SUM(K446:K457)","v":1173.3333333333333},{"$f":"SUM(L446:L457)","v":1173.3333333333333},{"$f":"SUM(M446:M457)","v":1173.3333333333333},{"$f":"SUM(N446:N457)","v":542.85714285714278},"This is an input to EN 15603","<-connected"]
[null,"This is an input to EN 15603","    EC,chllr,in,1","el_us_t1","el_us_t1","gas_t1","gas_t1","el_us_t1","kWh",{"$f":"INDEX(K446:N446,,_case_en)","v":0},{"$f":"+K147/K$440","v":0},0,0,0]
[null,null,"    EC,chllr,in,2","el_us_t2","el_us_t2","gas_t2","gas_t2","el_us_t2","kWh",0,0,0,0,0]
[null,null,"    EC,chllr,in,3","el_us_t3","el_us_t3","gas_t3","gas_t3","el_us_t3","kWh",0,0,0,0,0]
[null,null,"    EC,chllr,in,4","el_us_t4","el_us_t4","gas_t4","gas_t4","el_us_t4","kWh",0,53.333333333333336,53.333333333333336,53.333333333333336,0]
[null,null,"    EC,chllr,in,5","el_us_t5","el_us_t5","gas_t5","gas_t5","el_us_t5","kWh",28.571428571428573,106.66666666666667,106.66666666666667,106.66666666666667,28.571428571428573]
[null,null,"    EC,chllr,in,6","el_us_t6","el_us_t6","gas_t6","gas_t6","el_us_t6","kWh",114.28571428571429,266.66666666666663,266.66666666666663,266.66666666666663,114.28571428571429]
[null,null,"    EC,chllr,in,7","el_us_t7","el_us_t7","gas_t7","gas_t7","el_us_t7","kWh",171.42857142857142,320,320,320,171.42857142857142]
[null,null,"    EC,chllr,in,8","el_us_t8","el_us_t8","gas_t8","gas_t8","el_us_t8","kWh",142.85714285714286,293.33333333333337,293.33333333333337,293.33333333333337,142.85714285714286]
[null,null,"    EC,chllr,in,9","el_us_t9","el_us_t9","gas_t9","gas_t9","el_us_t9","kWh",85.714285714285708,133.33333333333331,133.33333333333331,133.33333333333331,85.714285714285708]
[null,null,"    EC,chllr,in,10","el_us_t10","el_us_t10","gas_t10","gas_t10","el_us_t10","kWh",0,0,0,0,0]
[null,null,"    EC,chllr,in,11","el_us_t11","el_us_t11","gas_t11","gas_t11","el_us_t11","kWh",0,0,0,0,0]
[null,null,"    EC,chllr,in,12","el_us_t12","el_us_t12","gas_t12","gas_t12","el_us_t12","kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D229:M229,1,_language)","v":"Chiller auxiliary energy"},"WC,chllr,aux",null,null,null,null,null,"%",5,5,5,4,{"$f":"INDEX(R458:AC458,1,N$16)","v":5},"Perecentage of input",null,null,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"This is an input to EN 15603","WC,chllr,aux",{"$f":"INDEX(E459:H459,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y",{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J460:J471)","v":27.142857142857142},{"$f":"SUM(K460:K471)","v":58.666666666666664},{"$f":"SUM(L460:L471)","v":58.666666666666664},{"$f":"SUM(M460:M471)","v":46.933333333333323},{"$f":"SUM(N460:N471)","v":27.142857142857142},"This is an input to EN 15603","<-connected"]
[null,null,"    WC,chllr,aux,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K460:N460,,_case_en)","v":0},{"$f":"+K446*K$458/100","v":0},0,0,0]
[null,null,"    WC,chllr,aux,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",0,0,0,0,0]
[null,null,"    WC,chllr,aux,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",0,0,0,0,0]
[null,null,"    WC,chllr,aux,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",0,2.666666666666667,2.666666666666667,2.1333333333333333,0]
[null,null,"    WC,chllr,aux,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",1.4285714285714286,5.3333333333333339,5.3333333333333339,4.2666666666666666,1.4285714285714286]
[null,null,"    WC,chllr,aux,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",5.7142857142857144,13.33333333333333,13.33333333333333,10.666666666666664,5.7142857142857144]
[null,null,"    WC,chllr,aux,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",8.5714285714285712,16,16,12.8,8.5714285714285712]
[null,null,"    WC,chllr,aux,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",7.1428571428571432,14.66666666666667,14.66666666666667,11.733333333333334,7.1428571428571432]
[null,null,"    WC,chllr,aux,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",4.2857142857142856,6.6666666666666652,6.6666666666666652,5.3333333333333321,4.2857142857142856]
[null,null,"    WC,chllr,aux,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",0,0,0,0,0]
[null,null,"    WC,chllr,aux,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",0,0,0,0,0]
[null,null,"    WC,chllr,aux,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D231:M231,1,_language)","v":"Chiller rejected heat"},"WC,chllr,rej",null,null,null,null,null,"%",{"$f":"SUM(J473:J484)","v":1927.1428571428571},{"$f":"SUM(K473:K484)","v":4165.333333333333},{"$f":"SUM(L473:L484)","v":4165.333333333333},{"$f":"SUM(M473:M484)","v":4153.6000000000004},{"$f":"SUM(N473:N484)","v":1927.1428571428571}]
[null,null,"    WC,chllr,rej,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K473:N473,,_case_en)","v":0},{"$f":"+K460+K446+K147","v":0},0,0,0]
[null,null,"    WC,chllr,rej,2",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    WC,chllr,rej,3",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    WC,chllr,rej,4",null,null,null,null,null,"kWh",0,189.33333333333334,189.33333333333334,188.8,0]
[null,null,"    WC,chllr,rej,5",null,null,null,null,null,"kWh",101.42857142857143,378.66666666666669,378.66666666666669,377.6,101.42857142857143]
[null,null,"    WC,chllr,rej,6",null,null,null,null,null,"kWh",405.71428571428572,946.66666666666652,946.66666666666652,944,405.71428571428572]
[null,null,"    WC,chllr,rej,7",null,null,null,null,null,"kWh",608.57142857142856,1136,1136,1132.8,608.57142857142856]
[null,null,"    WC,chllr,rej,8",null,null,null,null,null,"kWh",507.14285714285717,1041.3333333333335,1041.3333333333335,1038.4000000000001,507.14285714285717]
[null,null,"    WC,chllr,rej,9",null,null,null,null,null,"kWh",304.28571428571428,473.33333333333326,473.33333333333326,472,304.28571428571428]
[null,null,"    WC,chllr,rej,10",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    WC,chllr,rej,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"    WC,chllr,rej,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D232:M232,1,_language)","v":"Ventilation electricity use"},"EV,el",{"$f":"INDEX(E485:H485,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"SUM(J486:J497)","v":600},{"$f":"SUM(K486:K497)","v":1440},{"$f":"SUM(L486:L497)","v":1440},{"$f":"SUM(M486:M497)","v":1440},{"$f":"SUM(N486:N497)","v":600}]
[null,"This is an input to EN 15603","   EV,el,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K486:N486,,_case_en)","v":50},120,120,120,{"$f":"INDEX(R486:AC486,1,N$16)","v":50},"This is an input to EN 15603","<-connected",null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",50,120,120,120,50,null,null,null,{"$f":"+R486","v":50},{"$f":"+S486","v":50},50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   EV,el,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",50,120,120,120,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,{"$f":"INDEX(Language!D233:M233,1,_language)","v":"Lighting electricity use"},"EL,el","el_us_y","el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"SUM(J499:J510)","v":240},{"$f":"SUM(K499:K510)","v":3000},{"$f":"SUM(L499:L510)","v":1800},{"$f":"SUM(M499:M510)","v":1800},{"$f":"SUM(N499:N510)","v":240}]
[null,"This is an input to EN 15603","   EL,el,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K499:N499,,_case_en)","v":20},250,150,150,{"$f":"INDEX(R499:AC499,1,N$16)","v":20},"This is an input to EN 15603","<-connected",null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",20,250,150,150,20,null,null,null,{"$f":"+R499","v":20},{"$f":"+S499","v":20},20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   EL,el,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",20,250,150,150,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,{"$f":"INDEX(Language!D17:M17,1,_language)&\" \"&INDEX(Language!D20:M20,1,_language)","v":"appliances if part of EP"},"EA,el","el_us_y","el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"SUM(J512:J523)","v":0},{"$f":"SUM(K512:K523)","v":600},{"$f":"SUM(L512:L523)","v":600},{"$f":"SUM(M512:M523)","v":600},{"$f":"SUM(N512:N523)","v":0}]
[null,"This is an input to EN 15603","   EA,el,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K512:N512,,_case_en)","v":0},50,50,50,{"$f":"INDEX(R512:AC512,1,N$16)","v":0},"This is an input to EN 15603","<-connected",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",0,50,50,50,0,null,null,null,{"$f":"+R512","v":0},{"$f":"+S512","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,6",{"$f":"INDEX(E517:H517,,_case_en)","v":"el_us_t6"},"el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EA,el,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",0,50,50,50,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(Language!D234:M234,1,_language)","v":"Non EPBD electricity use"},"EnEPus,el","el_nEPus_y","el_nEPus_y","el_nEPus_y","el_nEPus_y","el_nEPus_y","kWh",{"$f":"SUM(J525:J536)","v":0},{"$f":"SUM(K525:K536)","v":2400},{"$f":"SUM(L525:L536)","v":2400},{"$f":"SUM(M525:M536)","v":2400},{"$f":"SUM(N525:N536)","v":0},"Including appliances if not EPBD"]
[null,"This is an input to EN 15603","   EnEPus,el,1","el_nEP_us_t1","el_nEP_us_t1","el_nEP_us_t1","el_nEP_us_t1","el_nEP_us_t1","kWh",{"$f":"INDEX(K525:N525,,_case_en)","v":0},200,200,200,{"$f":"INDEX(R525:AC525,1,N$16)*Diagram_NEW!BB$32","v":0},"This is an input to EN 15603","<-connected",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,2","el_nEP_us_t2","el_nEP_us_t2","el_nEP_us_t2","el_nEP_us_t2","el_nEP_us_t2","kWh",0,200,200,200,{"$f":"INDEX(R526:AC526,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,{"$f":"+R525","v":0},{"$f":"+S525","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,3","el_nEP_us_t3","el_nEP_us_t3","el_nEP_us_t3","el_nEP_us_t3","el_nEP_us_t3","kWh",0,200,200,200,{"$f":"INDEX(R527:AC527,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,4","el_nEP_us_t4","el_nEP_us_t4","el_nEP_us_t4","el_nEP_us_t4","el_nEP_us_t4","kWh",0,200,200,200,{"$f":"INDEX(R528:AC528,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,5","el_nEP_us_t5","el_nEP_us_t5","el_nEP_us_t5","el_nEP_us_t5","el_nEP_us_t5","kWh",0,200,200,200,{"$f":"INDEX(R529:AC529,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,6","el_nEP_us_t6","el_nEP_us_t6","el_nEP_us_t6","el_nEP_us_t6","el_nEP_us_t6","kWh",0,200,200,200,{"$f":"INDEX(R530:AC530,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,7","el_nEP_us_t7","el_nEP_us_t7","el_nEP_us_t7","el_nEP_us_t7","el_nEP_us_t7","kWh",0,200,200,200,{"$f":"INDEX(R531:AC531,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,8","el_nEP_us_t8","el_nEP_us_t8","el_nEP_us_t8","el_nEP_us_t8","el_nEP_us_t8","kWh",0,200,200,200,{"$f":"INDEX(R532:AC532,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,9","el_nEP_us_t9","el_nEP_us_t9","el_nEP_us_t9","el_nEP_us_t9","el_nEP_us_t9","kWh",0,200,200,200,{"$f":"INDEX(R533:AC533,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,10","el_nEP_us_t10","el_nEP_us_t10","el_nEP_us_t10","el_nEP_us_t10","el_nEP_us_t10","kWh",0,200,200,200,{"$f":"INDEX(R534:AC534,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,11","el_nEP_us_t11","el_nEP_us_t11","el_nEP_us_t11","el_nEP_us_t11","el_nEP_us_t11","kWh",0,200,200,200,{"$f":"INDEX(R535:AC535,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"   EnEPus,el,12","el_nEP_us_t12","el_nEP_us_t12","el_nEP_us_t12","el_nEP_us_t12","el_nEP_us_t12","kWh",0,200,200,200,{"$f":"INDEX(R536:AC536,1,N$16)*Diagram_NEW!BB$32","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(Language!D189:M189,1,_language)","v":"PV solar contribution multiplier"},null,null,null,null,null,null,"p.u.",1,3,1,2,{"$f":"INDEX(R537:AC537,1,N$16)*Diagram_NEW!BD27","v":1},"Multiplier to modify quickly the profile, includes effect of on-diagram  selector",null,null,1,2,0,1,1,1,1,1,1,1,1,1]
[null,{"$f":"INDEX(Language!D190:M190,1,_language)","v":"PV solar max contribution  per time step"},"   QPV,out,pk",null,null,null,null,null,"kWh",300,500,500,500,{"$f":"INDEX(R538:AC538,1,N$16)","v":300},null,null,null,300,300,300,300,300,300,300,300,300,300,300,300]
[null,{"$f":"INDEX(Language!D276:M276,1,_language)","v":"Solar PV conversion efficiency"},"fPV,conv",null,null,null,null,null,"%",100,100,100,100,100,"If set to 100% neglects conversion losses",null,null,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"INDEX(Language!D191:M191,1,_language)","v":"PV solar contribution profile"},"   QPV,out,rel,1",null,null,null,null,null,"%",15,15,15,15,15,null,null,null,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"   QPV,out,rel,2",null,null,null,null,null,"%",20,20,20,20,20,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,"   QPV,out,rel,3",null,null,null,null,null,"%",50,50,50,50,50,null,null,null,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"   QPV,out,rel,4",null,null,null,null,null,"%",70,70,70,70,70,null,null,null,70,70,70,70,70,70,70,70,70,70,70,70]
[null,null,"   QPV,out,rel,5",null,null,null,null,null,"%",85,85,85,85,85,null,null,null,85,85,85,85,85,85,85,85,85,85,85,85]
[null,null,"   QPV,out,rel,6",null,null,null,null,null,"%",95,95,95,95,95,null,null,null,95,95,95,95,95,95,95,95,95,95,95,95]
[null,null,"   QPV,out,rel,7",null,null,null,null,null,"%",100,100,100,100,100,null,null,null,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"   QPV,out,rel,8",null,null,null,null,null,"%",90,90,90,90,90,null,null,null,90,90,90,90,90,90,90,90,90,90,90,90]
[null,null,"   QPV,out,rel,9",null,null,null,null,null,"%",80,80,80,80,80,null,null,null,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,"   QPV,out,rel,10",null,null,null,null,null,"%",60,60,60,60,60,null,null,null,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,"   QPV,out,rel,11",null,null,null,null,null,"%",40,40,40,40,40,null,null,null,40,40,40,40,40,40,40,40,40,40,40,40]
[null,null,"   QPV,out,rel,12",null,null,null,null,null,"%",30,30,30,30,30,null,null,null,30,30,30,30,30,30,30,30,30,30,30,30]
[null,{"$f":"INDEX(Language!D192:M192,1,_language)","v":"PV electric generation"},"QPV,out",null,null,null,null,null,"kWh",{"$f":"SUM(J553:J564)","v":2205},{"$f":"SUM(K553:K564)","v":11025},{"$f":"SUM(L553:L564)","v":3675},{"$f":"SUM(M553:M564)","v":7350},{"$f":"SUM(N553:N564)","v":2205},"This is an input to EN 15603","<-connected"]
[null,null,"   QPV,out,1",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K553:N553,,_case_en)","v":45},{"$f":"+K$538*K$537*K540/100","v":225},75,150,45,null,"Equation 17 a"]
[null,null,"   QPV,out,2",null,null,null,null,null,"kWh",60,300,100,200,60]
[null,null,"   QPV,out,3",null,null,null,null,null,"kWh",150,750,250,500,150]
[null,null,"   QPV,out,4",null,null,null,null,null,"kWh",210,1050,350,700,210]
[null,null,"   QPV,out,5",null,null,null,null,null,"kWh",255,1275,425,850,255]
[null,null,"   QPV,out,6",null,null,null,null,null,"kWh",285,1425,475,950,285]
[null,null,"   QPV,out,7",null,null,null,null,null,"kWh",300,1500,500,1000,300]
[null,null,"   QPV,out,8",null,null,null,null,null,"kWh",270,1350,450,900,270]
[null,null,"   QPV,out,9",null,null,null,null,null,"kWh",240,1200,400,800,240]
[null,null,"   QPV,out,10",null,null,null,null,null,"kWh",180,900,300,600,180]
[null,null,"   QPV,out,11",null,null,null,null,null,"kWh",120,600,200,400,120]
[null,null,"   QPV,out,12",null,null,null,null,null,"kWh",90,450,150,300,90]
[null,{"$f":"INDEX(Language!D275:M275,1,_language)","v":"Delivered solar radiation"},"Edel,sol",null,"sol_y","sol_y","sol_y","sol_y","kWh",2205,{"$f":"SUM(K566:K577)","v":11025},{"$f":"SUM(L566:L577)","v":3675},{"$f":"SUM(M566:M577)","v":7350},{"$f":"SUM(N566:N577)","v":2205},"This is an input to EN 15603","<-connected"]
[null,"This is an input to EN 15603","   Edel,sol,1",null,"sol_t1","sol_t1","sol_t1","sol_t1","kWh",45,{"$f":"+K553*100/K$539","v":225},75,150,45]
[null,null,"   Edel,sol,2",null,"sol_t2","sol_t2","sol_t2","sol_t2","kWh",60,300,100,200,60]
[null,null,"   Edel,sol,3",null,"sol_t3","sol_t3","sol_t3","sol_t3","kWh",150,750,250,500,150]
[null,null,"   Edel,sol,4",null,"sol_t4","sol_t4","sol_t4","sol_t4","kWh",210,1050,350,700,210]
[null,null,"   Edel,sol,5",null,"sol_t5","sol_t5","sol_t5","sol_t5","kWh",255,1275,425,850,255]
[null,null,"   Edel,sol,6",null,"sol_t6","sol_t6","sol_t6","sol_t6","kWh",285,1425,475,950,285]
[null,null,"   Edel,sol,7",null,"sol_t7","sol_t7","sol_t7","sol_t7","kWh",300,1500,500,1000,300]
[null,null,"   Edel,sol,8",null,"sol_t8","sol_t8","sol_t8","sol_t8","kWh",270,1350,450,900,270]
[null,null,"   Edel,sol,9",null,"sol_t9","sol_t9","sol_t9","sol_t9","kWh",240,1200,400,800,240]
[null,null,"   Edel,sol,10",null,"sol_t10","sol_t10","sol_t10","sol_t10","kWh",180,900,300,600,180]
[null,null,"   Edel,sol,11",null,"sol_t11","sol_t11","sol_t11","sol_t11","kWh",120,600,200,400,120]
[null,null,"   Edel,sol,12",null,"sol_t12","sol_t12","sol_t12","sol_t12","kWh",90,450,150,300,90]
[null,"End of systems calculation, start of EN 15603 assessment"]
[null,"Calculation according to method input, output and calculatio sheets"]
[null,"RESULTS OF THE EN 15603 CALCULATION"]
[null,{"$f":"INDEX(Language!D220:M220,1,_language)","v":"Environmental heat"},"QPV,out",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J582:J593)","v":6300},{"$f":"SUM(K582:K593)","v":157500},{"$f":"SUM(L582:L593)","v":17500},{"$f":"SUM(M582:M593)","v":70000},{"$f":"SUM(N582:N593)","v":6300},"This is an input to EN 15603"]
[null,null,"   QPV,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K582:N582,,_case_en)","v":450},{"$f":"+K$538*K$537*K568/100","v":11250},1250,5000,450]
[null,null,"   QPV,out,2",null,null,null,null,null,"kWh",630,{"$f":"+K$538*K$537*K569/100","v":15750},1750,7000,630]
[null,null,"   QPV,out,3",null,null,null,null,null,"kWh",765,{"$f":"+K$538*K$537*K570/100","v":19125},2125,8500,765]
[null,null,"   QPV,out,4",null,null,null,null,null,"kWh",855,{"$f":"+K$538*K$537*K571/100","v":21375},2375,9500,855]
[null,null,"   QPV,out,5",null,null,null,null,null,"kWh",900,{"$f":"+K$538*K$537*K572/100","v":22500},2500,10000,900]
[null,null,"   QPV,out,6",null,null,null,null,null,"kWh",810,{"$f":"+K$538*K$537*K573/100","v":20250},2250,9000,810]
[null,null,"   QPV,out,7",null,null,null,null,null,"kWh",720,{"$f":"+K$538*K$537*K574/100","v":18000},2000,8000,720]
[null,null,"   QPV,out,8",null,null,null,null,null,"kWh",540,{"$f":"+K$538*K$537*K575/100","v":13500},1500,6000,540]
[null,null,"   QPV,out,9",null,null,null,null,null,"kWh",360,{"$f":"+K$538*K$537*K576/100","v":9000},1000,4000,360]
[null,null,"   QPV,out,10",null,null,null,null,null,"kWh",270,{"$f":"+K$538*K$537*K577/100","v":6750},750,3000,270]
[null,null,"   QPV,out,11",null,null,null,null,null,"kWh",0,{"$f":"+K$538*K$537*K578/100","v":0},0,0,0]
[null,null,"   QPV,out,12",null,null,null,null,null,"kWh",0,{"$f":"+K$538*K$537*K580/100","v":0},0,0,0]
[null,{"$f":"INDEX(Language!D233:M233,1,_language)","v":"Lighting electricity use"},"QPV,out",null,null,null,null,null,"kWh",{"$f":"SUM(J595:J606)","v":18900},{"$f":"SUM(K595:K606)","v":2362500},{"$f":"SUM(L595:L606)","v":87500},{"$f":"SUM(M595:M606)","v":700000},{"$f":"SUM(N595:N606)","v":18900},"This is an input to EN 15603"]
[null,null,"   QPV,out,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K595:N595,,_case_en)","v":1350},{"$f":"+K$538*K$537*K582/100","v":168750},6250,50000,1350]
[null,null,"   QPV,out,2",null,null,null,null,null,"kWh",1890,{"$f":"+K$538*K$537*K583/100","v":236250},8750,70000,1890]
[null,null,"   QPV,out,3",null,null,null,null,null,"kWh",2295,{"$f":"+K$538*K$537*K584/100","v":286875},10625,85000,2295]
[null,null,"   QPV,out,4",null,null,null,null,null,"kWh",2565,{"$f":"+K$538*K$537*K585/100","v":320625},11875,95000,2565]
[null,null,"   QPV,out,5",null,null,null,null,null,"kWh",2700,{"$f":"+K$538*K$537*K586/100","v":337500},12500,100000,2700]
[null,null,"   QPV,out,6",null,null,null,null,null,"kWh",2430,{"$f":"+K$538*K$537*K587/100","v":303750},11250,90000,2430]
[null,null,"   QPV,out,7",null,null,null,null,null,"kWh",2160,{"$f":"+K$538*K$537*K588/100","v":270000},10000,80000,2160]
[null,null,"   QPV,out,8",null,null,null,null,null,"kWh",1620,{"$f":"+K$538*K$537*K589/100","v":202500},7500,60000,1620]
[null,null,"   QPV,out,9",null,null,null,null,null,"kWh",1080,{"$f":"+K$538*K$537*K590/100","v":135000},5000,40000,1080]
[null,null,"   QPV,out,10",null,null,null,null,null,"kWh",810,{"$f":"+K$538*K$537*K591/100","v":101250},3750,30000,810]
[null,null,"   QPV,out,11",null,null,null,null,null,"kWh",0,{"$f":"+K$538*K$537*K592/100","v":0},0,0,0]
[null,null,"   QPV,out,12",null,null,null,null,null,"kWh",0,{"$f":"+K$538*K$537*K593/100","v":0},0,0,0]
[null,"End of new spreadsheet"]
[]
[null,"Old assessment: it was done independently. Kept pro memoria"]
[null,{"$f":"INDEX(Language!$D$241:$M$241,1,_language)","v":"Electric energy balance"},null,null,null,null,null,null,null,null,null,null,null,null,"See poster: \"electric energy balance\" line below generators.\nFrom now on a separate calculation is performed on yearly data and on time-step data."]
[null,{"$f":"INDEX(Language!$D$242:$M$242,1,_language)","v":"Total EPBD uses"},"EEPus,el",{"$f":"INDEX(E611:H611,,_case_en)","v":"el_us_y"},"el_us_y","el_us_y","el_us_y","el_us_y","kWh",{"$f":"INDEX(K611:N611,,_case_en)","v":2327.439523809524},{"$f":"SUMIF(E$18:E$564,E611,K$18:K$564)","v":7455.5231884057976},{"$f":"SUMIF(F$18:F$564,F611,L$18:L$564)","v":7247.9722222222208},{"$f":"SUMIF(G$18:G$564,G611,M$18:M$564)","v":5062.4555555555562},{"$f":"SUMIF(H$18:H$577,H611,N$18:N$577)","v":2327.439523809524},"Sum of all EPBD electricity uses"]
[null,null,"     EEPus,el,sum_i","el_us_t_tot","el_us_t_tot","el_us_t_tot","el_us_t_tot","el_us_t_tot","kWh",{"$f":"SUM(J613:J624)","v":2327.4395238095235},{"$f":"SUM(K613:K624)","v":7455.5231884057976},{"$f":"SUM(L613:L624)","v":7247.9722222222226},{"$f":"SUM(M613:M624)","v":5062.4555555555562},{"$f":"SUM(N613:N624)","v":2327.4395238095235},null,"Equation 10"]
[null,null,"     EEPus,el,1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","el_us_t1","kWh",{"$f":"INDEX(K613:N613,,_case_en)","v":253.13333333333333},{"$f":"SUMIF(E$18:E$564,E613,K$18:K$564)","v":605.9202898550725},{"$f":"SUMIF(F$18:F$564,F613,L$18:L$564)","v":975.55555555555554},{"$f":"SUMIF(G$18:G$564,G613,M$18:M$564)","v":505.22222222222217},{"$f":"SUMIF(H$18:H$577,H613,N$18:N$577)","v":253.13333333333333},null,"Equation 11-12-13"]
[null,null,"     EEPus,el,2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","el_us_t2","kWh",213.51666666666665,566.65942028985501,935.97222222222229,465.30555555555554,213.51666666666665,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","el_us_t3","kWh",173.86666666666667,527.268115942029,703.8888888888888,425.33333333333331,173.86666666666667,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","el_us_t4","kWh",134.14999999999998,552,467.3888888888888,396.63333333333333,134.14999999999998,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","el_us_t5","kWh",109.62857142857143,578.66666666666674,352,370.93333333333334,109.62857142857143,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","el_us_t6","kWh",204.51428571428573,766.66666666666652,380,397.33333333333331,204.51428571428573,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","el_us_t7","kWh",267.07142857142856,829.33333333333326,389.33333333333331,406.13333333333333,267.07142857142856,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","el_us_t8","kWh",235.34285714285713,798,384.66666666666669,401.73333333333335,235.34285714285713,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","el_us_t9","kWh",174.81904761904764,608.5,356.66666666666663,375.33333333333331,174.81904761904764,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","el_us_t10","kWh",142.23333333333332,496.83333333333331,507.22222222222217,395.33333333333331,142.23333333333332,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","el_us_t11","kWh",197.69666666666666,551.0594202898551,851.3888888888888,449.60555555555555,197.69666666666666,null,"Equation 11-12-13"]
[null,null,"     EEPus,el,12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","el_us_t12","kWh",221.46666666666667,574.6159420289855,943.88888888888891,473.55555555555554,221.46666666666667,null,"Equation 11-12-13"]
[null,{"$f":"INDEX(Language!$D$243:$M$243,1,_language)","v":"Total non EPBD uses"},"EnEPus,el","el_nEPus_y","el_nEPus_y","el_nEPus_y","el_nEPus_y","el_nEPus_y","kWh",0,{"$f":"SUMIF($D$18:$D$564,$D625,K$18:K$564)","v":2400},{"$f":"SUMIF($D$18:$D$564,$D625,L$18:L$564)","v":2400},{"$f":"SUMIF($D$18:$D$564,$D625,M$18:M$564)","v":2400},{"$f":"SUMIF($D$18:$D$564,$D625,N$18:N$564)","v":0},"Sum of all NON EPBD electricity uses","Not in EN 15603"]
[null,null,"     EnEPus,el,sum_i","el_nEP_us_tot","el_nEP_us_tot","el_nEP_us_tot","el_nEP_us_tot","el_nEP_us_tot","kWh",{"$f":"SUM(J627:J638)","v":0},{"$f":"SUM(K627:K638)","v":2400},{"$f":"SUM(L627:L638)","v":2400},{"$f":"SUM(M627:M638)","v":2400},{"$f":"SUM(N627:N638)","v":0},null,"Not in EN 15603"]
[null,null,"     EnEPus,el,1","el_nEP_us_t1","el_nEP_us_t1","el_nEP_us_t1","el_nEP_us_t1","el_nEP_us_t1","kWh",{"$f":"INDEX(K627:N627,,_case_en)","v":0},{"$f":"SUMIF($D$18:$D$564,$D627,K$18:K$564)","v":200},200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,2","el_nEP_us_t2","el_nEP_us_t2","el_nEP_us_t2","el_nEP_us_t2","el_nEP_us_t2","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,3","el_nEP_us_t3","el_nEP_us_t3","el_nEP_us_t3","el_nEP_us_t3","el_nEP_us_t3","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,4","el_nEP_us_t4","el_nEP_us_t4","el_nEP_us_t4","el_nEP_us_t4","el_nEP_us_t4","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,5","el_nEP_us_t5","el_nEP_us_t5","el_nEP_us_t5","el_nEP_us_t5","el_nEP_us_t5","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,6","el_nEP_us_t6","el_nEP_us_t6","el_nEP_us_t6","el_nEP_us_t6","el_nEP_us_t6","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,7","el_nEP_us_t7","el_nEP_us_t7","el_nEP_us_t7","el_nEP_us_t7","el_nEP_us_t7","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,8","el_nEP_us_t8","el_nEP_us_t8","el_nEP_us_t8","el_nEP_us_t8","el_nEP_us_t8","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,9","el_nEP_us_t9","el_nEP_us_t9","el_nEP_us_t9","el_nEP_us_t9","el_nEP_us_t9","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,10","el_nEP_us_t10","el_nEP_us_t10","el_nEP_us_t10","el_nEP_us_t10","el_nEP_us_t10","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,11","el_nEP_us_t11","el_nEP_us_t11","el_nEP_us_t11","el_nEP_us_t11","el_nEP_us_t11","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,null,"     EnEPus,el,12","el_nEP_us_t12","el_nEP_us_t12","el_nEP_us_t12","el_nEP_us_t12","el_nEP_us_t12","kWh",0,200,200,200,0,null,"Not in EN 15603"]
[null,"Discussion item: do we treat differently CHP and other on-site electric production?\nIf a different priority is given on EPBD uses, equations shall be extended to handle a separate path.\nIn the following CHP is separated to allow specific conversion factors"]
[null,{"$f":"INDEX(Language!$D$341:$M$341,1,_language)","v":"National option: separate CHP exported energy accounting"},"fOA_EL_CHP_SEP",null,null,null,null,null,null,{"$f":"INDEX(K640:N640,,_case_en)","v":0},1,1,1,{"$f":"INDEX(R640:AC640,1,N$16)","v":0},"Primary energy conversion factors are separate indeed. This is to give to CHP heat the reduction of primary enrgy due to elctricity generation otherwise uses served by the cogen are penalisesd.",null,null,0,0,1,0,0,0,0,0,0,0,0,0]
[null,"National option: derate PV electric production for non EPBD uses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(R641:AC641,1,N$16)","v":0},"For use in formula 16",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"National option: derate CHP electric production for non EPBD uses","fOA_EL_PR_NEP_DRT",null,null,null,null,null,null,{"$f":"INDEX(K642:N642,,_case_en)","v":0},1,0,1,{"$f":"INDEX(R642:AC642,1,N$16)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insert here allocation calculation"]
[]
[null,{"$f":"INDEX(Language!$D$245:$M$245,1,_language)","v":"Derated PV contribution"},"Epr,el,EPus,PV",null,null,null,null,null,"kWh",{"$f":"INDEX(K646:N646,,_case_en)","v":2205},{"$f":"K552*(K611/(K611+K$642*K625))","v":8340.2110249075376},{"$f":"L552*(L611/(L611+L$642*L625))","v":3675},{"$f":"M552*(M611/(M611+M$642*M625))","v":4986.1668262308658},{"$f":"N552*(N611/(N611+N$641*N625))","v":2205},"Yearly derating"]
[null,null,"     Epr,EPus,el,PV,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J648:J659)","v":2205},{"$f":"SUM(K648:K659)","v":8389.9743154273674},{"$f":"SUM(L648:L659)","v":3675},{"$f":"SUM(M648:M659)","v":4915.9395561273213},{"$f":"SUM(N648:N659)","v":2205},"Time-step derating","Equation 16"]
[null,null,"     Epr,el,EPus,PV,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K648:N648,,_case_en)","v":45},{"$f":"K553*(K613/(K613+K$642*K627))","v":169.16321245852703},75,107.46021742555538,{"$f":"N553*(N613/(N613+N$641*N627))","v":45}]
[null,null,"     Epr,el,EPus,PV,2",null,null,null,null,null,"kWh",60,221.73839072202952,100,139.87724938415934,60]
[null,null,"     Epr,el,EPus,PV,3",null,null,null,null,null,"kWh",150,543.74869224714291,250,340.08528784648189,150]
[null,null,"     Epr,el,EPus,PV,4",null,null,null,null,null,"kWh",210,770.74468085106389,350,465.35001955416504,210]
[null,null,"     Epr,el,EPus,PV,5",null,null,null,null,null,"kWh",255,947.51712328767121,425,552.24194301728153,255]
[null,null,"     Epr,el,EPus,PV,6",null,null,null,null,null,"kWh",285,1130.1724137931033,475,631.91964285714289,285]
[null,null,"     Epr,el,EPus,PV,7",null,null,null,null,null,"kWh",300,1208.5492227979273,500,670.03959524857021,300]
[null,null,"     Epr,el,EPus,PV,8",null,null,null,null,null,"kWh",270,1079.4589178356714,450,600.86417017504994,270]
[null,null,"     Epr,el,EPus,PV,9",null,null,null,null,null,"kWh",240,903.15398886827461,400,521.90034762456548,240]
[null,null,"     Epr,el,EPus,PV,10",null,null,null,null,null,"kWh",180,641.68859124611345,300,398.43225083986562,180]
[null,null,"     Epr,el,EPus,PV,11",null,null,null,null,null,"kWh",120,440.22569085986748,200,276.84834386679091,120]
[null,null,"     Epr,el,EPus,PV,12",null,null,null,null,null,"kWh",90,333.81339045997549,150,210.92048828769384,90]
[null,{"$f":"INDEX(Language!$D$246:$M$246,1,_language)","v":"Derated CHP contribution"},"Epr,el,EPus,CHP",null,null,null,null,null,"kWh",642.72727272727275,{"$f":"K304*(K611/(K611+K$642*K625))","v":192.55898470204991},{"$f":"L304*(L611/(L611+L$642*L625))","v":6575.7575757575742},{"$f":"M304*(M611/(M611+M$642*M625))","v":302.19192886247669},{"$f":"N304*(N611/(N611+N$642*N625))","v":642.72727272727275},"Yearly derating"]
[null,null,"     Epr,el,EPus,CHP,an",null,null,null,null,null,"kWh",{"$f":"SUM(J662:J673)","v":642.72727272727275},{"$f":"SUM(K662:K673)","v":187.44529825622857},{"$f":"SUM(L662:L673)","v":6575.7575757575742},{"$f":"SUM(M662:M673)","v":306.72644034433961},{"$f":"SUM(N662:N673)","v":642.72727272727275},"Time-step derating","Equation 16"]
[null,null,"     Epr,el,EPus,CHP,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K662:N662,,_case_en)","v":63.636363636363633},{"$f":"K305*(K613/(K613+K$642*K627))","v":23.922070448680589},636.36363636363637,45.589183150235613,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,2",null,null,null,null,null,"kWh",63.636363636363633,23.517708106881916,636.36363636363637,44.506397531323422,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,3",null,null,null,null,null,"kWh",63.636363636363633,23.068126337757576,636.36363636363637,43.28358208955224,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,4",null,null,null,null,null,"kWh",63.636363636363633,23.355899419729205,636.36363636363637,42.304547232196818,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,5",null,null,null,null,null,"kWh",38.181818181818187,0,424.24242424242419,0,38.181818181818187]
[null,null,"     Epr,el,EPus,CHP,6",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},25.454545454545453,0,424.24242424242419,0,25.454545454545453]
[null,null,"     Epr,el,EPus,CHP,7",null,null,null,null,null,"kWh",31.818181818181817,0,424.24242424242419,0,31.818181818181817]
[null,null,"     Epr,el,EPus,CHP,8",null,null,null,null,null,"kWh",38.181818181818187,0,424.24242424242419,0,38.181818181818187]
[null,null,"     Epr,el,EPus,CHP,9",null,null,null,null,null,"kWh",63.636363636363633,23.947264856355766,424.24242424242419,0,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,10",null,null,null,null,null,"kWh",63.636363636363633,22.685960296579768,636.36363636363637,42.257965998167563,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,11",null,null,null,null,null,"kWh",63.636363636363633,23.345301788023274,636.36363636363637,44.044054706080374,63.636363636363633]
[null,null,"     Epr,el,EPus,CHP,12",null,null,null,null,null,"kWh",63.636363636363633,23.602967002220488,636.36363636363637,44.740709636783535,63.636363636363633]
[null,{"$f":"INDEX(Language!$D$247:$M$247,1,_language)","v":"Valid on-site electric energy for EPBD uses"},"Epr,EPus,el",null,null,null,null,null,"kWh",2847.727272727273,{"$f":"+K660+K646","v":8532.7700096095869},{"$f":"+L660+L646","v":10250.757575757574},{"$f":"+M660+M646","v":5288.3587550933426},{"$f":"+N660+N646","v":2847.727272727273}]
[null,null,"     Epr,EPus,el,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J676:J687)","v":2847.7272727272725},{"$f":"SUM(K676:K687)","v":8577.4196136835963},{"$f":"SUM(L676:L687)","v":10250.757575757574},{"$f":"SUM(M676:M687)","v":5222.6659964716609},{"$f":"SUM(N676:N687)","v":2847.7272727272725}]
[null,null,"     Epr,EPus,el,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K676:N676,,_case_en)","v":108.63636363636363},{"$f":"+K662+K648","v":193.08528290720761},711.36363636363637,153.049400575791,108.63636363636363,null,"not in prEN15603"]
[null,null,"     Epr,EPus,el,2",null,null,null,null,null,"kWh",123.63636363636363,245.25609882891143,736.36363636363637,184.38364691548276,123.63636363636363,null,"Needed to separate"]
[null,null,"     Epr,EPus,el,3",null,null,null,null,null,"kWh",213.63636363636363,566.81681858490049,886.36363636363637,383.36886993603412,213.63636363636363,null,"PV and CHP "]
[null,null,"     Epr,EPus,el,4",null,null,null,null,null,"kWh",273.63636363636363,794.1005802707931,986.36363636363637,507.65456678636184,273.63636363636363,null,"derating"]
[null,null,"     Epr,EPus,el,5",null,null,null,null,null,"kWh",293.18181818181819,947.51712328767121,849.24242424242425,552.24194301728153,293.18181818181819]
[null,null,"     Epr,EPus,el,6",null,null,null,null,null,"kWh",310.45454545454544,1130.1724137931033,899.24242424242425,631.91964285714289,310.45454545454544]
[null,null,"     Epr,EPus,el,7",null,null,null,null,null,"kWh",331.81818181818181,1208.5492227979273,924.24242424242425,670.03959524857021,331.81818181818181]
[null,null,"     Epr,EPus,el,8",null,null,null,null,null,"kWh",308.18181818181819,1079.4589178356714,874.24242424242425,600.86417017504994,308.18181818181819]
[null,null,"     Epr,EPus,el,9",null,null,null,null,null,"kWh",303.63636363636363,927.1012537246304,824.24242424242425,521.90034762456548,303.63636363636363]
[null,null,"     Epr,EPus,el,10",null,null,null,null,null,"kWh",243.63636363636363,664.37455154269321,936.36363636363637,440.69021683803317,243.63636363636363]
[null,null,"     Epr,EPus,el,11",null,null,null,null,null,"kWh",183.63636363636363,463.57099264789076,836.36363636363637,320.89239857287129,183.63636363636363]
[null,null,"     Epr,EPus,el,12",null,null,null,null,null,"kWh",153.63636363636363,357.416357462196,786.36363636363637,255.66119792447739,153.63636363636363]
[null,{"$f":"INDEX(Language!$D$248:$M$248,1,_language)","v":"On site electricity used in the same time step"},"Eexp,used,el",null,null,null,null,null,"kWh",2327.439523809524,{"$f":"MIN(K674,K611)","v":7455.5231884057976},{"$f":"MIN(L674,L611)","v":7247.9722222222208},{"$f":"MIN(M674,M611)","v":5062.4555555555562},{"$f":"MIN(N674,N611)","v":2327.439523809524}]
[null,null,"     Eexp,el,used,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J690:J701)","v":2011.171645021645},{"$f":"SUM(K690:K701)","v":6416.5968477882343},{"$f":"SUM(L690:L701)","v":6611.621212121212},{"$f":"SUM(M690:M701)","v":4040.7888472579907},{"$f":"SUM(N690:N701)","v":2011.171645021645},null,"Equation 14"]
[null,null,"     Eexp,el,used,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K690:N690,,_case_en)","v":108.63636363636363},{"$f":"MIN(K676,K613)","v":193.08528290720761},711.36363636363637,153.049400575791,108.63636363636363,null,"Equation 15"]
[null,null,"     Eexp,el,used,2",null,null,null,null,null,"kWh",123.63636363636363,245.25609882891143,736.36363636363637,184.38364691548276,123.63636363636363,null,"Equation 15"]
[null,null,"     Eexp,el,used,3",null,null,null,null,null,"kWh",173.86666666666667,527.268115942029,703.8888888888888,383.36886993603412,173.86666666666667,null,"Equation 15"]
[null,null,"     Eexp,el,used,4",null,null,null,null,null,"kWh",134.14999999999998,552,467.3888888888888,396.63333333333333,134.14999999999998,null,"Equation 15"]
[null,null,"     Eexp,el,used,5",null,null,null,null,null,"kWh",109.62857142857143,578.66666666666674,352,370.93333333333334,109.62857142857143,null,"Equation 15"]
[null,null,"     Eexp,el,used,6",null,null,null,null,null,"kWh",204.51428571428573,766.66666666666652,380,397.33333333333331,204.51428571428573,null,"Equation 15"]
[null,null,"     Eexp,el,used,7",null,null,null,null,null,"kWh",267.07142857142856,829.33333333333326,389.33333333333331,406.13333333333333,267.07142857142856,null,"Equation 15"]
[null,null,"     Eexp,el,used,8",null,null,null,null,null,"kWh",235.34285714285713,798,384.66666666666669,401.73333333333335,235.34285714285713,null,"Equation 15"]
[null,null,"     Eexp,el,used,9",null,null,null,null,null,"kWh",174.81904761904764,608.5,356.66666666666663,375.33333333333331,174.81904761904764,null,"Equation 15"]
[null,null,"     Eexp,el,used,10",null,null,null,null,null,"kWh",142.23333333333332,496.83333333333331,507.22222222222217,395.33333333333331,142.23333333333332,null,"Equation 15"]
[null,null,"     Eexp,el,used,11",null,null,null,null,null,"kWh",183.63636363636363,463.57099264789076,836.36363636363637,320.89239857287129,183.63636363636363,null,"Equation 15"]
[null,null,"     Eexp,el,used,12",null,null,null,null,null,"kWh",153.63636363636363,357.416357462196,786.36363636363637,255.66119792447739,153.63636363636363,null,"Equation 15"]
[null,{"$f":"INDEX(Language!$D$262:$M$262,1,_language)","v":"Used PV electricity"},"Eexp,el,used,pv",null,null,null,null,null,"kWh",1802.1403240223462,{"$f":"IF(K674>0,K688*K646/K674,0)","v":7287.274428159687},{"$f":"IF(L674>0,L688*L646/L674,0)","v":2598.4711588204859},{"$f":"IF(M674>0,M688*M646/M674,0)","v":4773.1723809523819},{"$f":"IF(N674>0,N688*N646/N674,0)","v":1802.1403240223462}]
[null,null,"Eexp,el,used,pv,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J704:J715)","v":1514.0365297839728},{"$f":"SUM(K704:K715)","v":6251.8321673833325},{"$f":"SUM(L704:L715)","v":2010.4812287740276},{"$f":"SUM(M704:M715)","v":3747.66346656715},{"$f":"SUM(N704:N715)","v":1514.0365297839728}]
[null,null,"     Eexp,el,used,PV,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K704:N704,,_case_en)","v":45},{"$f":"IF(K676>0,K690*K648/K676,0)","v":169.16321245852703},75,107.46021742555538,45,null,"not in prEN15603"]
[null,null,"     Eexp,el,used,PV,2",null,null,null,null,null,"kWh",60.000000000000007,221.73839072202952,100,139.87724938415934,60.000000000000007,null,"Needed to separate"]
[null,null,"     Eexp,el,used,PV,3",null,null,null,null,null,"kWh",122.07659574468086,505.80952982810925,198.53276353276348,340.08528784648189,122.07659574468086,null,"PV and CHP "]
[null,null,"     Eexp,el,used,PV,4",null,null,null,null,null,"kWh",102.95232558139534,535.76470588235293,165.84767025089602,363.58055555555558,102.95232558139534]
[null,null,"     Eexp,el,used,PV,5",null,null,null,null,null,"kWh",95.351362126245846,578.66666666666674,176.15700267618197,370.93333333333334,95.351362126245846]
[null,null,"     Eexp,el,used,PV,6",null,null,null,null,null,"kWh",187.74591089730185,766.66666666666652,200.72451558550969,397.33333333333331,187.74591089730185]
[null,null,"     Eexp,el,used,PV,7",null,null,null,null,null,"kWh",241.46183953033267,829.33333333333326,210.62295081967213,406.13333333333333,241.46183953033267]
[null,null,"     Eexp,el,used,PV,8",null,null,null,null,null,"kWh",206.18533501896334,798,198,401.73333333333335,206.18533501896334]
[null,null,"     Eexp,el,used,PV,9",null,null,null,null,null,"kWh",138.18032506415742,592.78228782287817,173.08823529411762,375.33333333333331,138.18032506415742]
[null,null,"     Eexp,el,used,PV,10",null,null,null,null,null,"kWh",105.08283582089551,479.86829268292678,162.50809061488673,357.42465753424653,105.08283582089551]
[null,null,"     Eexp,el,used,PV,11",null,null,null,null,null,"kWh",120,440.22569085986748,200,276.84834386679091,120]
[null,null,"     Eexp,el,used,PV,12",null,null,null,null,null,"kWh",90,333.81339045997549,150,210.92048828769384,90]
[null,{"$f":"INDEX(Language!$D$261:$M$261,1,_language)","v":"Used CHP electricity"},"Eexp,el,used,CHP",null,null,null,null,null,"kWh",525.29919978717737,{"$f":"IF(K674>0,K688*K660/K674,0)","v":168.24876024611109},{"$f":"IF(L674>0,L688*L660/L674,0)","v":4649.5010634017344},{"$f":"IF(M674>0,M688*M660/M674,0)","v":289.28317460317459},{"$f":"IF(N674>0,N688*N660/N674,0)","v":525.29919978717737}]
[null,null,"Eexp,el,used,CHP,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J718:J729)","v":497.13511523767215},{"$f":"SUM(K718:K729)","v":164.76468040490138},{"$f":"SUM(L718:L729)","v":4601.1399833471833},{"$f":"SUM(M718:M729)","v":293.12538069083973},{"$f":"SUM(N718:N729)","v":497.13511523767215},null,"not in prEN15603"]
[null,null,"     Eexp,el,used,CHP,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K718:N718,,_case_en)","v":63.636363636363633},{"$f":"IF(K676>0,K690*K662/K676,0)","v":23.922070448680589},636.36363636363637,45.589183150235613,63.636363636363633,null,"Needed to separate"]
[null,null,"     Eexp,el,used,CHP,2",null,null,null,null,null,"kWh",63.636363636363633,23.517708106881916,636.36363636363637,44.506397531323422,63.636363636363633,null,"PV and CHP "]
[null,null,"     Eexp,el,used,CHP,3",null,null,null,null,null,"kWh",51.790070921985816,21.458586113919782,505.35612535612529,43.28358208955224,51.790070921985816]
[null,null,"     Eexp,el,used,CHP,4",null,null,null,null,null,"kWh",31.197674418604645,16.235294117647058,301.54121863799281,33.052777777777777,31.197674418604645]
[null,null,"     Eexp,el,used,CHP,5",null,null,null,null,null,"kWh",14.277209302325584,0,175.842997323818,0,14.277209302325584]
[null,null,"     Eexp,el,used,CHP,6",null,null,null,null,null,"kWh",16.768374816983897,0,179.27548441449028,0,16.768374816983897]
[null,null,"     Eexp,el,used,CHP,7",null,null,null,null,null,"kWh",25.609589041095887,0,178.71038251366116,0,25.609589041095887]
[null,null,"     Eexp,el,used,CHP,8",null,null,null,null,null,"kWh",29.157522123893806,0,186.66666666666666,0,29.157522123893806]
[null,null,"     Eexp,el,used,CHP,9",null,null,null,null,null,"kWh",36.638722554890222,15.717712177121772,183.57843137254898,0,36.638722554890222]
[null,null,"     Eexp,el,used,CHP,10",null,null,null,null,null,"kWh",37.150497512437809,16.965040650406504,344.71413160733545,37.908675799086758,37.150497512437809]
[null,null,"     Eexp,el,used,CHP,11",null,null,null,null,null,"kWh",63.636363636363633,23.345301788023274,636.36363636363637,44.044054706080374,63.636363636363633]
[null,null,"     Eexp,el,used,CHP,12",null,null,null,null,null,"kWh",63.636363636363626,23.602967002220488,636.36363636363637,44.740709636783535,63.636363636363626]
[null,{"$f":"INDEX(Language!$D$249:$M$249,1,_language)","v":"Not used delivered electric energy"},"Edel,el,nused",null,null,null,null,null,"kWh",0,{"$f":"+K611-K688","v":0},{"$f":"+L611-L688","v":0},{"$f":"+M611-M688","v":0},{"$f":"+N611-N688","v":0}]
[null,null,"Edel,el,nuresd,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J732:J743)","v":316.26787878787877},{"$f":"SUM(K732:K743)","v":1038.9263406175623},{"$f":"SUM(L732:L743)","v":636.35101010101005},{"$f":"SUM(M732:M743)","v":1021.6667082975656},{"$f":"SUM(N732:N743)","v":316.26787878787877},null,"Equation 19"]
[null,null,"     Edel,el,nused,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K732:N732,,_case_en)","v":144.4969696969697},{"$f":"+K613-K690","v":412.83500694786488},264.19191919191917,352.1728216464312,144.4969696969697,null,"Equation 20"]
[null,null,"     Edel,el,nused,2",null,null,null,null,null,"kWh",89.880303030303025,321.40332146094357,199.60858585858591,280.92190864007279,89.880303030303025,null,"Equation 20"]
[null,null,"     Edel,el,nused,3",null,null,null,null,null,"kWh",0,0,0,41.964463397299198,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,4",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,5",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,6",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,7",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,8",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,9",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,10",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 20"]
[null,null,"     Edel,el,nused,11",null,null,null,null,null,"kWh",14.060303030303032,87.488427641964336,15.025252525252426,128.71315698268427,14.060303030303032,null,"Equation 20"]
[null,null,"     Edel,el,nused,12",null,null,null,null,null,"kWh",67.830303030303043,217.1995845667895,157.52525252525254,217.89435763107815,67.830303030303043,null,"Equation 20"]
[null,{"$f":"INDEX(Language!$D$258:$M$258,1,_language)","v":"Not used exported electricity"},"Eexp,el,nused",null,null,null,null,null,"kWh",520.28774891774901,{"$f":"+K674-K688","v":1077.2468212037893},{"$f":"+L674-L688","v":3002.7853535353534},{"$f":"+M674-M688","v":225.90319953778635},{"$f":"+N674-N688","v":520.28774891774901},"Used to attribute redelivered"]
[null,null,"Eexp,el,nused,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J746:J757)","v":836.55562770562767},{"$f":"SUM(K746:K757)","v":2160.8227658953615},{"$f":"SUM(L746:L757)","v":3639.136363636364},{"$f":"SUM(M746:M757)","v":1181.8771492136718},{"$f":"SUM(N746:N757)","v":836.55562770562767},null,"Equation 21"]
[null,null,"     Eexp,el,nused,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K746:N746,,_case_en)","v":0},{"$f":"K676-K690","v":0},0,0,0,null,"Equation 22"]
[null,null,"     Eexp,el,nused,2",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 22"]
[null,null,"     Eexp,el,nused,3",null,null,null,null,null,"kWh",39.769696969696952,39.54870264287149,182.47474747474757,0,39.769696969696952,null,"Equation 22"]
[null,null,"     Eexp,el,nused,4",null,null,null,null,null,"kWh",139.48636363636365,242.1005802707931,518.97474747474757,111.02123345302851,139.48636363636365,null,"Equation 22"]
[null,null,"     Eexp,el,nused,5",null,null,null,null,null,"kWh",183.55324675324675,368.85045662100447,497.24242424242425,181.30860968394819,183.55324675324675,null,"Equation 22"]
[null,null,"     Eexp,el,nused,6",null,null,null,null,null,"kWh",105.94025974025971,363.50574712643675,519.24242424242425,234.58630952380958,105.94025974025971,null,"Equation 22"]
[null,null,"     Eexp,el,nused,7",null,null,null,null,null,"kWh",64.746753246753258,379.21588946459406,534.90909090909099,263.90626191523688,64.746753246753258,null,"Equation 22"]
[null,null,"     Eexp,el,nused,8",null,null,null,null,null,"kWh",72.83896103896106,281.4589178356714,489.57575757575756,199.13083684171659,72.83896103896106,null,"Equation 22"]
[null,null,"     Eexp,el,nused,9",null,null,null,null,null,"kWh",128.81731601731599,318.6012537246304,467.57575757575762,146.56701429123217,128.81731601731599,null,"Equation 22"]
[null,null,"     Eexp,el,nused,10",null,null,null,null,null,"kWh",101.40303030303031,167.5412182093599,429.1414141414142,45.356883504699852,101.40303030303031,null,"Equation 22"]
[null,null,"     Eexp,el,nused,11",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 22"]
[null,null,"     Eexp,el,nused,12",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Equation 22"]
[null,{"$f":"INDEX(Language!$D$250:$M$250,1,_language)","v":"Not used exported PV electric energy"},"Eexp,el,nused,PV",null,null,null,null,null,"kWh",402.85967597765369,{"$f":"IF((K646+K660)>0,K744*K646/(K646+K660),0)","v":1052.9365967478504},{"$f":"IF((L646+L660)>0,L744*L646/(L646+L660),0)","v":1076.5288411795138},{"$f":"IF((M646+M660)>0,M744*M646/(M646+M660),0)","v":212.99444527848428},{"$f":"IF((N646+N660)>0,N744*N646/(N646+N660),0)","v":402.85967597765369},"Used to attribute redelivered"]
[null,null,"Eexp,el,nused,PV,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J760:J771)","v":690.96347021602719},{"$f":"SUM(K760:K771)","v":2138.1421480440345},{"$f":"SUM(L760:L771)","v":1664.5187712259726},{"$f":"SUM(M760:M771)","v":1168.2760895601721},{"$f":"SUM(N760:N771)","v":690.96347021602719},null,"not in prEN15603"]
[null,null,"   Eexp,el,nused,PV,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K760:N760,,_case_en)","v":0},{"$f":"IF((K648+K662)>0,K746*K648/(K648+K662),0)","v":0},0,0,0,null,"Needed to separate"]
[null,null,"   Eexp,el,nused,PV,2",null,null,null,null,null,"kWh",0,0,0,0,0,null,"PV and CHP "]
[null,null,"   Eexp,el,nused,PV,3",null,null,null,null,null,"kWh",27.923404255319134,37.9391624190337,51.467236467236489,0,27.923404255319134]
[null,null,"   Eexp,el,nused,PV,4",null,null,null,null,null,"kWh",107.04767441860467,234.97997496871093,184.15232974910396,101.76946399860948,107.04767441860467]
[null,null,"   Eexp,el,nused,PV,5",null,null,null,null,null,"kWh",159.64863787375415,368.85045662100447,248.84299732381803,181.30860968394819,159.64863787375415]
[null,null,"   Eexp,el,nused,PV,6",null,null,null,null,null,"kWh",97.25408910269816,363.50574712643675,274.27548441449034,234.58630952380958,97.25408910269816]
[null,null,"   Eexp,el,nused,PV,7",null,null,null,null,null,"kWh",58.538160469667332,379.21588946459406,289.3770491803279,263.90626191523688,58.538160469667332]
[null,null,"   Eexp,el,nused,PV,8",null,null,null,null,null,"kWh",63.814664981036685,281.4589178356714,252,199.13083684171659,63.814664981036685]
[null,null,"   Eexp,el,nused,PV,9",null,null,null,null,null,"kWh",101.81967493584258,310.37170104539643,226.91176470588235,146.56701429123217,101.81967493584258]
[null,null,"   Eexp,el,nused,PV,10",null,null,null,null,null,"kWh",74.917164179104489,161.82029856318664,137.49190938511327,41.007593305619046,74.917164179104489]
[null,null,"   Eexp,el,nused,PV,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"   Eexp,el,nused,PV,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$251:$M$251,1,_language)","v":"Not used exported CHP electric energy"},"Eexp,el,nused,CHP",null,null,null,null,null,"kWh",117.4280729400953,{"$f":"IF((K646+K660)>0,K744*K660/(K646+K660),0)","v":24.31022445593883},{"$f":"IF((L646+L660)>0,L744*L660/(L646+L660),0)","v":1926.2565123558393},{"$f":"IF((M646+M660)>0,M744*M660/(M646+M660),0)","v":12.908754259302075},{"$f":"IF((N646+N660)>0,N744*N660/(N646+N660),0)","v":117.4280729400953},"Used to attribute redelivered"]
[null,null,"Eexp,el,nused,CHP,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J774:J785)","v":145.59215748960051},{"$f":"SUM(K774:K785)","v":22.680617851327202},{"$f":"SUM(L774:L785)","v":1974.6175924103916},{"$f":"SUM(M774:M785)","v":13.601059653499849},{"$f":"SUM(N774:N785)","v":145.59215748960051}]
[null,null,"     Eexp,el,nused,CHP,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K774:N774,,_case_en)","v":0},{"$f":"IF((K648+K662)>0,K746*K662/(K648+K662),0)","v":0},0,0,0,null,"not in prEN15603"]
[null,null,"     Eexp,el,nused,CHP,2",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Needed to separate"]
[null,null,"     Eexp,el,nused,CHP,3",null,null,null,null,null,"kWh",11.846292714377816,1.6095402238377932,131.00751100751108,0,11.846292714377816,null,"PV and CHP "]
[null,null,"     Eexp,el,nused,CHP,4",null,null,null,null,null,"kWh",32.438689217758984,7.1206053020821489,334.82241772564362,9.2517694544190423,32.438689217758984]
[null,null,"     Eexp,el,nused,CHP,5",null,null,null,null,null,"kWh",23.904608879492603,0,248.39942691860617,0,23.904608879492603]
[null,null,"     Eexp,el,nused,CHP,6",null,null,null,null,null,"kWh",8.6861706375615579,0,244.96693982793391,0,8.6861706375615579]
[null,null,"     Eexp,el,nused,CHP,7",null,null,null,null,null,"kWh",6.2085927770859284,0,245.53204172876303,0,6.2085927770859284]
[null,null,"     Eexp,el,nused,CHP,8",null,null,null,null,null,"kWh",9.0242960579243796,0,237.57575757575754,0,9.0242960579243796]
[null,null,"     Eexp,el,nused,CHP,9",null,null,null,null,null,"kWh",26.997641081473411,8.2295526792339952,240.66399286987522,0,26.997641081473411]
[null,null,"     Eexp,el,nused,CHP,10",null,null,null,null,null,"kWh",26.485866123925828,5.7209196461732645,291.64950475630093,4.3492901990808077,26.485866123925828]
[null,null,"     Eexp,el,nused,CHP,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,nused,CHP,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$255:$M$255,1,_language)","v":"Temp. Exported electricity"},"Eexp,el,temp,y",null,null,null,null,null,"kWh",0]
[null,null,"     Eexp,el,temp,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J788:J799)","v":316.26787878787877},{"$f":"MIN(K731,K745)","v":1038.9263406175623},{"$f":"MIN(L731,L745)","v":636.35101010101005},{"$f":"MIN(M731,M745)","v":1021.6667082975656},{"$f":"MIN(N731,N745)","v":316.26787878787877},null,"Equation 18"]
[null,null,"     Eexp,el,temp,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K788:N788,,_case_en)","v":0},{"$f":"IF(K$759<>0,+K$787*K746/K$745,0)","v":0},0,0,0,null,"not in prEN15603"]
[null,null,"     Eexp,el,temp,2",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Needed to calculate"]
[null,null,"     Eexp,el,temp,3",null,null,null,null,null,"kWh",15.035315386185848,19.015066650274409,31.908117275784857,0,15.035315386185848,null,"exp, tmp per time step"]
[null,null,"     Eexp,el,temp,4",null,null,null,null,null,"kWh",52.734157641254811,116.40226764174311,90.74958225595968,95.971648329571664,52.734157641254811]
[null,null,"     Eexp,el,temp,5",null,null,null,null,null,"kWh",69.394065466385385,177.34376978094744,86.949398789651838,156.73115481169054,69.394065466385385]
[null,null,"     Eexp,el,temp,6",null,null,null,null,null,"kWh",40.051731309467648,174.77402664213227,90.796389070673669,202.78674718630555,40.051731309467648]
[null,null,"     Eexp,el,temp,7",null,null,null,null,null,"kWh",24.478131076488964,182.32748310675802,93.535912452613474,228.13220654062232,24.478131076488964]
[null,null,"     Eexp,el,temp,8",null,null,null,null,null,"kWh",27.537467847878048,135.32580651982704,85.608780964447263,172.13747362149505,27.537467847878048]
[null,null,"     Eexp,el,temp,9",null,null,null,null,null,"kWh",48.700621857845512,153.18388896700782,81.761790683425431,126.69898824556546,48.700621857845512]
[null,null,"     Eexp,el,temp,10",null,null,null,null,null,"kWh",38.336388202372547,80.554031308872197,75.041038608453874,39.208489562314995,38.336388202372547]
[null,null,"     Eexp,el,temp,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,temp,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$253:$M$253,1,_language)","v":"Temp. exported electricity by PV"},"Eexp,el,temp,pv,y",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},0]
[null,null,"     Eexp,el,temp,pv,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J802:J813)","v":261.22536721733957},{"$f":"SUM(K802:K813)","v":1028.0214706397319},{"$f":"SUM(L802:L813)","v":291.06306979475988},{"$f":"SUM(M802:M813)","v":1009.9093527595597},{"$f":"SUM(N802:N813)","v":261.22536721733957}]
[null,null,"     Eexp,el,temp,pv,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K802:N802,,_case_en)","v":0},{"$f":"+IF(K746<>0,K788*K760/K746,0)","v":0},0,0,0,null,"not in prEN15603"]
[null,null,"     Eexp,el,temp,pv,2",null,null,null,null,null,"kWh",0,0,0,0,0,null,"Needed to separate"]
[null,null,"     Eexp,el,temp,pv,3",null,null,null,null,null,"kWh",10.556710803066657,18.241197658693476,8.9997253854777792,0,10.556710803066657,null,"PV and CHP "]
[null,null,"     Eexp,el,temp,pv,4",null,null,null,null,null,"kWh",40.470400050265326,112.97867153463301,32.201464671469559,87.974010968774039,40.470400050265326]
[null,null,"     Eexp,el,temp,pv,5",null,null,null,null,null,"kWh",60.356698800995666,177.34376978094744,43.513481463866803,156.73115481169054,60.356698800995666]
[null,null,"     Eexp,el,temp,pv,6",null,null,null,null,null,"kWh",36.767841187461521,174.77402664213227,47.960687402959053,202.78674718630555,36.767841187461521]
[null,null,"     Eexp,el,temp,pv,7",null,null,null,null,null,"kWh",22.130913028058515,182.32748310675802,50.601395261249905,228.13220654062232,22.130913028058515]
[null,null,"     Eexp,el,temp,pv,8",null,null,null,null,null,"kWh",24.125746167609972,135.32580651982704,44.065525037159169,172.13747362149505,24.125746167609972]
[null,null,"     Eexp,el,temp,pv,9",null,null,null,null,null,"kWh",38.49390470200963,149.22710954719582,39.678516066956455,126.69898824556546,38.49390470200963]
[null,null,"     Eexp,el,temp,pv,10",null,null,null,null,null,"kWh",28.323152477872259,77.803405849544859,24.042274505621144,35.44877138510671,28.323152477872259]
[null,null,"     Eexp,el,temp,pv,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,temp,pv,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$254:$M$254,1,_language)","v":"Temp. exported electricity by CHP"},"Eexp,el,temp,chp,y",null,null,null,null,null,"kWh",0]
[null,null,"     Eexp,el,temp,chp,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J816:J827)","v":55.042511570539233},{"$f":"SUM(K816:K827)","v":10.904869977830378},{"$f":"SUM(L816:L827)","v":345.28794030625022},{"$f":"SUM(M816:M827)","v":11.757355538005925},{"$f":"SUM(N816:N827)","v":55.042511570539233},null,"not in prEN15603"]
[null,null,"     Eexp,el,temp,chp,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K816:N816,,_case_en)","v":0},{"$f":"+IF(K746<>0,K788*K774/K746,0)","v":0},0,0,0,null,"Needed to separate"]
[null,null,"     Eexp,el,temp,chp,2",null,null,null,null,null,"kWh",0,0,0,0,0,null,"PV and CHP "]
[null,null,"     Eexp,el,temp,chp,3",null,null,null,null,null,"kWh",4.4786045831191892,0.77386899158093525,22.90839189030708,0,4.4786045831191892]
[null,null,"     Eexp,el,temp,chp,4",null,null,null,null,null,"kWh",12.26375759098949,3.4235961071100904,58.548117584490122,7.9976373607976381,12.26375759098949]
[null,null,"     Eexp,el,temp,chp,5",null,null,null,null,null,"kWh",9.037366665389726,0,43.435917325785027,0,9.037366665389726]
[null,null,"     Eexp,el,temp,chp,6",null,null,null,null,null,"kWh",3.2838901220061323,0,42.835701667714623,0,3.2838901220061323]
[null,null,"     Eexp,el,temp,chp,7",null,null,null,null,null,"kWh",2.3472180484304488,0,42.934517191363554,0,2.3472180484304488]
[null,null,"     Eexp,el,temp,chp,8",null,null,null,null,null,"kWh",3.411721680268077,0,41.543255927288094,0,3.411721680268077]
[null,null,"     Eexp,el,temp,chp,9",null,null,null,null,null,"kWh",10.206717155835886,3.9567794198120101,42.083274616468969,0,10.206717155835886]
[null,null,"     Eexp,el,temp,chp,10",null,null,null,null,null,"kWh",10.013235724500293,2.7506254593273431,50.99876410283273,3.759718177208287,10.013235724500293]
[null,null,"     Eexp,el,temp,chp,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,temp,chp,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$252:$M$252,1,_language)","v":"Redelivered electricity"},"Edel,el,rdel,y",null,null,null,null,null,"kWh",0,{"$f":"MIN(K730,K758)","v":0},{"$f":"MIN(L730,L758)","v":0},{"$f":"MIN(M730,M758)","v":0},{"$f":"MIN(N730,N758)","v":0}]
[null,null,"     Edel,el,rdel,sum_i",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J830:J841)","v":316.26787878787877},{"$f":"MIN(K731,K759)","v":1038.9263406175623},{"$f":"MIN(L731,L759)","v":636.35101010101005},{"$f":"MIN(M731,M759)","v":1021.6667082975656},{"$f":"MIN(N731,N745)","v":316.26787878787877},null,"Not in prEN 15603"]
[null,null,"     Edel,el,rdel,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K830:N830,,_case_en)","v":144.4969696969697},{"$f":"IF(K$731>0,K732*K$829/K$731,0)","v":412.83500694786488},264.19191919191917,352.1728216464312,144.4969696969697]
[null,null,"     Edel,el,rdel,2",null,null,null,null,null,"kWh",89.880303030303025,321.40332146094357,199.60858585858591,280.92190864007279,89.880303030303025,null,"Needed to calculate"]
[null,null,"     Edel,el,rdel,3",null,null,null,null,null,"kWh",0,0,0,41.964463397299198,0,null,"redelivered per time step"]
[null,null,"     Edel,el,rdel,4",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,9",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,10",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,11",null,null,null,null,null,"kWh",14.060303030303032,87.488427641964336,15.025252525252425,128.71315698268427,14.060303030303032]
[null,null,"     Edel,el,rdel,12",null,null,null,null,null,"kWh",67.830303030303043,217.1995845667895,157.52525252525254,217.89435763107815,67.830303030303043]
[null,{"$f":"INDEX(Language!$D$259:$M$259,1,_language)","v":"Redelivered PV electricity"},"Edel,el,rdel,pv,y",null,null,null,null,null,"kWh",0,{"$f":"+IF(K744>0,K828*K758/K744,0)","v":0},{"$f":"+IF(L744>0,L828*L758/L744,0)","v":0},{"$f":"+IF(M744>0,M828*M758/M744,0)","v":0},{"$f":"+IF(N744>0,N828*N758/N744,0)","v":0}]
[null,null,"     Edel,el,rdel,pv,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J844:J855)","v":261.22536721733957},{"$f":"SUM(K844:K855)","v":1028.0214706397319},{"$f":"SUM(L844:L855)","v":291.06306979475988},{"$f":"SUM(M844:M855)","v":1009.9093527595596},{"$f":"SUM(N844:N855)","v":261.22536721733957}]
[null,null,"     Edel,el,rdel,pv,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K844:N844,,_case_en)","v":119.34905977663372},{"$f":"+IF(K$745>0,K830*K$759/K$745,0)","v":408.50177185981516},120.8397720666195,348.1200116240517,119.34905977663372,null,"Not in prEN 15603"]
[null,null,"     Edel,el,rdel,pv,2",null,null,null,null,null,"kWh",74.237748248990115,318.02977966693049,91.299749407435883,277.68905517477759,74.237748248990115]
[null,null,"     Edel,el,rdel,pv,3",null,null,null,null,null,"kWh",0,0,0,41.481535733985368,0,null,"Needed to separate"]
[null,null,"     Edel,el,rdel,pv,4",null,null,null,null,null,"kWh",0,0,0,0,0,null,"PV and CHP "]
[null,null,"     Edel,el,rdel,pv,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,pv,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,pv,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,pv,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,pv,9",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,pv,10",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,pv,11",null,null,null,null,null,"kWh",11.613281236003752,86.570123917531546,6.8724588395754287,127.23192407495227,11.613281236003752]
[null,null,"     Edel,el,rdel,pv,12",null,null,null,null,null,"kWh",56.025277955711978,214.91979519545475,72.051089481129097,215.3868261517928,56.025277955711978]
[null,{"$f":"INDEX(Language!$D$260:$M$260,1,_language)","v":"Redelivered CHP electricity"},"Edel,el,rdel,chp,y",null,null,null,null,null,"kWh",0,{"$f":"+IF(K744>0,K828*K772/K744,0)","v":0},{"$f":"+IF(L744>0,L828*L772/L744,0)","v":0},{"$f":"+IF(M744>0,M828*M772/M744,0)","v":0},{"$f":"+IF(N744>0,N828*N772/N744,0)","v":0}]
[null,null,"     Edel,el,rdel,chpv,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J858:J869)","v":55.042511570539254},{"$f":"SUM(K858:K869)","v":10.90486997783038},{"$f":"SUM(L858:L869)","v":345.28794030625022},{"$f":"SUM(M858:M869)","v":11.757355538005925},{"$f":"SUM(N858:N869)","v":55.042511570539254}]
[null,null,"     Edel,el,rdel,chp,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K858:N858,,_case_en)","v":25.14790992033598},{"$f":"+IF(K$745>0,K830*K$773/K$745,0)","v":4.3332350880497703},143.35214712529969,4.0528100223794938,25.14790992033598,null,"Not in prEN 15603"]
[null,null,"     Edel,el,rdel,chp,2",null,null,null,null,null,"kWh",15.642554781312919,3.3735417940130747,108.30883645115004,3.2328534652952281,15.642554781312919]
[null,null,"     Edel,el,rdel,chp,3",null,null,null,null,null,"kWh",0,0,0,0.4829276633138368,0,null,"Needed to separate"]
[null,null,"     Edel,el,rdel,chp,4",null,null,null,null,null,"kWh",0,0,0,0,0,null,"PV and CHP "]
[null,null,"     Edel,el,rdel,chp,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,chp,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,chp,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,chp,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,chp,9",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,chp,10",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,rdel,chp,11",null,null,null,null,null,"kWh",2.4470217942992809,0.91830372443279529,8.1527936856769987,1.4812329077320046,2.4470217942992809]
[null,null,"     Edel,el,rdel,chp,12",null,null,null,null,null,"kWh",11.805025074591072,2.279789371334739,85.474163044123472,2.5075314792853609,11.805025074591072]
[null,{"$f":"INDEX(Language!$D$256:$M$256,1,_language)","v":"Grid delivered electricity"},"Edel,el,grid,y",null,null,null,null,null,"kWh",0,{"$f":"+K730-K828","v":0},{"$f":"+L730-L828","v":0},{"$f":"+M730-M828","v":0},{"$f":"+N730-N828","v":0}]
[null,null,"     Edel,el,gridt,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J872:J883)","v":0},{"$f":"SUM(K872:K883)","v":0},{"$f":"SUM(L872:L883)","v":0},{"$f":"SUM(M872:M883)","v":0},{"$f":"SUM(N872:N883)","v":0}]
[null,null,"     Edel,el,grid,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K872:N872,,_case_en)","v":0},{"$f":"+K732-K830","v":0},0,0,0]
[null,null,"     Edel,el,grid,2",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,3",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,4",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,5",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,6",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,7",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,8",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,9",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,10",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Edel,el,grid,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$257:$M$257,1,_language)","v":"Grid exported electricity"},"Eexp,el,gridy",null,null,null,null,null,"kWh",520.28774891774901,{"$f":"+K744-K828","v":1077.2468212037893},{"$f":"+L744-L828","v":3002.7853535353534},{"$f":"+M744-M828","v":225.90319953778635},{"$f":"+N744-N828","v":520.28774891774901}]
[null,null,"     Eexp,el,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J886:J897)","v":520.2877489177489},{"$f":"SUM(K886:K897)","v":1121.8964252777989},{"$f":"SUM(L886:L897)","v":3002.7853535353538},{"$f":"SUM(M886:M897)","v":160.21044091610622},{"$f":"SUM(N886:N897)","v":520.2877489177489}]
[null,null,"     Eexp,el,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K886:N886,,_case_en)","v":0},{"$f":"+IF(K$745<>0,K746*(1-K$829/K$745),0)","v":0},0,0,{"$f":"+N746-N788","v":0}]
[null,null,"     Eexp,el,2",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,3",null,null,null,null,null,"kWh",24.734381583511102,20.53363599259708,150.56663019896271,0,24.734381583511102]
[null,null,"     Eexp,el,4",null,null,null,null,null,"kWh",86.752205995108838,125.69831262904998,428.22516521878788,15.049585123456845,86.752205995108838]
[null,null,"     Eexp,el,5",null,null,null,null,null,"kWh",114.15918128686137,191.506686840057,410.29302545277238,24.577454872257658,114.15918128686137]
[null,null,"     Eexp,el,6",null,null,null,null,null,"kWh",65.888528430792064,188.73172048430445,428.44603517175057,31.799562337504025,65.888528430792064]
[null,null,"     Eexp,el,7",null,null,null,null,null,"kWh",40.268622170264294,196.888406357836,441.37317845647749,35.774055374614576,40.268622170264294]
[null,null,"     Eexp,el,8",null,null,null,null,null,"kWh",45.301493191083011,146.13311131584433,403.96697661131032,26.99336322022155,45.301493191083011]
[null,null,"     Eexp,el,9",null,null,null,null,null,"kWh",80.116694159470484,165.41736475762258,385.81396689233219,19.868026045666706,80.116694159470484]
[null,null,"     Eexp,el,10",null,null,null,null,null,"kWh",63.066642100657759,86.987186900487686,354.1003755329603,6.1483939423848613,63.066642100657759]
[null,null,"     Eexp,el,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$263:$M$263,1,_language)","v":"Grid exported PV electricity"},"Eexp,el,PV,y",null,null,null,null,null,"kWh",402.85967597765369,{"$f":"+K758-K842","v":1052.9365967478504},{"$f":"+L758-L842","v":1076.5288411795138},{"$f":"+M758-M842","v":212.99444527848428},{"$f":"+N758-N842","v":402.85967597765369}]
[null,null,"     Eexp,el,PV,sum_i",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"SUM(J900:J911)","v":429.73810299868762},{"$f":"SUM(K900:K911)","v":1110.1206774043026},{"$f":"SUM(L900:L911)","v":1373.4557014312124},{"$f":"SUM(M900:M911)","v":158.36673680061244},{"$f":"SUM(N900:N911)","v":429.73810299868762}]
[null,null,"     Eexp,el,PV,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K900:N900,,_case_en)","v":0},{"$f":"IF(K$759>0,+K760*(1-K$843/K$759),0)","v":0},0,0,{"$f":"+N760-N802","v":0}]
[null,null,"     Eexp,el,PV,2",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,PV,3",null,null,null,null,null,"kWh",17.366693452252477,19.697964760340227,42.467511081758708,0,17.366693452252477]
[null,null,"     Eexp,el,PV,4",null,null,null,null,null,"kWh",66.577274368339346,122.00130343407794,151.95086507763438,13.795453029835453,66.577274368339346]
[null,null,"     Eexp,el,PV,5",null,null,null,null,null,"kWh",99.291939072758481,191.50668684005706,205.32951585995121,24.577454872257675,99.291939072758481]
[null,null,"     Eexp,el,PV,6",null,null,null,null,null,"kWh",60.486247915236639,188.73172048430447,226.31479701153128,31.799562337504049,60.486247915236639]
[null,null,"     Eexp,el,PV,7",null,null,null,null,null,"kWh",36.407247441608817,196.88840635783603,238.77565391907797,35.774055374614612,36.407247441608817]
[null,null,"     Eexp,el,PV,8",null,null,null,null,null,"kWh",39.68891881342671,146.13311131584436,207.93447496284082,26.993363220221571,39.68891881342671]
[null,null,"     Eexp,el,PV,9",null,null,null,null,null,"kWh",63.325770233832955,161.14459149820064,187.23324863892589,19.868026045666724,63.325770233832955]
[null,null,"     Eexp,el,PV,10",null,null,null,null,null,"kWh",46.594011701232233,84.016892713641795,113.44963487949212,5.5588219205123455,46.594011701232233]
[null,null,"     Eexp,el,PV,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,PV,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$264:$M$264,1,_language)","v":"Grid exported CHP electricity"},"Eexp,el,CHP,y",null,null,null,null,null,"kWh",117.4280729400953,{"$f":"+K772-K856","v":24.31022445593883},{"$f":"+L772-L856","v":1926.2565123558393},{"$f":"+M772-M856","v":12.908754259302075},{"$f":"+N772-N856","v":117.4280729400953}]
[null,null,"     Eexp,el,CHP,sum_i",null,null,null,null,null,"kWh",{"$f":"SUM(J914:J925)","v":90.549645919061248},{"$f":"SUM(K914:K925)","v":11.775747873496821},{"$f":"SUM(L914:L925)","v":1629.3296521041411},{"$f":"SUM(M914:M925)","v":1.8437041154939249},{"$f":"SUM(N914:N925)","v":90.549645919061248}]
[null,null,"     Eexp,el,CHP,1",null,null,null,null,null,"kWh",{"$f":"INDEX(K914:N914,,_case_en)","v":0},{"$f":"IF(K$773>0,K774*(1-K$857/K$773),0)","v":0},0,0,{"$f":"+N774-N816","v":0}]
[null,null,"     Eexp,el,CHP,2",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,CHP,3",null,null,null,null,null,"kWh",7.3676881312586264,0.83567123225685791,108.099119117204,0,7.3676881312586264]
[null,null,"     Eexp,el,CHP,4",null,null,null,null,null,"kWh",20.174931626769492,3.6970091949720576,276.2743001411535,1.2541320936214038,20.174931626769492]
[null,null,"     Eexp,el,CHP,5",null,null,null,null,null,"kWh",14.867242214102877,0,204.96350959282114,0,14.867242214102877]
[null,null,"     Eexp,el,CHP,6",null,null,null,null,null,"kWh",5.4022805155554252,0,202.13123816021928,0,5.4022805155554252]
[null,null,"     Eexp,el,CHP,7",null,null,null,null,null,"kWh",3.8613747286554796,0,202.59752453739947,0,3.8613747286554796]
[null,null,"     Eexp,el,CHP,8",null,null,null,null,null,"kWh",5.6125743776563031,0,196.03250164846943,0,5.6125743776563031]
[null,null,"     Eexp,el,CHP,9",null,null,null,null,null,"kWh",16.790923925637525,4.2727732594219852,198.58071825340625,0,16.790923925637525]
[null,null,"     Eexp,el,CHP,10",null,null,null,null,null,"kWh",16.472630399425533,2.9702941868459209,240.65074065346818,0.589572021872521,16.472630399425533]
[null,null,"     Eexp,el,CHP,11",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,null,"     Eexp,el,CHP,12",null,null,null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!$D$266:$M$266,1,_language)","v":"CONVERSION FACTOR SELECTION"}]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},1,null,null,null,null,null,null,1]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},2,null,null,null,null,null,null,2]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},3]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},4]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},5]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},6]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},7,null,null,null,null,null,null,3]
[null,null,null,null,null,null,{"$f":"+Language!#REF!","v":{"$error":"#REF!"}},8,null,null,{"$f":"VLOOKUP(K935,$G$927:$I$934,2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(L935,$G$927:$I$934,2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(M935,$G$927:$I$934,2)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(N935,$G$927:$I$934,2)","v":{"$error":"#N/A"}},4]
[null,{"$f":"INDEX(Language!$D$283:$M$283,1,_language)","v":"Primary energy factors selection"},null,null,null,null,null,null,null,{"$f":"INDEX(K935:N935,,_case_en)","v":"CEN"},"DIN","DIN","CEN",{"$f":"INDEX(R935:AC935,1,N$16)","v":"CEN"},"Select here the conversion factor set as defined in the sheet ConvFactors",null,null,"CEN","DIN","DIN","DIN","DIN","DIN","DIN","DIN","DIN","DIN","DIN","DIN"]
[null,{"$f":"INDEX(Language!$D$284:$M$284,1,_language)","v":"Non renewable"},null,null,null,null,null,null,null,null,null,null,null,null,"All factors can be differentiated according to origin (delivered) or destination (exported) of enrgy flow. \n--> Support to on-site, nearby, far away and to hell"]
[null,{"$f":"+ConvFactors!B32","v":"gas"},"fP;nren,del;gas","gas",null,null,null,null,null,{"$f":"INDEX(K937:N937,,_case_en)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I32:$P32,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I32:$P32,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I32:$P32,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I32:$P32,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B33","v":"oil"},"fP;nren,del;oil","oil",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I33:$P33,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I33:$P33,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I33:$P33,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I33:$P33,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B34","v":"coal"},"fP;nren,del;coal","coal",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I34:$P34,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I34:$P34,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I34:$P34,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I34:$P34,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B35","v":"wood"},"fP;nren,del;wood","wood",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I35:$P35,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I35:$P35,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I35:$P35,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I35:$P35,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B36","v":"biomass"},"fP;nren,del;bmss","biomass",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I36:$P36,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I36:$P36,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I36:$P36,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I36:$P36,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B37","v":"custom"},"fP;nren,del;custom","custom",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I37:$P37,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I37:$P37,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I37:$P37,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I37:$P37,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B38","v":"District heating"},"fP;nren,del;DH","DH",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I38:$P38,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I38:$P38,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I38:$P38,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I38:$P38,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B39","v":"District cooling"},"fP;nren,del;DC","DC",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I39:$P39,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I39:$P39,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I39:$P39,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I39:$P39,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B43","v":"Environment heat"},"fP;nren,del;env","env",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I43:$P43,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I43:$P43,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I43:$P43,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I43:$P43,1,Base_calc!N$934)","v":{"$error":"#N/A"}},"Now for heat pump."]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,del;rej","rej",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}},"For chillers "]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,del;el","el_del",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,exp;el","el_exp",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,exp;el;PV","el_exp_PV",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}},"Set to 0 to neglect exported electricity in excess of yearly uses"]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,exp;el;CHP","el_exp_CHP",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}},"Set to 0 to neglect exported electricity in excess of yearly uses"]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;PV,el","el_rdel_PV",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}},"Set to a value lower than grid electricity to take into account time-shift effect on th grid"]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;CHP,el","el_rdel_CHP",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}},"Set to a value lower than grid electricity to take into account time-shift effect on th grid"]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},null,null,null,{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;el","el_rdel",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,exp;T;…","t",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,del;sol","sol",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;void","void",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;void","void",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!B48","v":"Last item"},"fP;nren,rdel;void","void",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I48:$P48,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I48:$P48,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I48:$P48,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I48:$P48,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$271:$M$271,1,_language)","v":"Average electricity non renewable factor"},"fP;nren,el,avg","el",null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(K640=1,K1068,K1064)","v":{"$error":"#REF!"}},{"$f":"IF(L640=1,L1068,L1064)","v":{"$error":"#REF!"}},{"$f":"IF(M640=1,M1068,M1064)","v":{"$error":"#REF!"}},{"$f":"IF(N640=1,N1068,N1064)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"+ConvFactors!B50","v":"Renewable primary energy factor"},"fP,nen"]
[null,{"$f":"+ConvFactors!B51","v":"gas"},"fP;ren,del;gas","gas",{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},null,null,null,null,{"$f":"INDEX(K968:N968,,_case_en)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I51:$P51,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I51:$P51,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I51:$P51,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I51:$P51,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B52","v":"oil"},"fP;ren,del;oil","oil","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I52:$P52,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I52:$P52,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I52:$P52,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I52:$P52,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B53","v":"coal"},"fP;ren,del;coal","coal","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I53:$P53,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I53:$P53,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I53:$P53,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I53:$P53,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B54","v":"wood"},"fP;ren,del;wood","wood","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I54:$P54,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I54:$P54,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I54:$P54,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I54:$P54,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B55","v":"biomass"},"fP;ren,del;bmss","biomass","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I55:$P55,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I55:$P55,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I55:$P55,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I55:$P55,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B56","v":"custom"},"fP;ren,del;custom","custom","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I56:$P56,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I56:$P56,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I56:$P56,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I56:$P56,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B57","v":"District heating"},"fP;ren,del;DH","DH","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I57:$P57,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I57:$P57,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I57:$P57,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I57:$P57,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B58","v":"District cooling"},"fP;ren,del;DC","DC","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I58:$P58,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I58:$P58,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I58:$P58,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I58:$P58,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B62","v":"Environment heat"},"fP;ren,del;env","env","kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I62:$P62,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I62:$P62,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I62:$P62,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I62:$P62,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,del;rej","rej","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,del;el,grid","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,del;el,used,PV","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,del;el,used,CHP","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,del;el,rdel,PV","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,del;el,rdel,CHP","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp;el","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp;el;grid,PV","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp;el;grid,CHP","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp,el,temp;PV","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp,el,temp;CHP","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp,el,used;PV","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,exp,el,used;CHP","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;ren,rdel;el","el","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,exp;T;…","T","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,del;sol",null,"kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;void",null,"kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;nren,rdel;void",null,"kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!B67","v":"Last item"},"fP;nren,rdel;void",null,"kWh/kWh",null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I67:$P67,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I67:$P67,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I67:$P67,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I67:$P67,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"INDEX(Language!$D$285:$M$285,1,_language)","v":"Total"},null,null,null,null,null,null,null,null,null,null,null,null,"The set could also be \"non renewable\" and \"renewable\""]
[null,{"$f":"+ConvFactors!B70","v":"gas"},"fP;tot,del;gas","gas",null,null,null,null,null,{"$f":"INDEX(K999:N999,,_case_en)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I70:$P70,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I70:$P70,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I70:$P70,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I70:$P70,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B71","v":"oil"},"fP;tot,del;oil","oil",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I71:$P71,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I71:$P71,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I71:$P71,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I71:$P71,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B72","v":"coal"},"fP;tot,del;coal","coal",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I72:$P72,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I72:$P72,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I72:$P72,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I72:$P72,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B73","v":"wood"},"fP;tot,del;wood","wood",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I73:$P73,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I73:$P73,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I73:$P73,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I73:$P73,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B74","v":"biomass"},"fP;tot,del;bmss","biomass",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I74:$P74,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I74:$P74,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I74:$P74,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I74:$P74,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B75","v":"custom"},"fP;tot,del;custom","custom",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I75:$P75,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I75:$P75,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I75:$P75,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I75:$P75,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B76","v":"District heating"},"fP;tot,del;DH","DH",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I76:$P76,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I76:$P76,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I76:$P76,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I76:$P76,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B77","v":"District cooling"},"fP;tot,del;DC","DC",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I77:$P77,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I77:$P77,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I77:$P77,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I77:$P77,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!B81","v":"Environment heat"},"fP;tot,del;env","env",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I81:$P81,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I81:$P81,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I81:$P81,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I81:$P81,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,del;rej","rej","kWh/kWh",null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,del;el","el_del",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,del;el,used,PV",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,del;el,used,CHP",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,del;el,rdel,PV",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,del;el,rdel,CHP",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,exp;el","el_exp",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,exp;el;PV","el_exp_PV",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,exp;el;CHP","el_exp_CHP",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,rdel;PV,el","el_rdel_PV",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,rdel;CHP;el","el_rdel_CHP",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,exp,el,used;PV",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+ConvFactors!#REF!","v":{"$error":"#REF!"}},"fP;tot,exp,el,used;CHP",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$f":"+B959","v":{"$error":"#REF!"}},"fP;tot,rdel;el","el_rdel",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"},"fP;tot,exp;T;…","t",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"},"fP;tot,del;sol","sol",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"},"fP;tot,rdel;void","void",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"},"fP;tot,rdel;void","void",null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!K$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!L$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!M$934)","v":{"$error":"#REF!"}},{"$f":"INDEX(ConvFactors!#REF!,1,Base_calc!N$934)","v":{"$error":"#REF!"}}]
[null,"Last item","fP;tot,rdel;void","void",null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(ConvFactors!$I86:$P86,1,Base_calc!K$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I86:$P86,1,Base_calc!L$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I86:$P86,1,Base_calc!M$934)","v":{"$error":"#N/A"}},{"$f":"INDEX(ConvFactors!$I86:$P86,1,Base_calc!N$934)","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$272:$M$272,1,_language)","v":"Average electricity total factor"},"fP;tot,el,avg","el",null,null,null,null,null,{"$error":"#REF!"},{"$f":"IF(K640=1,K1069,K1065)","v":{"$error":"#REF!"}},{"$f":"IF(L640=1,L1069,L1065)","v":{"$error":"#REF!"}},{"$f":"IF(M640=1,M1069,M1065)","v":{"$error":"#REF!"}},{"$f":"IF(N640=1,N1069,N1065)","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"INDEX(Language!$D$287:$M$287,1,_language)","v":"PRIMARY ENERGY CALCULATION, PER ENERGY CARRIER "}]
[null,"Electric energy"]
[null,{"$f":"INDEX(Language!$D$249:$M$249,1,_language)","v":"Not used delivered electric energy"},"Edel,el,gross",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K1031:N1031,,_case_en)","v":316.26787878787877},{"$f":"+K731","v":1038.9263406175623},{"$f":"+L731","v":636.35101010101005},{"$f":"+M731","v":1021.6667082975656},{"$f":"+N731","v":316.26787878787877}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,null,null,null,null,null,"el_del","el_del","el_del","el_del","el_del"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},"fP,nren",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1032,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1032,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1032,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1032,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},"EP,nren,del,el",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1031*K1033","v":{"$error":"#REF!"}},{"$f":"+L1031*L1033","v":{"$error":"#REF!"}},{"$f":"+M1031*M1033","v":{"$error":"#REF!"}},{"$f":"+N1031*N1033","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},"fP,tot",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1032,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1032,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1032,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1032,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},"EP,tot,del,el",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1035*K1031","v":{"$error":"#REF!"}},{"$f":"+L1035*L1031","v":{"$error":"#REF!"}},{"$f":"+M1035*M1031","v":{"$error":"#REF!"}},{"$f":"+N1035*N1031","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$253:$M$253,1,_language)","v":"Temp. exported electricity by PV"},"Erdel,el,PV",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},261.22536721733957,{"$f":"+K843","v":1028.0214706397319},{"$f":"+L843","v":291.06306979475988},{"$f":"+M843","v":1009.9093527595596},{"$f":"+N843","v":261.22536721733957}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,null,null,null,null,null,"el_rdel_PV","el_rdel_PV","el_rdel_PV","el_rdel_PV","el_rdel_PV"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},"fP,nren,PV",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1038,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1038,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1038,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1038,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},"EP,nren,rdel,el,PV",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1037*K1039","v":{"$error":"#REF!"}},{"$f":"+L1037*L1039","v":{"$error":"#REF!"}},{"$f":"+M1037*M1039","v":{"$error":"#REF!"}},{"$f":"+N1037*N1039","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},"fP,tot,PV",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1038,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1038,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1038,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1038,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},"EP,tot,rdel,el,PV",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1041*K1037","v":{"$error":"#REF!"}},{"$f":"+L1041*L1037","v":{"$error":"#REF!"}},{"$f":"+M1041*M1037","v":{"$error":"#REF!"}},{"$f":"+N1041*N1037","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$254:$M$254,1,_language)","v":"Temp. exported electricity by CHP"},"Erdel,el,CHP",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},55.042511570539254,{"$f":"+K857","v":10.90486997783038},{"$f":"+L857","v":345.28794030625022},{"$f":"+M857","v":11.757355538005925},{"$f":"+N857","v":55.042511570539254}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,null,null,null,null,null,"el_rdel_CHP","el_rdel_CHP","el_rdel_CHP","el_rdel_CHP","el_rdel_CHP"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},"fP,nren,CHP",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1044,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1044,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1044,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1044,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},"EP,nren,rdel,el,CHP",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1043*K1045","v":{"$error":"#REF!"}},{"$f":"+L1043*L1045","v":{"$error":"#REF!"}},{"$f":"+M1043*M1045","v":{"$error":"#REF!"}},{"$f":"+N1043*N1045","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},"fP,tot,CHP",null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1044,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1044,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1044,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1044,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},"EP,tot,rdel,el,CHP",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1047*K1043","v":{"$error":"#REF!"}},{"$f":"+L1047*L1043","v":{"$error":"#REF!"}},{"$f":"+M1047*M1043","v":{"$error":"#REF!"}},{"$f":"+N1047*N1043","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$263:$M$263,1,_language)","v":"Grid exported PV electricity"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},429.73810299868762,{"$f":"+K899","v":1110.1206774043026},{"$f":"+L899","v":1373.4557014312124},{"$f":"+M899","v":158.36673680061244},{"$f":"+N899","v":429.73810299868762}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,null,null,null,null,null,"el_exp_PV","el_exp_PV","el_exp_PV","el_exp_PV","el_exp_PV"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1050,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1050,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1050,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1050,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1049*K1051","v":{"$error":"#REF!"}},{"$f":"+L1049*L1051","v":{"$error":"#REF!"}},{"$f":"+M1049*M1051","v":{"$error":"#REF!"}},{"$f":"+N1049*N1051","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1050,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1050,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1050,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1050,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1053*K1049","v":{"$error":"#REF!"}},{"$f":"+L1053*L1049","v":{"$error":"#REF!"}},{"$f":"+M1053*M1049","v":{"$error":"#REF!"}},{"$f":"+N1053*N1049","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$264:$M$264,1,_language)","v":"Grid exported CHP electricity"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},90.549645919061248,{"$f":"+K913","v":11.775747873496821},{"$f":"+L913","v":1629.3296521041411},{"$f":"+M913","v":1.8437041154939249},{"$f":"+N913","v":90.549645919061248}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,null,null,null,null,null,"el_exp_CHP","el_exp_CHP","el_exp_CHP","el_exp_CHP","el_exp_CHP"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1056,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1056,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1056,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1056,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1055*K1057","v":{"$error":"#REF!"}},{"$f":"+L1055*L1057","v":{"$error":"#REF!"}},{"$f":"+M1055*M1057","v":{"$error":"#REF!"}},{"$f":"+N1055*N1057","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1056,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1056,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1056,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1056,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1059*K1055","v":{"$error":"#REF!"}},{"$f":"+L1059*L1055","v":{"$error":"#REF!"}},{"$f":"+M1059*M1055","v":{"$error":"#REF!"}},{"$f":"+N1059*N1055","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$242:$M$242,1,_language)","v":"Total EPBD uses"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},2327.4395238095235,{"$f":"+K612","v":7455.5231884057976},{"$f":"+L612","v":7247.9722222222226},{"$f":"+M612","v":5062.4555555555562},{"$f":"+N612","v":2327.4395238095235}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1034-K1040-K1046-K1052-K1058","v":{"$error":"#REF!"}},{"$f":"+L1034-L1040-L1046-L1052-L1058","v":{"$error":"#REF!"}},{"$f":"+M1034-M1040-M1046-M1052-M1058","v":{"$error":"#REF!"}},{"$f":"+N1034-N1040-N1046-N1052-N1058","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1036-K1042-K1048-K1054-K1060","v":{"$error":"#REF!"}},{"$f":"+L1036-L1042-L1048-L1054-L1060","v":{"$error":"#REF!"}},{"$f":"+M1036-M1042-M1048-M1054-M1060","v":{"$error":"#REF!"}},{"$f":"+N1036-N1042-N1048-N1054-N1060","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$271:$M$271,1,_language)","v":"Average electricity non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1062/K1061","v":{"$error":"#REF!"}},{"$f":"+L1062/L1061","v":{"$error":"#REF!"}},{"$f":"+M1062/M1061","v":{"$error":"#REF!"}},{"$f":"+N1062/N1061","v":{"$error":"#REF!"}},"This factors made available for further calculation"]
[null,{"$f":"INDEX(Language!$D$272:$M$272,1,_language)","v":"Average electricity total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1063/K1061","v":{"$error":"#REF!"}},{"$f":"+L1063/L1061","v":{"$error":"#REF!"}},{"$f":"+M1063/M1061","v":{"$error":"#REF!"}},{"$f":"+N1063/N1061","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$331:$M$331,1,_language)","v":"Non renewable primary energy excluding cogen"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1062+K1138","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"INDEX(Language!$D$332:$M$332,1,_language)","v":"Total primary energy excluding cogen"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"INDEX(Language!$D$333:$M$333,1,_language)","v":"Average electricity non renewable factor excluding cogen"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1066/K1061","v":{"$error":"#REF!"}},{"$f":"+L1066/L1061","v":{"$error":"#REF!"}},{"$f":"+M1066/M1061","v":{"$error":"#REF!"}},{"$f":"+N1066/N1061","v":{"$error":"#REF!"}},"This factors made available for further calculation"]
[null,{"$f":"INDEX(Language!$D$334:$M$334,1,_language)","v":"Average electricity total factor excluding cogen"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1067/K1061","v":{"$error":"#REF!"}},{"$f":"+L1067/L1061","v":{"$error":"#REF!"}},{"$f":"+M1067/M1061","v":{"$error":"#REF!"}},{"$f":"+N1067/N1061","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D293:M293,1,_language)","v":"Delivered energy carriers other than electricity"}]
[null,{"$f":"INDEX(Language!D294:M294,1,_language)","v":"Delivered gas"},"Edel,gas","gas",{"$f":"D1071&\"_y\"","v":"gas_y"},null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K1071:N1071,,_case_en)","v":13801.919191919191},{"$f":"SUMIF(E$174:E$577,$E1071,K$174:K$577)","v":8700.823451910408},{"$f":"SUMIF(F$174:F$577,$E1071,L$174:L$577)","v":19961.21212121212},{"$f":"SUMIF(G$174:G$577,$E1071,M$174:M$577)","v":8418.2828282828286},{"$f":"SUMIF(H$174:H$577,$E1071,N$174:N$577)","v":13801.919191919191}]
[null,{"$f":"INDEX(Language!D295:M295,1,_language)","v":"Delivered oil"},"Edel,oil","oil","oil_y",null,null,null,"kWh",0,0,972.22222222222172,0,0]
[null,{"$f":"INDEX(Language!D296:M296,1,_language)","v":"Delivered coal"},"Edel,coal","coal","coal_y",null,null,null,"kWh",0,0,0,4118.5185185185182,0]
[null,{"$f":"INDEX(Language!D297:M297,1,_language)","v":"Delivered wood"},"Edel,wood","wood","wood_y",null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D298:M298,1,_language)","v":"Delivered biomass"},"Edel,biomass","biomass","biomass_y",null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D299:M299,1,_language)","v":"Delivered custom"},"Edel,custom","custom","custom_y",null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D300:M300,1,_language)","v":"Delivered district heating"},"Edel,DH","DH","DH_y",null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D301:M301,1,_language)","v":"Delivered district cooling"},"Edel,DC","DC","DC_y",null,null,null,"kWh",0,0,0,0,0]
[null,{"$f":"INDEX(Language!D302:M302,1,_language)","v":"Delivered environment heat"},"Edel,env","env","env_y",null,null,null,"kWh",239.99999999999994,6483.3333333333339,4944.4444444444443,2986.1111111111109,239.99999999999994]
[null,{"$f":"INDEX(Language!D303:M303,1,_language)","v":"Delivered solar radiation"},"Edel,sol","sol","sol_y",null,null,null,"kWh",3247.3529411764703,15903.431372549019,3675,13538.235294117647,3247.3529411764703]
[]
[null,{"$f":"INDEX(Language!D305:M305,1,_language)","v":"Non renewable primary energy"}]
[null,{"$f":"+B999","v":"gas"},"EP,nren,gas",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K1083:N1083,,_case_en)","v":{"$error":"#N/A"}},{"$f":"+K1071*K937","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"oil","EP,nren,oil",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"coal","EP,nren,coal",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"wood","EP,nren,wood",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"biomass","EP,nren,biomass",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"custom","EP,nren,custom",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"District heating","EP,nren,DH",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"District cooling","EP,nren,DC",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Environment heat","EP,nren,env",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+B1023","v":{"$error":"#REF!"}},"EP,nren,sol",null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1080*K961","v":{"$error":"#REF!"}},{"$f":"+L1080*L961","v":{"$error":"#REF!"}},{"$f":"+M1080*M961","v":{"$error":"#REF!"}},{"$f":"+N1080*N961","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$306:$M$306,1,_language)","v":"Electricity"},"EP,nren,el",null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1062","v":{"$error":"#REF!"}},{"$f":"+L1062","v":{"$error":"#REF!"}},{"$f":"+M1062","v":{"$error":"#REF!"}},{"$f":"+N1062","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D307:M307,1,_language)","v":"Total non renewable primary energy"},"EP,nren,tot",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$f":"SUM(K1083:K1093)","v":{"$error":"#N/A"}},{"$f":"SUM(L1083:L1093)","v":{"$error":"#N/A"}},{"$f":"SUM(M1083:M1093)","v":{"$error":"#N/A"}},{"$f":"SUM(N1083:N1093)","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!D309:M309,1,_language)","v":"Total primary energy"}]
[null,{"$f":"+B1083","v":"gas"},"EP,tot,gas",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K1096:N1096,,_case_en)","v":{"$error":"#N/A"}},{"$f":"+K1071*K999","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"oil","EP,tot,oil",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"coal","EP,tot,coal",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"wood","EP,tot,wood",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"biomass","EP,tot,biomass",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"custom","EP,tot,custom",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"District heating","EP,tot,DH",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"District cooling","EP,tot,DC",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Environment heat","EP,tot,env",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#REF!"},"EP,tot,sol",null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1080*K1023","v":{"$error":"#REF!"}},{"$f":"+L1080*L1023","v":{"$error":"#REF!"}},{"$f":"+M1080*M1023","v":{"$error":"#REF!"}},{"$f":"+N1080*N1023","v":{"$error":"#REF!"}}]
[null,"Electricity","EP,tot,el",null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1063","v":{"$error":"#REF!"}},{"$f":"+L1063","v":{"$error":"#REF!"}},{"$f":"+M1063","v":{"$error":"#REF!"}},{"$f":"+N1063","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D310:M310,1,_language)","v":"Total total primary energy"},"EP,tot,tot",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$f":"SUM(K1096:K1106)","v":{"$error":"#N/A"}},{"$f":"SUM(L1096:L1106)","v":{"$error":"#N/A"}},{"$f":"SUM(M1096:M1106)","v":{"$error":"#N/A"}},{"$f":"SUM(N1096:N1106)","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!D311:M311,1,_language)","v":"Renewable primary energy"}]
[null,{"$f":"+B1096","v":"gas"},"EP,tot,gas",null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K1109:N1109,,_case_en)","v":{"$error":"#N/A"}},{"$f":"+K1096-K1083","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"oil","EP,tot,oil",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"coal","EP,tot,coal",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"wood","EP,tot,wood",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"biomass","EP,tot,biomass",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"custom","EP,tot,custom",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"District heating","EP,tot,DH",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"District cooling","EP,tot,DC",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Environment heat","EP,tot,env",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$error":"#REF!"},"EP,tot,sol",null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Electricity","EP,tot,el",null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"INDEX(Language!D312:M312,1,_language)","v":"Total renewable  primary energy"},"EP,tot,tot",null,null,null,null,null,"kWh",{"$error":"#N/A"},{"$f":"SUM(K1109:K1119)","v":{"$error":"#N/A"}},{"$f":"SUM(L1109:L1119)","v":{"$error":"#N/A"}},{"$f":"SUM(M1109:M1119)","v":{"$error":"#N/A"}},{"$f":"SUM(N1109:N1119)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"INDEX(Language!$D$314:$M$314,1,_language)","v":"PRIMARY ENERGY CALCULATION, PER GENERATOR"}]
[null,{"$f":"INDEX(Language!D322:M322,1,_language)","v":"Thermal solar delivered energy"},null,null,null,null,null,null,null,{"$f":"INDEX(K1123:N1123,,_case_en)","v":1042.3529411764705},{"$f":"+K229","v":4878.4313725490192},{"$f":"+L229","v":0},{"$f":"+M229","v":6188.2352941176459},{"$f":"+N229","v":1042.3529411764705}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,{"$f":"+K1124","v":"sol"},{"$f":"+L1124","v":"sol"},{"$f":"+M1124","v":"sol"},{"$f":"+N1124","v":"sol"},null,"sol","sol","sol","sol","sol"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1124,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1124,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1124,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1124,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1124,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1124,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1124,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1124,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$318:$M$318,1,_language)","v":"Auxiliary energy"},null,null,null,null,null,null,null,26.58,{"$f":"+K215","v":124.4},{"$f":"+L215","v":0},{"$f":"+M215","v":157.80000000000001},{"$f":"+N215","v":26.58}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1123*K1125+K$965*K1127","v":{"$error":"#REF!"}},{"$f":"+L1123*L1125+L$965*L1127","v":{"$error":"#REF!"}},{"$f":"+M1123*M1125+M$965*M1127","v":{"$error":"#REF!"}},{"$f":"+N1123*N1125+N$965*N1127","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$error":"#REF!"},{"$f":"+K1123*K1126+K1127*K$1027","v":{"$error":"#REF!"}},{"$f":"+L1123*L1126+L1127*L$1027","v":{"$error":"#REF!"}},{"$f":"+M1123*M1126+M1127*M$1027","v":{"$error":"#REF!"}},{"$f":"+N1123*N1126+N1127*N$1027","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D210:M210,1,_language)","v":"Cogenerator input"},null,null,null,null,null,null,null,1836.363636363636,{"$f":"+K291","v":727.27272727272714},{"$f":"+L291","v":18787.878787878788},{"$f":"+M291","v":1272.7272727272725},{"$f":"+N291","v":1836.363636363636}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,{"$f":"+K1131","v":"gas"},{"$f":"+L1131","v":"gas"},{"$f":"+M1131","v":"gas"},{"$f":"+N1131","v":"gas"},null,"gas",{"$f":"+K277","v":"gas"},{"$f":"+L277","v":"gas"},{"$f":"+M277","v":"gas"},{"$f":"+N277","v":"gas"}]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(K$937:K$965,MATCH(K1131,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(L$937:L$965,MATCH(L1131,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(M$937:M$965,MATCH(M1131,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$937:N$965,MATCH(N1131,$D$937:$D$965,0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(K$999:K$1028,MATCH(K1131,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1131,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1131,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1131,$D$999:$D$1028,0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$341:$M$341,1,_language)","v":"National option: separate CHP exported energy accounting"},null,null,null,null,null,null,null,0,{"$f":"+K640","v":1},{"$f":"+L640","v":1},{"$f":"+M640","v":1},{"$f":"+N640","v":0},"If 1 means that CHP heat shall not be charged by the whole EP"]
[null,{"$f":"INDEX(Language!$D$261:$M$261,1,_language)","v":"Used CHP electricity"},null,null,null,null,null,null,null,497.13511523767215,{"$f":"+K717","v":164.76468040490138},{"$f":"+L717","v":4601.1399833471833},{"$f":"+M717","v":293.12538069083973},{"$f":"+N717","v":497.13511523767215},"Apply grid conversion factor"]
[null,{"$f":"INDEX(Language!$D$260:$M$260,1,_language)","v":"Redelivered CHP electricity"},null,null,null,null,null,null,null,55.042511570539254,{"$f":"+K857","v":10.90486997783038},{"$f":"+L857","v":345.28794030625022},{"$f":"+M857","v":11.757355538005925},{"$f":"+N857","v":55.042511570539254},"Apply redeliverd conversion factor"]
[null,{"$f":"INDEX(Language!$D$264:$M$264,1,_language)","v":"Grid exported CHP electricity"},null,null,null,null,null,null,null,90.549645919061248,{"$f":"+K913","v":11.775747873496821},{"$f":"+L913","v":1629.3296521041411},{"$f":"+M913","v":1.8437041154939249},{"$f":"+N913","v":90.549645919061248},"Apply exported conversion factor"]
[null,{"$f":"INDEX(Language!$D$343:$M$343,1,_language)","v":"Non renewable primary energy in charge of electricity"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1135*K947+K1136*K956+K1137*K954","v":{"$error":"#REF!"}},{"$f":"+L1135*L947+L1136*L956+L1137*L954","v":{"$error":"#REF!"}},{"$f":"+M1135*M947+M1136*M956+M1137*M954","v":{"$error":"#REF!"}},{"$f":"+N1135*N947+N1136*N956+N1137*N954","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$344:$M$344,1,_language)","v":"Total primary energy for CHP electricity"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1135*K1009+K1136*K1018+K1137*K1016","v":{"$error":"#REF!"}},{"$f":"+L1135*L1009+L1136*L1018+L1137*L1016","v":{"$error":"#REF!"}},{"$f":"+M1135*M1009+M1136*M1018+M1137*M1016","v":{"$error":"#REF!"}},{"$f":"+N1135*N1009+N1136*N1018+N1137*N1016","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$318:$M$318,1,_language)","v":"Auxiliary energy"},null,null,null,null,null,null,null,0,0,0,0,0,"Or take out cogen from calculation"]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+K1130*K1132-IF(K1134=1,K1138,0)","v":{"$error":"#N/A"}},{"$f":"+L1130*L1132-IF(L1134=1,L1138,0)","v":{"$error":"#N/A"}},{"$f":"+M1130*M1132-IF(M1134=1,M1138,0)","v":{"$error":"#N/A"}},{"$f":"+N1130*N1132-IF(N1134=1,N1138,0)","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+K1130*K1133-IF(K1134=1,K1139)","v":{"$error":"#N/A"}},{"$f":"+L1130*L1133-IF(L1134=1,L1139)","v":{"$error":"#N/A"}},{"$f":"+M1130*M1133-IF(M1134=1,M1139)","v":{"$error":"#N/A"}},{"$f":"+N1130*N1133-IF(N1134=1,N1139)","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!D218:M218,1,_language)","v":"Heat pump input"},null,null,null,null,null,null,null,120.00000000000001,{"$f":"+K349","v":3241.666666666667},{"$f":"+L349","v":2472.2222222222217},{"$f":"+M349","v":5972.2222222222226},{"$f":"+N349","v":120.00000000000001},"If electric already counted in the electric balance"]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,{"$f":"+K1144","v":"gas"},{"$f":"+L1144","v":"el"},{"$f":"+M1144","v":"gas"},{"$f":"+N1144","v":"el"},null,"el",{"$f":"K334","v":"gas"},{"$f":"L334","v":"el"},{"$f":"M334","v":"gas"},{"$f":"N334","v":"el"}]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1144,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(L$937:L$965,MATCH(L1144,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1144,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$937:N$965,MATCH(N1144,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1144,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1144,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1144,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1144,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D220:M220,1,_language)","v":"Environmental heat"},null,null,null,null,null,null,null,239.99999999999994,{"$f":"+K376","v":6483.3333333333339},{"$f":"+L376","v":4944.4444444444443},{"$f":"+M376","v":2986.1111111111109},{"$f":"+N376","v":239.99999999999994}]
[null,{"$f":"INDEX(Language!D219:M219,1,_language)","v":"Heat pump auxiliaries"},null,null,null,null,null,null,null,18,{"$f":"+K363","v":291.75},{"$f":"+L363","v":222.5},{"$f":"+M363","v":268.75},{"$f":"+N363","v":18}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1143*K1145+K1147*K945+K1148*K965","v":{"$error":"#N/A"}},{"$f":"+L1143*L1145+L1147*L945+L1148*L965","v":{"$error":"#REF!"}},{"$f":"+M1143*M1145+M1147*M945+M1148*M965","v":{"$error":"#N/A"}},{"$f":"+N1143*N1145+N1147*N945+N1148*N965","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1143*K1146+K1147*K1007+K1148*K1027","v":{"$error":"#N/A"}},{"$f":"+L1143*L1146+L1147*L1007+L1148*L1027","v":{"$error":"#REF!"}},{"$f":"+M1143*M1146+M1147*M1007+M1148*M1027","v":{"$error":"#N/A"}},{"$f":"+N1143*N1146+N1147*N1007+N1148*N1027","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D225:M225,1,_language)","v":"Boiler input"},null,null,null,null,null,null,null,11965.555555555555,{"$f":"+K412","v":4731.884057971014},{"$f":"+L412","v":972.22222222222172},{"$f":"+M412","v":4118.5185185185182},{"$f":"+N412","v":11965.555555555555}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,{"$f":"+K1152","v":"gas"},{"$f":"+L1152","v":"oil"},{"$f":"+M1152","v":"coal"},{"$f":"+N1152","v":"gas"},null,"gas",{"$f":"+K410","v":"gas"},{"$f":"+L410","v":"oil"},{"$f":"+M410","v":"coal"},{"$f":"+N410","v":"gas"}]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(K$937:K$965,MATCH(K1152,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(L$937:L$965,MATCH(L1152,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(M$937:M$965,MATCH(M1152,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$937:N$965,MATCH(N1152,$D$937:$D$965,0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"INDEX(K$999:K$1028,MATCH(K1152,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1152,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1152,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1152,$D$999:$D$1028,0))","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!D224:M224,1,_language)","v":"Boiler auxiliary energy"},"WHW,boil,aux",null,null,null,null,null,null,358.96666666666664,{"$f":"+K426","v":141.95652173913038},{"$f":"+L426","v":29.16666666666665},{"$f":"+M426","v":123.55555555555554},{"$f":"+N426","v":358.96666666666664}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+K1151*K1153+K1155*K965","v":{"$error":"#N/A"}},{"$f":"+L1151*L1153+L1155*L965","v":{"$error":"#N/A"}},{"$f":"+M1151*M1153+M1155*M965","v":{"$error":"#N/A"}},{"$f":"+N1151*N1153+N1155*N965","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"+K1151*K1154+K1155*K1027","v":{"$error":"#N/A"}},{"$f":"+L1151*L1154+L1155*L1027","v":{"$error":"#N/A"}},{"$f":"+M1151*M1154+M1155*M1027","v":{"$error":"#N/A"}},{"$f":"+N1151*N1154+N1155*N1027","v":{"$error":"#N/A"}}]
[null,{"$f":"INDEX(Language!D230:M230,1,_language)","v":"Chiller input"},"EC,chllr,in",null,null,null,null,null,null,542.85714285714278,{"$f":"K445","v":1173.3333333333333},{"$f":"L445","v":1173.3333333333333},{"$f":"M445","v":1173.3333333333333},{"$f":"N445","v":542.85714285714278}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,null,{"$f":"+K1159","v":"el"},{"$f":"+L1159","v":"gas"},{"$f":"+M1159","v":"gas"},{"$f":"+N1159","v":"el"},null,"el",{"$f":"+K444","v":"el"},{"$f":"+L444","v":"gas"},{"$f":"+M444","v":"gas"},{"$f":"+N444","v":"el"}]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1159,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1159,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(M$937:M$965,MATCH(M1159,$D$937:$D$965,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$937:N$965,MATCH(N1159,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1159,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1159,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1159,$D$999:$D$1028,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1159,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D229:M229,1,_language)","v":"Chiller auxiliary energy"},"WC,chllr,aux",null,null,null,null,null,null,27.142857142857142,{"$f":"+K459","v":58.666666666666664},{"$f":"+L459","v":58.666666666666664},{"$f":"+M459","v":46.933333333333323},{"$f":"+N459","v":27.142857142857142}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1158*K1160+K1162*K965","v":{"$error":"#REF!"}},{"$f":"+L1158*L1160+L1162*L965","v":{"$error":"#N/A"}},{"$f":"+M1158*M1160+M1162*M965","v":{"$error":"#N/A"}},{"$f":"+N1158*N1160+N1162*N965","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1158*K1161+K1162*K1027","v":{"$error":"#REF!"}},{"$f":"+L1158*L1161+L1162*L1027","v":{"$error":"#N/A"}},{"$f":"+M1158*M1161+M1162*M1027","v":{"$error":"#N/A"}},{"$f":"+N1158*N1161+N1162*N1027","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D324:M324,1,_language)","v":"PV delivered solar radiation"},null,null,null,null,null,null,null,2205,{"$f":"+K565","v":11025},{"$f":"+L565","v":3675},{"$f":"+M565","v":7350},{"$f":"+N565","v":2205}]
[null,{"$f":"INDEX(Language!$D$315:$M$315,1,_language)","v":"Energy carrier"},null,"sol",{"$f":"+K1166","v":"sol"},{"$f":"+L1166","v":"sol"},{"$f":"+M1166","v":"sol"},{"$f":"+N1166","v":"sol"},null,"sol","sol","sol","sol","sol"]
[null,{"$f":"INDEX(Language!$D$316:$M$316,1,_language)","v":"Non renewable factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$937:K$965,MATCH(K1166,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$937:L$965,MATCH(L1166,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$937:M$965,MATCH(M1166,$D$937:$D$965,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$937:N$965,MATCH(N1166,$D$937:$D$965,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$317:$M$317,1,_language)","v":"Total factor"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"INDEX(K$999:K$1028,MATCH(K1166,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(L$999:L$1028,MATCH(L1166,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(M$999:M$1028,MATCH(M1166,$D$999:$D$1028,0))","v":{"$error":"#REF!"}},{"$f":"INDEX(N$999:N$1028,MATCH(N1166,$D$999:$D$1028,0))","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1165*K1167","v":{"$error":"#REF!"}},{"$f":"+L1165*L1167","v":{"$error":"#REF!"}},{"$f":"+M1165*M1167","v":{"$error":"#REF!"}},{"$f":"+N1165*N1167","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"+K1165*K1168","v":{"$error":"#REF!"}},{"$f":"+L1165*L1168","v":{"$error":"#REF!"}},{"$f":"+M1165*M1168","v":{"$error":"#REF!"}},{"$f":"+N1165*N1168","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D195:M195,1,_language)","v":"Free cooling contribution"},null,null,null,null,null,null,null,null,null,null,null,null,"Pro forma"]
[null,{"$f":"INDEX(Language!D336:M336,1,_language)","v":"Other auxiliaries"}]
[null,{"$f":"INDEX(Language!D200:M200,1,_language)","v":"Heating system auxiliaries except generation"},null,null,null,null,null,null,{"$f":"+_En_unit","v":"kWh"},{"$f":"INDEX(K1173:N1173,,_case_en)","v":318.75},{"$f":"+K106","v":318.75},{"$f":"+L106","v":318.75},{"$f":"+M106","v":318.75},{"$f":"+N106","v":318.75}]
[null,{"$f":"INDEX(Language!D202:M202,1,_language)","v":"Dhw system auxiliaries except generation"},null,null,null,null,null,null,"kWh",48,{"$f":"+K133","v":160},{"$f":"+L133","v":160},{"$f":"+M133","v":160},{"$f":"+N133","v":48}]
[null,{"$f":"INDEX(Language!D201:M201,1,_language)","v":"Cooling system auxiliaries except generation"},null,null,null,null,null,null,"kWh",27.142857142857142,{"$f":"+K160","v":146.66666666666666},{"$f":"+L160","v":146.66666666666666},{"$f":"+M160","v":146.66666666666666},{"$f":"+N160","v":27.142857142857142}]
[null,{"$f":"INDEX(Language!D232:M232,1,_language)","v":"Ventilation electricity use"},null,null,null,null,null,null,"kWh",600,{"$f":"+K485","v":1440},{"$f":"+L485","v":1440},{"$f":"+M485","v":1440},{"$f":"+N485","v":600}]
[null,{"$f":"INDEX(Language!D233:M233,1,_language)","v":"Lighting electricity use"},null,null,null,null,null,null,"kWh",240,{"$f":"+K498","v":3000},{"$f":"+L498","v":1800},{"$f":"+M498","v":1800},{"$f":"+N498","v":240}]
[null,{"$f":"INDEX(Language!D17:M17,1,_language)&\" \"&INDEX(Language!D20:M20,1,_language)","v":"appliances if part of EP"},null,null,null,null,null,null,"kWh",0,{"$f":"+K511","v":600},{"$f":"+L511","v":600},{"$f":"+M511","v":600},{"$f":"+N511","v":0}]
[null,{"$f":"INDEX(Language!D337:M337,1,_language)","v":"Total other auxiliaries"},null,null,null,null,null,null,"kWh",1233.8928571428571,{"$f":"SUM(K1173:K1178)","v":5665.4166666666661},{"$f":"SUM(L1173:L1178)","v":4465.4166666666661},{"$f":"SUM(M1173:M1178)","v":4465.4166666666661},{"$f":"SUM(N1173:N1178)","v":1233.8928571428571}]
[null,{"$f":"INDEX(Language!$D$319:$M$319,1,_language)","v":"Non renewable primary energy"},null,null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1179*K965","v":{"$error":"#REF!"}},{"$f":"+L1179*L965","v":{"$error":"#REF!"}},{"$f":"+M1179*M965","v":{"$error":"#REF!"}},{"$f":"+N1179*N965","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!$D$320:$M$320,1,_language)","v":"Total primary energy"},null,null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1179*K1027","v":{"$error":"#REF!"}},{"$f":"+L1179*L1027","v":{"$error":"#REF!"}},{"$f":"+M1179*M1027","v":{"$error":"#REF!"}},{"$f":"+N1179*N1027","v":{"$error":"#REF!"}}]
[null,{"$f":"INDEX(Language!D307:M307,1,_language)","v":"Total non renewable primary energy"},null,null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$f":"+K1180+K1163+K1156+K1149+K1141+K1128+K1169","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"INDEX(Language!D310:M310,1,_language)","v":"Total total primary energy"},null,null,null,null,null,null,"kWh",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"INDEX(Language!$D$339:$M$339,1,_language)","v":"Primary energy attribution to services"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K1094","v":{"$error":"#N/A"}},{"$f":"+L1094","v":{"$error":"#N/A"}},{"$f":"+M1094","v":{"$error":"#N/A"}},{"$f":"+N1094","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K1107","v":{"$error":"#N/A"}},{"$f":"+L1107","v":{"$error":"#N/A"}},{"$f":"+M1107","v":{"$error":"#N/A"}},{"$f":"+N1107","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"AND(K1186=K1183,K1185=K1182)","v":{"$error":"#N/A"}},{"$f":"AND(L1186=L1183,L1185=L1182)","v":{"$error":"#N/A"}},{"$f":"AND(M1186=M1183,M1185=M1182)","v":{"$error":"#N/A"}},{"$f":"AND(N1186=N1183,N1185=N1182)","v":{"$error":"#N/A"}},"Check: calculation by carrier givbes the same resutl as calcualtion by generation device"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,24)& \"; \"&HLOOKUP(Lan,Language!$D$3:$I$211,26)","v":{"$error":"#N/A"}},"ci1 = :",{"$f":"+J1250","v":"gas"},null,null,null,null,null,"gas","gas","gas","gas","gas",null,null,null,"gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas"]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,25)& \"; \"&HLOOKUP(Lan,Language!$D$3:$I$211,26)","v":{"$error":"#N/A"}},"ci2 = :",{"$f":"+J1251","v":"wood"},null,null,null,null,null,"wood","gas","gas","gas","gas",null,null,null,"gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas"]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,6)","v":{"$error":"#N/A"}}]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,7)& \", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EH;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",19000,19000,19000,19000,19000,null,null,null,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000,19000]
[null,"idem","EH;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","EH;el","el",null,null,null,null,null,500,500,500,500,500,null,null,null,500,500,500,500,500,500,500,500,500,500,500,500]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,8)& \", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EW;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",8500,8500,8500,8500,8500,null,null,null,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500]
[null,"idem","EW;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","EW;el","el",null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,9)& \" \"&HLOOKUP(Lan,Language!$D$3:$I$211,16)& \", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"Ehum;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","Ehum;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","Ehum;el","el",null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,10)& \", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EC;c1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","EC;c2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","EC;el","el",null,null,null,null,null,330,330,330,330,330,null,null,null,330,330,330,330,330,330,330,330,330,330,330,330]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,11)& \" \"&HLOOKUP(Lan,Language!$D$3:$I$211,17)& \", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"Edhum;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","Edhum;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","Edhum;el","el",null,null,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,12)& \" (\"&HLOOKUP(Lan,Language!$D$3:$I$211,27)&\")\"","v":{"$error":"#N/A"}},"EV;el","el",null,null,null,null,"MJ",800,800,800,800,800,null,null,null,800,800,800,800,800,800,800,800,800,800,800,800]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,13)","v":{"$error":"#N/A"}},"EL;el","el",null,null,null,null,"MJ",1800,1800,1800,1800,1800,null,null,null,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,14)","v":{"$error":"#N/A"}},"ETR;el","el",null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,15)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,18)","v":{"$error":"#N/A"}},"EA;el","el",null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,21)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,19)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,20)","v":{"$error":"#N/A"}},"EnEPus;el","el",null,null,null,null,"MJ",3000,3000,3000,3000,3000,"term appliances not correct?! Compare illustration and standards",null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)","v":{"$error":"#N/A"}}]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,53)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)","v":{"$error":"#N/A"}},"Epr,el,CHP","el",null,null,null,null,"MJ",8000,8000,4500,4500,4500,null,null,null,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,53)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)","v":{"$error":"#N/A"}},"Epr,el,PV","el",null,null,null,null,"MJ",1000,1000,500,500,500,null,null,null,500,500,500,500,500,500,500,500,500,500,500,500]
[null,{"$f":"\"==> \"&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)","v":{"$error":"#N/A"}},"Epr,el","el",null,null,null,null,"MJ",{"$f":"+J1275+J1276","v":9000},{"$f":"+K1275+K1276","v":9000},{"$f":"+L1275+L1276","v":5000},{"$f":"+M1275+M1276","v":5000},{"$f":"+N1275+N1276","v":5000},null,null,null,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000]
[null,{"$f":"HLOOKUP(Lan,Language!$D$3:$I$211,54)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)","v":{"$error":"#N/A"}},"Epr,T,ren","T",null,null,null,null,"MJ",0,0,1000,1000,1000,"To be completed: allow also non-renewable thermal energy produced at site, but see note at equation 7.6 of ISO JWG draft version",null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,113)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,115)","v":{"$error":"#N/A"}}]
[null,{"$f":"++HLOOKUP(Lan,Language!$D$3:$I$211,34)&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,35)","v":{"$error":"#N/A"}},"fus;el;CHP","--",null,null,null,null,"-",1,0.7,0.8,0.8,0.8,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,{"$f":"++HLOOKUP(Lan,Language!$D$3:$I$211,34)&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,35)","v":{"$error":"#N/A"}},"fus;el;PV","--",null,null,null,null,"-",1,0.5,0.8,0.8,0.8,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,34)&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,54)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,35)","v":{"$error":"#N/A"}},"fEP;s;T;ren","--",null,null,null,null,"-",1,1,1,1,1,"To be completed: allow also non-renewable thermal energy produced at site, but see note at equation 7.6 of ISO JWG draft version.\nNOTE: This does NOT INCLUDE renewable thermal energy that is already implicitly taken into account in heating, hot water or cooling!",null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,114)","v":{"$error":"#N/A"}}]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,21)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EEPus;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",{"$f":"+J1253+J1256+J1259+J1262+J1265","v":27500},27500,27500,27500,27500,null,null,null,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500]
[null,"idem","EEPus;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","EEPus;el","el",null,null,null,null,"MJ",{"$f":"+J1255+J1258+J1261+J1264+J1267+J1268+J1269+J1270+J1271","v":3430},{"$f":"+K1255+K1258+K1261+K1264+K1267+K1268+K1269+K1270+K1271","v":3430},{"$f":"+L1255+L1258+L1261+L1264+L1267+L1268+L1269+L1270+L1271","v":3430},{"$f":"+M1255+M1258+M1261+M1264+M1267+M1268+M1269+M1270+M1271","v":3430},{"$f":"+N1255+N1258+N1261+N1264+N1267+N1268+N1269+N1270+N1271","v":3430},null,null,null,3430,3430,3430,3430,3430,3430,3430,3430,3430,3430,3430,3430]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,36)","v":{"$error":"#N/A"}},"Epr;us;el","el",null,null,null,null,"MJ",{"$f":"+MIN((J1275*J1280+J1276*J1281),(J1286+J1273))","v":6430},{"$f":"+MIN((K1275*K1280+K1276*K1281),(K1286+K1273))","v":6100},{"$f":"+MIN((L1275*L1280+L1276*L1281),(L1286+L1273))","v":4000},{"$f":"+MIN((M1275*M1280+M1276*M1281),(M1286+M1273))","v":4000},{"$f":"+MIN((N1275*N1280+N1276*N1281),(N1286+N1273))","v":4000},"Upper limit is what is used at building site for EP and nEP",null,null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)","v":{"$error":"#N/A"}},"Eexp;el;CHP","el",null,null,null,null,"MJ",{"$f":"+J1275-J1287*(J1275/J1277)","v":2284.4444444444443},{"$f":"+K1275-K1287*(K1275/K1277)","v":2577.7777777777783},{"$f":"+L1275-L1287*(L1275/L1277)","v":900},{"$f":"+M1275-M1287*(M1275/M1277)","v":900},{"$f":"+N1275-N1287*(N1275/N1277)","v":900},null,null,null,900,900,900,900,900,900,900,900,900,900,900,900]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)","v":{"$error":"#N/A"}},"Eexp;el;PV","el",null,null,null,null,"MJ",{"$f":"+J1276-J1287*(J1276/J1277)","v":285.55555555555554},{"$f":"+K1276-K1287*(K1276/K1277)","v":322.22222222222229},{"$f":"+L1276-L1287*(L1276/L1277)","v":100},{"$f":"+M1276-M1287*(M1276/M1277)","v":100},{"$f":"+N1276-N1287*(N1276/N1277)","v":100},null,null,null,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"+\"==> \"&HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)","v":{"$error":"#N/A"}},"Eexp;el","el",null,null,null,null,"MJ",{"$f":"+J1288+J1289","v":2570},{"$f":"+K1288+K1289","v":2900.0000000000005},{"$f":"+L1288+L1289","v":1000},{"$f":"+M1288+M1289","v":1000},{"$f":"+N1288+N1289","v":1000},null,null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,38)&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,54)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,36)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)","v":{"$error":"#N/A"}},"Epr;EPus;T;ren","T",null,null,null,null,"MJ",{"$f":"+J1282*J1278","v":0},{"$f":"+K1282*K1278","v":0},{"$f":"+L1282*L1278","v":1000},{"$f":"+M1282*M1278","v":1000},{"$f":"+N1282*N1278","v":1000},"To be completed: allow also non-renewable thermal energy produced at site, but see note at equation 7.6 of ISO JWG draft version",null,null,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,54)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)","v":{"$error":"#N/A"}},"Eexp;T;ren","T",null,null,null,null,"MJ",{"$f":"+J1278-J1291","v":0},{"$f":"+K1278-K1291","v":0},{"$f":"+L1278-L1291","v":0},{"$f":"+M1278-M1291","v":0},{"$f":"+N1278-N1291","v":0},"To be completed: allow also non-renewable thermal energy produced at site, but see note at equation 7.6 of ISO JWG draft version",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,38)&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,36)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)","v":{"$error":"#N/A"}},"Epr;EPus;el","el",null,null,null,null,"MJ",{"$f":"+(J1286/(J1286+J1273))*J1287","v":3430},{"$f":"+(K1286/(K1286+K1273))*K1287","v":3253.9657853810263},{"$f":"+(L1286/(L1286+L1273))*L1287","v":2133.7480559875585},{"$f":"+(M1286/(M1286+M1273))*M1287","v":2133.7480559875585},{"$f":"+(N1286/(N1286+N1273))*N1287","v":2133.7480559875585},null,null,null,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585,2133.7480559875585]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,38)&HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,29)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,36)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,39)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,20)","v":{"$error":"#N/A"}},"Epr;nEPus;el","el",null,null,null,null,"MJ",{"$f":"+(J1287/(J1286+J1273))*J1273","v":3000},{"$f":"+(K1287/(K1286+K1273))*K1273","v":2846.0342146189737},{"$f":"+(L1287/(L1286+L1273))*L1273","v":1866.2519440124418},{"$f":"+(M1287/(M1286+M1273))*M1273","v":1866.2519440124418},{"$f":"+(N1287/(N1286+N1273))*N1273","v":1866.2519440124418},null,null,null,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418,1866.2519440124418]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,42)","v":{"$error":"#N/A"}},"EEPdel;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ",{"$f":"+J1284","v":27500},27500,27500,27500,27500,null,null,null,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500]
[null,"idem","EEPdel;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"MJ",0,0,0,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"idem","EEPdel;el","el",null,null,null,null,"MJ",{"$f":"J1286-J1293","v":0},{"$f":"K1286-K1293","v":176.03421461897369},{"$f":"L1286-L1293","v":1296.2519440124415},{"$f":"M1286-M1293","v":1296.2519440124415},{"$f":"N1286-N1293","v":1296.2519440124415},"May be negative, if electricity produced and exported",null,null,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415,1296.2519440124415]
[]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,110)&\":\"","v":{"$error":"#N/A"}}]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,71)","v":{"$error":"#N/A"}}]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EP;del;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ(prim)",{"$f":"+J$1296*VLOOKUP($D1303,ConvFactors!$D32:$P39,3)","v":30250.000000000004},{"$f":"+K$1296*VLOOKUP($D1303,ConvFactors!$D32:$P39,4)","v":{"$error":"#VALUE!"}},{"$f":"+L$1296*VLOOKUP($D1303,ConvFactors!$D32:$P39,5)","v":0},{"$f":"+M$1296*VLOOKUP($D1303,ConvFactors!$D32:$P39,6)","v":30250.000000000004},{"$f":"+N$1296*VLOOKUP($D1303,ConvFactors!$D32:$P39,7)","v":30250.000000000004},null,null,null,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500,27500]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EP;del;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"MJ(prim)",{"$f":"+J$1297*VLOOKUP($D1304,ConvFactors!$D32:$P39,3)","v":0},{"$f":"+K$1297*VLOOKUP($D1304,ConvFactors!$D32:$P39,4)","v":{"$error":"#VALUE!"}},{"$f":"+L$1297*VLOOKUP($D1304,ConvFactors!$D32:$P39,5)","v":0},{"$f":"+M$1297*VLOOKUP($D1304,ConvFactors!$D32:$P39,6)","v":0},{"$f":"+N$1297*VLOOKUP($D1304,ConvFactors!$D32:$P39,7)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EP;del;el","el",null,null,null,null,"MJ(prim)",{"$f":"+J$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227,2825.8292379471227]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)","v":{"$error":"#N/A"}},"EP;exp;el;CHP","el",null,null,null,null,"MJ(prim)",{"$f":"+J$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002,1962.0000000000002]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)","v":{"$error":"#N/A"}},"EP;exp;el;PV","el",null,null,null,null,"MJ(prim)",{"$f":"+J$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003,218.00000000000003]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,54)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,52)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)","v":{"$error":"#N/A"}},"EP;exp;T;ren","T",null,null,null,null,"MJ(prim)",{"$f":"+J$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,83)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,21)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,19)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,20)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)","v":{"$error":"#N/A"}},"EP;pr;nEPus;el","el",null,null,null,null,"MJ(prim)",{"$f":"+J$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235,4068.4292379471235]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,45)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)","v":{"$error":"#N/A"}},"EP","--",null,null,null,null,"MJ(prim)",{"$f":"+J1303+J1304+J1305-J1306-J1307-J1308-J1309","v":{"$error":"#REF!"}},{"$f":"+K1303+K1304+K1305-K1306-K1307-K1308-K1309","v":{"$error":"#VALUE!"}},{"$f":"+L1303+L1304+L1305-L1306-L1307-L1308-L1309","v":{"$error":"#REF!"}},{"$f":"+M1303+M1304+M1305-M1306-M1307-M1308-M1309","v":{"$error":"#REF!"}},{"$f":"+N1303+N1304+N1305-N1306-N1307-N1308-N1309","v":{"$error":"#REF!"}},null,null,null,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4,24077.4]
[]
[]
[]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,72)","v":{"$error":"#N/A"}}]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,71)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"mCO2;del;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"kg",{"$f":"+J$1296*VLOOKUP($D1316,ConvFactors!#REF!,3)","v":{"$error":"#REF!"}},{"$f":"+K$1296*VLOOKUP($D1316,ConvFactors!#REF!,4)","v":{"$error":"#REF!"}},{"$f":"+L$1296*VLOOKUP($D1316,ConvFactors!#REF!,5)","v":{"$error":"#REF!"}},{"$f":"+M$1296*VLOOKUP($D1316,ConvFactors!#REF!,6)","v":{"$error":"#REF!"}},{"$f":"+N$1296*VLOOKUP($D1316,ConvFactors!#REF!,7)","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"mCO2;del;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"kg",{"$f":"+J$1297*VLOOKUP($D1317,ConvFactors!#REF!,3)","v":{"$error":"#REF!"}},{"$f":"+K$1297*VLOOKUP($D1317,ConvFactors!#REF!,4)","v":{"$error":"#REF!"}},{"$f":"+L$1297*VLOOKUP($D1317,ConvFactors!#REF!,5)","v":{"$error":"#REF!"}},{"$f":"+M$1297*VLOOKUP($D1317,ConvFactors!#REF!,6)","v":{"$error":"#REF!"}},{"$f":"+N$1297*VLOOKUP($D1317,ConvFactors!#REF!,7)","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"mCO2;del;el","el",null,null,null,null,"kg",{"$f":"+J$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)","v":{"$error":"#N/A"}},"mCO2;exp;el;CHP","el",null,null,null,null,"kg",{"$f":"+J$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)","v":{"$error":"#N/A"}},"mCO2;exp;el;PV","el",null,null,null,null,"kg",{"$f":"+J$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)","v":{"$error":"#N/A"}},"mCO2;exp;T;ren","T",null,null,null,null,"kg",{"$f":"+J$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,83)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,21)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,19)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,20)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)","v":{"$error":"#N/A"}},"mCO2;pr;nEPus;el","el",null,null,null,null,"kg",{"$f":"+J$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,45)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,72)","v":{"$error":"#N/A"}},"mCO2","--",null,null,null,null,"kg",{"$f":"+J1316+J1317+J1318-J1319-J1320-J1321-J1322","v":{"$error":"#REF!"}},{"$f":"+K1316+K1317+K1318-K1319-K1320-K1321-K1322","v":{"$error":"#REF!"}},{"$f":"+L1316+L1317+L1318-L1319-L1320-L1321-L1322","v":{"$error":"#REF!"}},{"$f":"+M1316+M1317+M1318-M1319-M1320-M1321-M1322","v":{"$error":"#REF!"}},{"$f":"+N1316+N1317+N1318-N1319-N1320-N1321-N1322","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,73)","v":{"$error":"#N/A"}}]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EISO;del;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"MJ(ISO)",{"$f":"+J$1296*VLOOKUP($D1329,ConvFactors!#REF!,3)","v":{"$error":"#REF!"}},{"$f":"+K$1296*VLOOKUP($D1329,ConvFactors!#REF!,4)","v":{"$error":"#REF!"}},{"$f":"+L$1296*VLOOKUP($D1329,ConvFactors!#REF!,5)","v":{"$error":"#REF!"}},{"$f":"+M$1296*VLOOKUP($D1329,ConvFactors!#REF!,6)","v":{"$error":"#REF!"}},{"$f":"+N$1296*VLOOKUP($D1329,ConvFactors!#REF!,7)","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EISO;del;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"MJ(ISO)",{"$f":"+J$1297*VLOOKUP($D1330,ConvFactors!#REF!,3)","v":{"$error":"#REF!"}},{"$f":"+K$1297*VLOOKUP($D1330,ConvFactors!#REF!,4)","v":{"$error":"#REF!"}},{"$f":"+L$1297*VLOOKUP($D1330,ConvFactors!#REF!,5)","v":{"$error":"#REF!"}},{"$f":"+M$1297*VLOOKUP($D1330,ConvFactors!#REF!,6)","v":{"$error":"#REF!"}},{"$f":"+N$1297*VLOOKUP($D1330,ConvFactors!#REF!,7)","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EISO;del;el","el",null,null,null,null,"MJ(ISO)",{"$f":"+J$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)","v":{"$error":"#N/A"}},"EISO;exp;el;CHP","el",null,null,null,null,"MJ(ISO)",{"$f":"+J$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)","v":{"$error":"#N/A"}},"EISO;exp;el;PV","el",null,null,null,null,"MJ(ISO)",{"$f":"+J$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)","v":{"$error":"#N/A"}},"EISO;exp;T;ren","T",null,null,null,null,"MJ(ISO)",{"$f":"+J$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,83)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,21)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,19)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,20)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)","v":{"$error":"#N/A"}},"EISO;pr;nEPus;el","el",null,null,null,null,"MJ(ISO)",{"$f":"+J$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,45)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,73)","v":{"$error":"#N/A"}},"EISO","--",null,null,null,null,"MJ(ISO)",{"$f":"+J1329+J1330+J1331-J1332-J1333-J1334-J1335","v":{"$error":"#REF!"}},{"$f":"+K1329+K1330+K1331-K1332-K1333-K1334-K1335","v":{"$error":"#REF!"}},{"$f":"+L1329+L1330+L1331-L1332-L1333-L1334-L1335","v":{"$error":"#REF!"}},{"$f":"+M1329+M1330+M1331-M1332-M1333-M1334-M1335","v":{"$error":"#REF!"}},{"$f":"+N1329+N1330+N1331-N1332-N1333-N1334-N1335","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,74)","v":{"$error":"#N/A"}}]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EEQ;del;ci1",{"$f":"+$D$1250","v":"gas"},null,null,null,null,"kWh(EQ)",{"$f":"+J$1296*VLOOKUP($D1342,ConvFactors!#REF!,3)","v":{"$error":"#REF!"}},{"$f":"+K$1296*VLOOKUP($D1342,ConvFactors!#REF!,4)","v":{"$error":"#REF!"}},{"$f":"+L$1296*VLOOKUP($D1342,ConvFactors!#REF!,5)","v":{"$error":"#REF!"}},{"$f":"+M$1296*VLOOKUP($D1342,ConvFactors!#REF!,6)","v":{"$error":"#REF!"}},{"$f":"+N$1296*VLOOKUP($D1342,ConvFactors!#REF!,7)","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EEQ;del;ci2",{"$f":"+$D$1251","v":"wood"},null,null,null,null,"kWh(EQ)",{"$f":"+J$1297*VLOOKUP($D1343,ConvFactors!#REF!,3)","v":{"$error":"#REF!"}},{"$f":"+K$1297*VLOOKUP($D1343,ConvFactors!#REF!,4)","v":{"$error":"#REF!"}},{"$f":"+L$1297*VLOOKUP($D1343,ConvFactors!#REF!,5)","v":{"$error":"#REF!"}},{"$f":"+M$1297*VLOOKUP($D1343,ConvFactors!#REF!,6)","v":{"$error":"#REF!"}},{"$f":"+N$1297*VLOOKUP($D1343,ConvFactors!#REF!,7)","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,41)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,22)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,23)","v":{"$error":"#N/A"}},"EEQ;del;el","el",null,null,null,null,"kWh(EQ)",{"$f":"+J$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1298*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,30)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)","v":{"$error":"#N/A"}},"EEQ;exp;el;CHP","el",null,null,null,null,"kWh(EQ)",{"$f":"+J$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1288*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,37)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,31)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)","v":{"$error":"#N/A"}},"EEQ;exp;el;PV","el",null,null,null,null,"kWh(EQ)",{"$f":"+J$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1289*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,28)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,33)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)","v":{"$error":"#N/A"}},"EEQ;exp;T;ren","T",null,null,null,null,"kWh(EQ)",{"$f":"+J$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1292*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,83)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,21)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,53)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,19)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,20)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,82)&\" \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)","v":{"$error":"#N/A"}},"EEQ;pr;nEPus;el","el",null,null,null,null,"kWh(EQ)",{"$f":"+J$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+K$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+L$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+M$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},{"$f":"+N$1294*ConvFactors!#REF!","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+HLOOKUP(Lan,Language!$D$3:$I$211,45)&\", \"&HLOOKUP(Lan,Language!$D$3:$I$211,74)","v":{"$error":"#N/A"}},"EEQ","--",null,null,null,null,"kWh(EQ)",{"$f":"+J1342+J1343+J1344-J1345-J1346-J1347-J1348","v":{"$error":"#REF!"}},{"$f":"+K1342+K1343+K1344-K1345-K1346-K1347-K1348","v":{"$error":"#REF!"}},{"$f":"+L1342+L1343+L1344-L1345-L1346-L1347-L1348","v":{"$error":"#REF!"}},{"$f":"+M1342+M1343+M1344-M1345-M1346-M1347-M1348","v":{"$error":"#REF!"}},{"$f":"+N1342+N1343+N1344-N1345-N1346-N1347-N1348","v":{"$error":"#REF!"}},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"National options","index":5,"n_rows":61,"n_cols":20,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Choose your language at sheet \"Language\"","<-- Not yet functional"]
[]
[]
[null,"Table A-B.31 - Priority for generation system, export "]
[null,"Please select here the desired priority set",null,null,"Please fill in one column for each priority option set you wish to use"]
[null,"Your selection",1,null,"PV, Wind and CHP are available in this sheet"]
[]
[null,null,null,null,{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$107:$N$107,1,_language)","v":"Comments"},null,null,null,null,null,"Selection logic - Don't change!"]
[null,"Selected set",{"$f":"INDEX(E10:L10,,_case_priority)","v":"prEN 15603 2015"},null,{"$f":"+ConvFactors!I30","v":"prEN 15603 2015"},{"$f":"+ConvFactors!J30","v":"DIN"},{"$f":"+ConvFactors!K30","v":"EN 15603 : 2008"},{"$f":"+ConvFactors!L30","v":"UNI"},{"$f":"+ConvFactors!M30","v":"DIN no rdel"},{"$f":"+ConvFactors!N30","v":"DIN no exp"},{"$f":"+ConvFactors!O30","v":"DIN exp"},{"$f":"+ConvFactors!P30","v":"Custom"},null,null,"Names are repeated here to have the combo working",null,null,2,1]
[null,"Piority level 1 - EL_EXP_PRIO_LEVEL_1",{"$f":"INDEX(E11:L11,,_case_priority)","v":"el_pv"},null,"el_pv","el_none","el_none","el_none","el_none","el_none","el_none",{"$f":"INDEX(R11:R14,R10)","v":"el_pv"},"If first set to \"NONE\", other not relevant",null,{"$f":"+E10","v":"prEN 15603 2015"},null,null,"el_none",{"$f":"IF($R$10=1,R11,IF($R$10=2,R13,IF($R$10=3,R14,R12)))","v":"el_chp"},{"$f":"IF(S10=1,S12,S11)","v":"el_wind"}]
[null,"Piority level 2 - EL_EXP_PRIO_LEVEL_2",{"$f":"IF(C11=R11,R11,INDEX(E12:L12,,_case_priority))","v":"el_wind"},null,"el_wind","el_none","el_none","el_none","el_none","el_none","el_none",{"$f":"INDEX(S11:S12,S10)","v":"el_chp"},null,null,{"$f":"+F10","v":"DIN"},null,null,"el_pv",{"$f":"IF($R$10=1,R11,IF($R$10=2,R14,IF($R$10=3,R12,R13)))","v":"el_wind"}]
[null,"Piority level 3 - EL_EXP_PRIO_LEVEL_3",{"$f":"IF(C11=R11,R11,INDEX(E13:L13,,_case_priority))","v":"el_chp"},null,"el_chp","el_none","el_none","el_none","el_none","el_none","el_none",{"$f":"T11","v":"el_wind"},null,null,{"$f":"+G10","v":"EN 15603 : 2008"},null,null,"el_chp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H10","v":"UNI"},null,null,"el_wind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I10","v":"DIN no rdel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J10","v":"DIN no exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K10","v":"DIN exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L10","v":"Custom"}]
[]
[null,"Table A-B.35 - krdel and kexp factors"]
[null,"Please select here the desired parameter set ",null,null,"Please fill in one column for each paramter set you wish to use"]
[null,"Your selection",1]
[]
[null,null,null,null,{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$107:$N$107,1,_language)","v":"Comments"}]
[null,"Selected set",{"$f":"INDEX(E25:L25,,_case_priority)","v":"prEN 15603 2015"},null,{"$f":"+ConvFactors!I30","v":"prEN 15603 2015"},{"$f":"+ConvFactors!J30","v":"DIN"},{"$f":"+ConvFactors!K30","v":"EN 15603 : 2008"},{"$f":"+ConvFactors!L30","v":"UNI"},{"$f":"+ConvFactors!M30","v":"DIN no rdel"},{"$f":"+ConvFactors!N30","v":"DIN no exp"},{"$f":"+ConvFactors!O30","v":"DIN exp"},{"$f":"+ConvFactors!P30","v":"Custom"},null,null,"Names are repeated here to have the combo working"]
[null,"Krdel",{"$f":"INDEX(E26:L26,,_case_k_factors)","v":0},null,0,null,null,0,null,null,null,1,null,null,{"$f":"+E25","v":"prEN 15603 2015"}]
[null,"Kexp",{"$f":"INDEX(E27:L27,,_case_k_factors)","v":1},null,1,null,null,0,null,null,null,0,null,null,{"$f":"+F25","v":"DIN"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+G25","v":"EN 15603 : 2008"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H25","v":"UNI"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I25","v":"DIN no rdel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J25","v":"DIN no exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+K25","v":"DIN exp"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L25","v":"Custom"}]
[]
[]
[null,"Table A-B.33 - matching factor"]
[null,"Please select if you want to take into account a matching factor",null,null,"Sample matching factor: ",null,null,null,null,null,null,null,null,null,"Yes"]
[null,"Your selection",2,null,null,null,null,null,"with  x = Epr;el/EEPus;el, k=1 and n=1",null,null,null,null,null,"NO"]
[]
[null,null,null,null,"See sheet \"Fmatch\""]
[]
[]
[]
[null,"Table A-B.21 — Perimeter choice "]
[null,"Please select here the desired perimeter choice",null,null,"Please fill in one column for each perimeter choice you wish to use: 1 = included -- 0 = excluded"]
[null,"Your selection",1,null,"Note: the filter according to perimeter for RER and energy performance is not yet active"]
[]
[null,null,null,null,{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$107:$N$107,1,_language)","v":"Comments"}]
[null,"Selected set",{"$f":"INDEX(E49:L49,,_case_perimeter)","v":"prEN 15603 2015"},null,{"$f":"+ConvFactors!I30","v":"prEN 15603 2015"},{"$f":"+ConvFactors!J30","v":"DIN"},{"$f":"+ConvFactors!K30","v":"EN 15603 : 2008"},{"$f":"+ConvFactors!L30","v":"UNI"},{"$f":"+ConvFactors!M30","v":"DIN no rdel"},{"$f":"+ConvFactors!N30","v":"DIN no exp"},{"$f":"+ConvFactors!O30","v":"DIN exp"},{"$f":"+ConvFactors!P30","v":"Custom"},null,null,"Names are repeated here to have the combo working"]
[null,"RER calculation (renewable energy)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E49","v":"prEN 15603 2015"}]
[null,"On-site",{"$f":"INDEX(E51:L51,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1,null,null,{"$f":"+F49","v":"DIN"}]
[null,"Nearby",{"$f":"INDEX(E52:L52,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1,null,null,{"$f":"+G49","v":"EN 15603 : 2008"}]
[null,"Distant",{"$f":"INDEX(E53:L53,,_case_perimeter)","v":0},null,0,null,null,1,null,null,null,1,null,null,{"$f":"+H49","v":"UNI"}]
[null,"RER calculation (total energy)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+I49","v":"DIN no rdel"}]
[null,"On-site",{"$f":"INDEX(E55:L55,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1,null,null,{"$f":"+J49","v":"DIN no exp"}]
[null,"Nearby",{"$f":"INDEX(E56:L56,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1,null,null,{"$f":"+K49","v":"DIN exp"}]
[null,"Distant",{"$f":"INDEX(E57:L57,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1,null,null,{"$f":"+L49","v":"Custom"}]
[null,"EP calculation (delivered energy)"]
[null,"On-site",{"$f":"INDEX(E59:L59,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1]
[null,"Nearby",{"$f":"INDEX(E60:L60,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1]
[null,"Distant",{"$f":"INDEX(E61:L61,,_case_perimeter)","v":1},null,1,null,null,1,null,null,null,1]

{"sheet":"ConvFactors","index":6,"n_rows":128,"n_cols":21,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[null,"Choose your language at sheet \"Language\"","<-- Not yet functional"]
[null,null,"NOTE: weighting supported: primary energy only for now"]
[null,"Table A/B.24 – Energy carrier identifiers and perimeter"]
[null,"Energy carrier","Identifier","Perimeter"]
[null,"Energy carrier description…","Energy carrier identifier","Energy carrier perimeter"]
[null,"gas","gas","dist"]
[null,"oil","oil","dist"]
[null,"coal","coal","dist"]
[null,"wood","wood","dist"]
[null,"biomass","biomass","dist"]
[null,"custom","custom","dist"]
[null,"District heating","dh","nrby"]
[null,"District cooling","dc","nrby"]
[null,"Electricity from nearby","el_nrby","nrby"]
[null,"Thermal solar","sol","onst"]
[null,"Photovoltaic","pv","onst"]
[null,"Environment heat","env","onst"]
[null,"Grid delivered electricity","el","dist"]
[null,"Grid exported electricity ","el_exp","dist"]
[null,"Temp. exported electricity","el_tmp","dist"]
[null,"Exp to non EPB uses","el_nep","dist"]
[]
[]
[null,null,null,"Please select here the desired weighting factor data set",null,null,null,null,"Please fill in one column for each weighting factor set you wish to use"]
[null,null,"Your selection",null,null,1,null,null,"Put the name of your set in row 5 (yellow cell)"]
[]
[null,"Note: for clarity and ease of comparison, the format of this table is not the same as in the standard: \nthere is one table here for each column in the standard "]
[null,"Table A/B.25 - Weighting factors (based on gross or net calorific value) "]
[null,{"$f":"INDEX(Language!$D$102:$N$102,1,_language)","v":"Description"},{"$f":"INDEX(Language!$D$103:$N$103,1,_language)","v":"Symbol"},{"$f":"INDEX(Language!$D$110:$N$110,1,_language)","v":"Energy carrier"},{"$f":"INDEX(Language!$D$105:$N$105,1,_language)","v":"Unit"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},"Perim",null,{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$106:$N$106,1,_language)","v":"Value"},{"$f":"INDEX(Language!$D$107:$N$107,1,_language)","v":"Comments"}]
[null,null,"Name of the data set",null,null,{"$f":"INDEX(I30:P30,,_case_factor)","v":"prEN 15603 2015"},null,null,"prEN 15603 2015","DIN","EN 15603 : 2008","UNI","DIN no rdel","DIN no exp","DIN exp","Custom","<-- Insert here the name of each set",null,"Names are repeated here to have the combo working"]
[null,{"$f":"INDEX(Language!$D$138:$N$138,1,_language)","v":"Non renewable primary energy factor"},"fPnren",null,null,null,null,null,"Table B.12",null,null,null,null,null,null,null,null,null,{"$f":"+I30","v":"prEN 15603 2015"}]
[null,{"$f":"INDEX(Language!D145:N145,1,_language)","v":"gas"},"fPnren,del;gas",{"$f":"+C6","v":"gas"},{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},{"$f":"INDEX(I32:P32,,_case_factor)","v":1.1000000000000001},{"$f":"+D6","v":"dist"},null,1.1000000000000001,1.1000000000000001,1.36,1,1.1000000000000001,1.1000000000000001,1.36,1,"Green: checked and valid",null,{"$f":"+J30","v":"DIN"}]
[null,{"$f":"INDEX(Language!D146:N146,1,_language)","v":"oil"},"fPnren;del;oil","oil","kWh/kWh",1.1000000000000001,"dist",null,1.1000000000000001,1.1000000000000001,1.35,1,1.1000000000000001,1.1000000000000001,1.35,1,"Yellow: fitting exactly",null,{"$f":"+K30","v":"EN 15603 : 2008"}]
[null,{"$f":"INDEX(Language!D147:N147,1,_language)","v":"coal"},"fP;nren,del;coal","coal","kWh/kWh",1.1000000000000001,"dist",null,1.1000000000000001,1.2,1.4,1,1.2,1.2,1.4,1,"Red: to be checked, just provisional",null,{"$f":"+L30","v":"UNI"}]
[null,{"$f":"INDEX(Language!D148:N148,1,_language)","v":"wood"},"fP;nren,del;wood","wood","kWh/kWh",0.2,"dist",null,0.2,0.2,0.09,0,0.2,0.2,0.08,0,null,null,{"$f":"+M30","v":"DIN no rdel"}]
[null,{"$f":"INDEX(Language!D149:N149,1,_language)","v":"biomass"},"fP;nren,del;bmss","biomass","kWh/kWh",0.2,"dist",null,0.2,0.2,0.2,0,0.2,0.2,0.08,0,null,null,{"$f":"+N30","v":"DIN no exp"}]
[null,{"$f":"INDEX(Language!D150:N150,1,_language)","v":"custom"},"fP;nren,del;custom","custom","kWh/kWh",1,"dist",null,1,1,1,1,1,1,1,1,null,null,{"$f":"+O30","v":"DIN exp"}]
[null,{"$f":"INDEX(Language!D151:N151,1,_language)","v":"District heating"},"fP;nren,del;DH","dh","kWh/kWh",1.3,"nrby",null,1.3,1.3,1.3,1.5,1.3,1.3,1.5,1.5,null,null,{"$f":"+P30","v":"Custom"}]
[null,{"$f":"INDEX(Language!D152:N152,1,_language)","v":"District cooling"},"fP;nren,del;DC","dc","kWh/kWh",1.3,"nrby",null,1.3,1.3,1.3,1.5,1.3,1.3,1.5,1.5]
[null,"Electricity from nearby (to be used as an example)",null,"el_nrby",null,null,"nrby"]
[null,"Thermal solar","fP;nren,del;sol","sol",{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},0,"onst",null,0,0,0,0,0,0,0,0]
[null,"Photovoltaic","fP;nren,del;pv","pv","kWh/kWh",0,"onst",null,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(Language!D153:N153,1,_language)","v":"Environment heat"},"fP;nren,del;env","env","kWh/kWh",{"$f":"INDEX(I43:P43,,_case_factor)","v":0},"onst",null,0,0,0,0,0,0,0,0]
[null,"Grid delivered electricity","fP;nren,del;el,grid","el","kWh/kWh",2.2999999999999998,"dist",null,2.2999999999999998,2.7,3.14,2.1800000000000002,2.7,2.7,3.14,2.1800000000000002]
[null,"Grid exported electricity ","fP;nren,exp;el;grid","el_exp","kWh/kWh",2.2999999999999998,"dist",null,2.2999999999999998,2.7,3.14,2.1800000000000002,2.7,2.7,3.14,2.1800000000000002]
[null,"Temp. exported electricity","fP;nren,exp;el;tmp ","el_tmp","kWh/kWh",2.2999999999999998,"dist",null,2.2999999999999998,2.7,3.14,2.1800000000000002,2.7,2.7,3.14,2.1800000000000002]
[null,"Exp to non EPB uses","fP;nren,exp;el;nEPus","el_nep","kWh/kWh",2.2999999999999998,"dist",null,2.2999999999999998,2.7,3.14,2.1800000000000002,2.7,2.7,3.14,2.1800000000000002]
[null,"Last item","fP;nren,rdel;void",null,"kWh/kWh",1,null,null,1,1,1,1,1,1,1,1]
[]
[null,"Renewable primary energy factor","fP,nen"]
[null,{"$f":"+B32","v":"gas"},"fP;ren,del;gas",{"$f":"+D32","v":"gas"},{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},{"$f":"INDEX(I51:P51,,_case_factor)","v":0},{"$f":"+G32","v":"dist"},null,0,0,0,0,0,0,0,0]
[null,"oil","fP;ren,del;oil","oil","kWh/kWh",0,"dist",null,0,0,0,0,0,0,0,0]
[null,"coal","fP;ren,del;coal","coal","kWh/kWh",0,"dist",null,0,0,0,0,0,0,0,0]
[null,"wood","fP;ren,del;wood","wood","kWh/kWh",1,"dist",null,1,0,0,0,0,0,0,0]
[null,"biomass","fP;ren,del;bmss","biomass","kWh/kWh",1,"dist",null,1,1,1,1,1,1,1,1]
[null,"custom","fP;ren,del;custom","custom","kWh/kWh",0,"dist",null,0,0,0,0,0,0,0,0]
[null,"District heating","fP;ren,del;DH","dh","kWh/kWh",0,"nrby",null,0,1.3,1.3,1.5,1.3,1.3,1.5,1.5]
[null,"District cooling","fP;ren,del;DC","dc","kWh/kWh",0,"nrby",null,0,1.3,1.3,1.5,1.3,1.3,1.5,1.5]
[null,"Electricity from nearby (to be used as an example)",null,"el_nrby",null,null,"nrby"]
[null,"Thermal solar","fP;ren,del;sol","sol",{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},{"$f":"INDEX(I60:P60,,_case_factor)","v":1},"onst",null,1,1,1,1,1,1,1,1]
[null,"Photovoltaic","fP;ren,del;pv","pv","kWh/kWh",1,"onst",null,1,1,1,1,1,1,1,1]
[null,"Environment heat","fP;ren,del;env","env","kWh/kWh",1,"onst",null,1,1,1,1,1,1,1,1]
[null,"Grid delivered electricity","fP;ren,del;el,grid","el","kWh/kWh",0.2,"dist",null,0.2,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Grid exported electricity ","fP;ren,exp;el;grid","el_exp","kWh/kWh",0.2,"dist",null,0.2,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Temp. exported electricity","fP;ren,exp;el;tmp ","el_tmp","kWh/kWh",0.2,"dist",null,0.2,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Exp to non EPB uses","fP;ren,exp;el;nEPus","el_nep","kWh/kWh",0.2,"dist",null,0.2,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Last item","fP;nren,rdel;void",null,"kWh/kWh",0,null,null,0,1,1,1,1,1,1,1]
[]
[null,{"$f":"INDEX(Language!$D$140:$N$140,1,_language)","v":"Total primary energy factor"},"fP,tot",null,null,null,null,null,null,null,null,null,null,null,null,null,"Given by addition of nren + ren"]
[null,{"$f":"+B32","v":"gas"},"fP;tot,del;gas",{"$f":"+D51","v":"gas"},{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},{"$f":"INDEX(I70:P70,,_case_factor)","v":1.1000000000000001},{"$f":"+G32","v":"dist"},null,{"$f":"+I51+I32","v":1.1000000000000001},1.1000000000000001,1.36,1,1.1000000000000001,1.1000000000000001,1.36,1]
[null,"oil","fP;tot,del;oil","oil","kWh/kWh",1.1000000000000001,"dist",null,1.1000000000000001,1.1000000000000001,1.35,1,1.1000000000000001,1.1000000000000001,1.35,1]
[null,"coal","fP;tot,del;coal","coal","kWh/kWh",1.1000000000000001,"dist",null,1.1000000000000001,1.2,1.4,1,1.2,1.2,1.4,1]
[null,"wood","fP;tot,del;wood","wood","kWh/kWh",1.2,"dist",null,1.2,0.2,0.09,0,0.2,0.2,0.08,0]
[null,"biomass","fP;tot,del;bmss","biomass","kWh/kWh",1.2,"dist",null,1.2,1.2,1.2,1,1.2,1.2,1.08,1]
[null,"custom","fP;tot,del;custom","custom","kWh/kWh",1,"dist",null,1,1,1,1,1,1,1,1]
[null,"District heating","fP;tot,del;DH","dh","kWh/kWh",1.3,"nrby",null,1.3,2.6,2.6,3,2.6,2.6,3,3]
[null,"District cooling","fP;tot,del;DC","dc","kWh/kWh",1.3,"nrby",null,1.3,2.6,2.6,3,2.6,2.6,3,3]
[null,"Electricity from nearby (to be used as an example)",null,"el_nrby",null,null,"nrby"]
[null,"Thermal solar","fP;tot,del;sol","sol",{"$f":"_En_unit&\"/\"&_En_unit","v":"kWh/kWh"},{"$f":"INDEX(I79:P79,,_case_factor)","v":1},"onst",null,{"$f":"+I60+I41","v":1},1,1,1,1,1,1,1]
[null,"Photovoltaic","fP;tot,del;pv","pv","kWh/kWh",1,"onst",null,1,1,1,1,1,1,1,1]
[null,"Environment heat","fP;tot,del;env","env","kWh/kWh",1,"onst",null,1,1,1,1,1,1,1,1]
[null,"Grid delivered electricity","fP;tot,del;el,grid","el","kWh/kWh",2.5,"dist",null,2.5,3.2,3.64,2.68,3.2,3.2,3.64,2.68]
[null,"Grid exported electricity ","fP;tot,exp;el;grid","el_exp","kWh/kWh",2.5,"dist",null,2.5,3.2,3.64,2.68,3.2,3.2,3.64,2.68]
[null,"Temp. exported electricity","fP;tot,exp;el;tmp ","el_tmp","kWh/kWh",2.5,"dist",null,2.5,3.2,3.64,2.68,3.2,3.2,3.64,2.68]
[null,"Exp to non EPB uses","fP;tot,exp;el;nEPus","el_nep","kWh/kWh",2.5,"dist",null,2.5,3.2,3.64,2.68,3.2,3.2,3.64,2.68]
[null,"Last item","fP;tot,rdel;void",null,"kWh/kWh",1,null,null,{"$f":"+I67+I48","v":1},1,1,1,1,1,1,1]
[]
[]
[]
[null,{"$f":"INDEX(Language!$D$174:$N$174,1,_language)","v":"Raw CO2 conversion factors"},"UNIT",null,null,null,null,null,"kg/kWh","kg/kWh","kg/kWh","kg/kWh","kg/kWh","kg/kWh","kg/kWh","kg/kWh",null,null,{"$f":"INDEX(Language!$D$176:$N$176,1,_language)","v":"CO2 Unit conversion table"}]
[null,{"$f":"+B32","v":"gas"},"KCO2;del;gas",{"$f":"+D70","v":"gas"},"kg/kWh",{"$f":"INDEX(I91:P91,,_case_factor)*$F$109","v":0.22},{"$f":"+G32","v":"dist"},null,0.22,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,"Values to be checked",{"$f":"INDEX(Language!$D$177:$N$177,1,_language)","v":"From    to --> "},"kg/MJ","kg/kWh",{"$f":"+B108","v":"Unit index"}]
[null,"oil","KCO2;del;oil","oil","kg/kWh",0.28999999999999998,"dist",null,0.28999999999999998,0.33,0.33,0.33,0.33,0.33,0.33,0.33,"Values to be checked","kg/kWh",{"$f":"1/3.6","v":0.27777777777777779},1,1]
[null,"coal","KCO2;del;coal","coal","kg/kWh",0.36,"dist",null,0.36,0.433,0.433,0.433,0.433,0.433,0.433,0.433,"Values to be checked","kg/MJ",1,3.6,2]
[null,"wood","KCO2;del;wood","wood","kg/kWh",1.2E-2,"dist",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,"Values to be checked","Unit 3",1,3.6,3]
[null,"biomass","KCO2;del;bmss","biomass","kg/kWh",1.2E-2,"dist",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,"Values to be checked","Unit 4",1,3.6,4]
[null,"custom","KCO2;del;custom","custom","kg/kWh",0.3,"dist",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,"Values to be checked"]
[null,"District heating","KCO2;del;DH","dh","kg/kWh",0.26,"nrby",null,0.26,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"District cooling","KCO2;del;DC","dc","kg/kWh",0.26,"nrby",null,0.26,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Electricity from nearby (to be used as an example)",null,"el_nrby",null,null,"nrby"]
[null,"Thermal solar","KCO2;del;sol","sol","kg/kWh",{"$f":"INDEX(I100:P100,,_case_factor)*$F$109","v":0},"onst",null,0,0,0,0,0,0,0,0,"Values to be checked"]
[null,"Photovoltaic","KCO2;del;pv","pv","kg/kWh",0,"onst",null,0,0,0,0,0,0,0,0,"Values to be checked"]
[null,"Environment heat","KCO2;del;env","env","kg/kWh",0,"onst",null,0,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,"Values to be checked"]
[null,"Grid delivered electricity","KCO2;del;el","el","kg/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Grid exported electricity ","KCO2;exp;el;grid","el_exp","kg/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Temp. exported electricity","KCO2;exp;el;tmp ","el_tmp","kg/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Exp to non EPB uses","KCO2;exp;el;nEPus","el_nep","kg/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Last item"]
[null,{"$f":"INDEX(Language!$D$178:$N$178,1,_language)","v":"Unit index"},null,null,null,{"$f":"INDEX(I108:P108,,_case_factor)","v":1},null,null,{"$f":"VLOOKUP(I90,$R$92:$U$95,4)","v":1},1,1,1,1,1,1,1]
[null,"Unit conversion factor",null,null,null,{"$f":"INDEX(T92:T95,F108)","v":1}]
[null,"Currency unit",null,null,{"$f":"$F$110&\"/kWh\"","v":"€/kWh"},{"$f":"INDEX(I110:P110,,_case_factor)","v":"€"},null,null,"€","€","€","€","€","€","€","€"]
[null,"COST weighting factors","UNIT"]
[null,{"$f":"+B32","v":"gas"},"Cdel;gas",{"$f":"+D91","v":"gas"},{"$f":"$F$110&\"/kWh\"","v":"€/kWh"},{"$f":"INDEX(I112:P112,,_case_factor)","v":0.22},{"$f":"+G32","v":"dist"},null,0.22,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,0.27700000000000002,"Values to be checked"]
[null,"oil","Cdel;oil","oil","€/kWh",0.28999999999999998,"dist",null,0.28999999999999998,0.33,0.33,0.33,0.33,0.33,0.33,0.33,"Values to be checked"]
[null,"coal","Cdel;coal","coal","€/kWh",0.36,"dist",null,0.36,0.433,0.433,0.433,0.433,0.433,0.433,0.433,"Values to be checked"]
[null,"wood","Cdel;wood","wood","€/kWh",1.2E-2,"dist",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,"Values to be checked"]
[null,"biomass","Cdel;bmss","biomass","€/kWh",1.2E-2,"dist",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,"Values to be checked"]
[null,"custom","Cdel;custom","custom","€/kWh",0.3,"dist",null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,"Values to be checked"]
[null,"District heating","Cdel;DH","dh","€/kWh",0.26,"nrby",null,0.26,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"District cooling","Cdel;DC","dc","€/kWh",0.26,"nrby",null,0.26,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Electricity from nearby (to be used as an example)",null,"el_nrby",null,null,"nrby"]
[null,"Thermal solar","Cdel;sol","sol",{"$f":"$F$110&\"/kWh\"","v":"€/kWh"},{"$f":"INDEX(I121:P121,,_case_factor)","v":0},"onst",null,0,0,0,0,0,0,0,0,"Values to be checked"]
[null,"Photovoltaic","Cdel;pv","pv","€/kWh",0,"onst",null,0,0,0,0,0,0,0,0,"Values to be checked"]
[null,"Environment heat","Cdel;env","env","€/kWh",0,"onst",null,0,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,0.61699999999999999,"Values to be checked"]
[null,"Grid delivered electricity","Cdel;el","el","€/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Grid exported electricity ","Cexp;el;grid","el_exp","€/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Temp. exported electricity","Cexp;el;tmp ","el_tmp","€/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Exp to non EPB uses","Cexp;el;nEPus","el_nep","€/kWh",0.42,"dist",null,0.42,0.4,0.4,0.4,0.4,0.4,0.4,0.4,"Values to be checked"]
[null,"Last item"]

{"sheet":"Method_input","index":7,"n_rows":131,"n_cols":24,"rows_kept":131,"cut":false,"hidden":false,"merged":[[0,0,0,23]]}
["THIS IS A MANDATORY SHEET\nAll input data for the method shall be listed here.\nIn the simplest version, values for data input in column D (both green and blue background) may be inserted manually.\nVarying data (green background) can be fed from the \"input_series\" sheet.\nIn this sample data sheet, product data (blue background) is linked to a sample catalogue built in the \"Detailed_input\" sheet"]
[]
[]
["Selected example case (see sheet \"Base_calc\"):",null,{"$f":"+Base_calc!J15","v":"Boiler + thermal solar + cooling"}]
["Name","Symbol","Software name","Unit","Row pointer","Col pointer",null,null,null,null,null,"Values",null,null,null,null,null,null,null,"Qualifier","Range","Origin","Varying","Notes"]
["Operating conditions data",null,null,null,"See comment"]
["Time step",null,null,null,"Base_calc","<- data sheet",1,2,3,4,5,6,7,8,9,10,11,12,"TOT",null,null,null,null,"<-- Pointer, do not change these values"]
["Electricity input to the generator i for building service X (or combination of services) during calculation step t","EX,gen,i,in,el,t",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Various","Yes"]
[{"$f":"+Base_calc!B349","v":"Heat pump input"},{"$f":"+Base_calc!C349","v":"EHW,HP,in"},null,"kWh",{"$f":"ROW(Base_calc!J349)","v":349},{"$f":"COLUMN(Base_calc!J317)","v":10},{"$f":"IF($T$9=\"el\",INDIRECT(ADDRESS($E9+1,$F9,,,$E$7)),\"\")","v":16.666666666666668},{"$f":"IF($T$9=\"el\",INDIRECT(ADDRESS($E9+1,$F9,,,$E$7)),\"\")","v":16.666666666666668},16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,{"$f":"SUM(G9:R9)","v":199.99999999999997},{"$f":"+G10","v":"el"},"0...∞","M3-8-2","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B334","v":"Heat pump fuel"},null,null,"n.a",{"$f":"ROW(Base_calc!J334)","v":334},{"$f":"COLUMN(Base_calc!J302)","v":10},{"$f":"INDIRECT(ADDRESS($E10,$F10,,,$E$7))","v":"el"},null,null,null,null,null,null,null,null,null,null,null,null,null,"List","M3-8-2","No","Qualifier: energy carrier"]
[{"$f":"+A52","v":"Chiller input"},{"$f":"+B52","v":"EC,chllr,in"},null,"kWh",{"$f":"ROW(Base_calc!J445)","v":445},{"$f":"COLUMN(Base_calc!J319)","v":10},{"$f":"IF($T$11=\"el\",INDIRECT(ADDRESS($E11+1,$F11,,,$E$7)),\"\")","v":0},{"$f":"IF($T$11=\"el\",INDIRECT(ADDRESS($E11+1,$F11,,,$E$7)),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G11:R11)","v":0},{"$f":"+G12","v":"el"},"0...∞","M4-8","Yes","Qualifier: type of use"]
[{"$f":"+A53","v":"Chiller energy carrier"},null,null,"n.a",{"$f":"ROW(Base_calc!J444)","v":444},{"$f":"COLUMN(Base_calc!J304)","v":10},"el",null,null,null,null,null,null,null,null,null,null,null,null,null,"List","M4-8","No","Qualifier: energy carrier"]
[{"$f":"+A50","v":"Boiler input"},{"$f":"+B50","v":"EHW,boil,in"},null,"kWh",{"$f":"ROW(Base_calc!J412)","v":412},{"$f":"COLUMN(Base_calc!J321)","v":10},{"$f":"IF(G14=\"el\",INDIRECT(ADDRESS($E13+1,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(H14=\"el\",INDIRECT(ADDRESS($E13+2,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(I14=\"el\",INDIRECT(ADDRESS($E13+3,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(J14=\"el\",INDIRECT(ADDRESS($E13+4,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(K14=\"el\",INDIRECT(ADDRESS($E13+5,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(L14=\"el\",INDIRECT(ADDRESS($E13+6,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(M14=\"el\",INDIRECT(ADDRESS($E13+7,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(N14=\"el\",INDIRECT(ADDRESS($E13+8,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(O14=\"el\",INDIRECT(ADDRESS($E13+9,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(P14=\"el\",INDIRECT(ADDRESS($E13+10,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(Q14=\"el\",INDIRECT(ADDRESS($E13+11,$F13,,,$E$7)),\"\")","v":""},{"$f":"IF(R14=\"el\",INDIRECT(ADDRESS($E13+12,$F13,,,$E$7)),\"\")","v":""},{"$f":"SUM(G13:R13)","v":0},{"$f":"INDIRECT(ADDRESS($E14,$F14,,,$E$7))","v":"gas"},"0...∞","M3-8-1","Yes","Qualifier: type of use"]
[{"$f":"+A51","v":"Boiler fuel"},null,null,"n.a",{"$f":"ROW(Base_calc!J410)","v":410},{"$f":"COLUMN(Base_calc!J306)","v":10},"gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas","gas",null,null,"List","M3-8-1","No","Qualifier: energy carrier"]
[]
[]
[]
["Auxiliary  energy input  to  subsystem  Y  for  building  service  X  (or  combination  of services) during calculation step t","WX;Y;aux;t",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Various","Yes"]
[{"$f":"+Base_calc!B105","v":"Heating system auxiliaries except generation"},{"$f":"+Base_calc!C106","v":"WH,ngen,aux"},null,"kWh",{"$f":"ROW(Base_calc!J106)","v":106},{"$f":"COLUMN(Base_calc!J106)","v":10},{"$f":"INDIRECT(ADDRESS($E19+1,$F19,,,$E$7))","v":75},{"$f":"INDIRECT(ADDRESS($E19+2,$F19,,,$E$7))","v":56.25},{"$f":"INDIRECT(ADDRESS($E19+3,$F19,,,$E$7))","v":37.5},{"$f":"INDIRECT(ADDRESS($E19+4,$F19,,,$E$7))","v":18.75},{"$f":"INDIRECT(ADDRESS($E19+5,$F19,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E19+6,$F19,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E19+7,$F19,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E19+8,$F19,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E19+9,$F19,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E19+10,$F19,,,$E$7))","v":22.5},{"$f":"INDIRECT(ADDRESS($E19+11,$F19,,,$E$7))","v":48.75},{"$f":"INDIRECT(ADDRESS($E19+12,$F19,,,$E$7))","v":60},{"$f":"SUM(G19:R19)","v":318.75},"el_aux",null,"M3-X","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B132","v":"Dhw system auxiliaries except generation"},{"$f":"+Base_calc!C133","v":"WW,ngen,aux"},null,"kWh",{"$f":"ROW(Base_calc!J133)","v":133},{"$f":"COLUMN(Base_calc!J133)","v":10},4,4,4,4,4,4,4,4,4,4,4,4,48,"el_aux",null,"M8-X","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B159","v":"Cooling system auxiliaries except generation"},{"$f":"+Base_calc!C160","v":"WC,ngen,aux"},null,"kWh",{"$f":"ROW(Base_calc!J160)","v":160},{"$f":"COLUMN(Base_calc!J160)","v":10},0,0,0,0,1.4285714285714286,5.7142857142857144,8.5714285714285712,7.1428571428571432,4.2857142857142856,0,0,0,27.142857142857142,"el_aux",null,"M4-X","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B213","v":"Thermal solar auxiliaries"},{"$f":"+Base_calc!C215","v":"WW,sol,aux"},null,"kWh",{"$f":"ROW(Base_calc!J215)","v":215},{"$f":"COLUMN(Base_calc!J215)","v":10},0.3,0.6,1.2,2.4,4.2,4.8,4.5,4.2,2.7,0.9,0.48,0.3,26.58,"el_aux",null,"M3-8-3","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B362","v":"Heat pump auxiliaries"},{"$f":"+Base_calc!C363","v":"WHW,HP,aux"},null,"kWh",{"$f":"ROW(Base_calc!J363)","v":363},{"$f":"COLUMN(Base_calc!J363)","v":10},2.5,2.5,2.5,2.5,0,0,0,0,0.5,2.5,2.5,2.5,18,"el_aux",null,"M3-8-2","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B425","v":"Boiler auxiliary energy"},{"$f":"+Base_calc!C426","v":"WHW,boil,aux"},null,"kWh",{"$f":"ROW(Base_calc!J426)","v":426},{"$f":"COLUMN(Base_calc!J426)","v":10},84.666666666666657,63.5,42,19.833333333333332,0,0,0,0,0,25.666666666666664,55.3,68,358.96666666666664,"el_aux",null,"M3-8-1","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B458","v":"Chiller auxiliary energy"},{"$f":"+Base_calc!C458","v":"WC,chllr,aux"},null,"kWh",{"$f":"ROW(Base_calc!J459)","v":459},{"$f":"COLUMN(Base_calc!J459)","v":10},0,0,0,0,1.4285714285714286,5.7142857142857144,8.5714285714285712,7.1428571428571432,4.2857142857142856,0,0,0,27.142857142857142,"el_aux",null,"M4-8","Yes","Qualifier: type of use"]
["Cogenerator auxiiary energy","WHW,chp,aux",null,"kWh",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,"el_aux",null,"M3-8-4","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B485","v":"Ventilation electricity use"},{"$f":"+Base_calc!C485","v":"EV,el"},null,"kWh",{"$f":"ROW(Base_calc!J485)","v":485},{"$f":"COLUMN(Base_calc!J485)","v":10},50,50,50,50,50,50,50,50,50,50,50,50,600,"el_aux",null,"M5-1","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B498","v":"Lighting electricity use"},{"$f":"+Base_calc!C498","v":"EL,el"},null,"kWh",{"$f":"ROW(Base_calc!J498)","v":498},{"$f":"COLUMN(Base_calc!J498)","v":10},20,20,20,20,20,20,20,20,20,20,20,20,240,"el_aux",null,"M9-1","Yes","Qualifier: type of use"]
[{"$f":"+Base_calc!B511","v":"appliances if part of EP"},{"$f":"+Base_calc!C511","v":"EA,el"},null,"kWh",{"$f":"ROW(Base_calc!J511)","v":511},{"$f":"COLUMN(Base_calc!J511)","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,"el_aux",null,"M2-1","Yes","Qualifier: type of use"]
[]
["On-site  electric  energy  produced  by  subsystem  j  (e.g.  combined  heat  and  power, photovoltaic or  wind power) during the calculation step","Epr;el,j;t",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Various","Yes"]
[{"$f":"+Base_calc!B304","v":"    Cogenerator electric output"},{"$f":"+Base_calc!C304","v":"Eel,pr,CHP"},null,"kWh",{"$f":"ROW(Base_calc!J304)","v":304},{"$f":"COLUMN(Base_calc!J304)","v":10},{"$f":"INDIRECT(ADDRESS($E32+1,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+2,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+3,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+4,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+5,$F32,,,$E$7))","v":38.181818181818187},{"$f":"INDIRECT(ADDRESS($E32+6,$F32,,,$E$7))","v":25.454545454545453},{"$f":"INDIRECT(ADDRESS($E32+7,$F32,,,$E$7))","v":31.818181818181817},{"$f":"INDIRECT(ADDRESS($E32+8,$F32,,,$E$7))","v":38.181818181818187},{"$f":"INDIRECT(ADDRESS($E32+9,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+10,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+11,$F32,,,$E$7))","v":63.636363636363633},{"$f":"INDIRECT(ADDRESS($E32+12,$F32,,,$E$7))","v":63.636363636363633},{"$f":"SUM(G32:R32)","v":642.72727272727275},"el_chp",null,"M3-8-4","Yes"]
[{"$f":"+Base_calc!B552","v":"PV electric generation"},{"$f":"+Base_calc!C552","v":"QPV,out"},null,"kWh",{"$f":"ROW(Base_calc!J552)","v":552},{"$f":"COLUMN(Base_calc!J552)","v":10},{"$f":"INDIRECT(ADDRESS($E33+1,$F33,,,$E$7))","v":45},{"$f":"INDIRECT(ADDRESS($E33+2,$F33,,,$E$7))","v":60},{"$f":"INDIRECT(ADDRESS($E33+3,$F33,,,$E$7))","v":150},{"$f":"INDIRECT(ADDRESS($E33+4,$F33,,,$E$7))","v":210},{"$f":"INDIRECT(ADDRESS($E33+5,$F33,,,$E$7))","v":255},{"$f":"INDIRECT(ADDRESS($E33+6,$F33,,,$E$7))","v":285},{"$f":"INDIRECT(ADDRESS($E33+7,$F33,,,$E$7))","v":300},{"$f":"INDIRECT(ADDRESS($E33+8,$F33,,,$E$7))","v":270},{"$f":"INDIRECT(ADDRESS($E33+9,$F33,,,$E$7))","v":240},{"$f":"INDIRECT(ADDRESS($E33+10,$F33,,,$E$7))","v":180},{"$f":"INDIRECT(ADDRESS($E33+11,$F33,,,$E$7))","v":120},{"$f":"INDIRECT(ADDRESS($E33+12,$F33,,,$E$7))","v":90},{"$f":"SUM(G33:R33)","v":2205},"el_pv",null,"M3-8-3","Yes"]
["Other generation"]
[]
["Electric energy used in the building for non-EPB uses","EnEPus;el;t",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Various","Yes"]
[{"$f":"+Base_calc!B524","v":"Non EPBD electricity use"},{"$f":"+Base_calc!C524","v":"EnEPus,el"},null,"kWh",{"$f":"ROW(Base_calc!J524)","v":524},{"$f":"COLUMN(Base_calc!J524)","v":10},{"$f":"INDIRECT(ADDRESS($E37+1,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+2,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+3,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+4,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+5,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+6,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+7,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+8,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+9,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+10,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+11,$F37,,,$E$7))","v":0},{"$f":"INDIRECT(ADDRESS($E37+12,$F37,,,$E$7))","v":0},{"$f":"SUM(G37:R37)","v":0},"el_nEPB",null,null,"Yes"]
[]
[]
["Energy  carrier  cr  input to the generator i for building service X during calculation  time-step t","EX;gen,i;in;cr;t",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Various","Yes"]
["Energy carrier to generator i for building service X","GEN_CRX;i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIST","Various","No"]
[{"$f":"+Base_calc!B229","v":"Solar delivered energy"},{"$f":"+Base_calc!C229","v":"Edel,sol,W"},null,"kWh",{"$f":"ROW(Base_calc!J229)","v":229},{"$f":"COLUMN(Base_calc!J229)","v":10},{"$f":"IF($T42<>\"el\",INDIRECT(ADDRESS($E42+G$7,$F42,,,$E$7)),0)","v":11.5},{"$f":"IF($T42<>\"el\",INDIRECT(ADDRESS($E42+H$7,$F42,,,$E$7)),0)","v":23},46,92,161,184,172.5,161,103.5,34.5,18.399999999999999,11.5,{"$f":"SUM(G42:R42)","v":1018.9},{"$f":"+G43","v":"sol"},"0...∞","M3-8-3","Yes","Qualifier: energy carrier"]
["Energy carrier to solar",null,null,null,null,null,{"$f":"+T74","v":"sol"},null,null,null,null,null,null,null,null,null,null,null,null,null,"LIST",null,"No"]
[{"$f":"+Base_calc!B291","v":"    Cogenerator input"},{"$f":"+Base_calc!C291","v":"EHW,CHP,in"},null,"kWh",{"$f":"ROW(Base_calc!J291)","v":291},{"$f":"COLUMN(Base_calc!J291)","v":10},{"$f":"IF($T44<>\"el\",INDIRECT(ADDRESS($E44+G$7,$F44,,,$E$7)),0)","v":181.81818181818181},181.81818181818181,181.81818181818181,181.81818181818181,109.09090909090909,72.727272727272734,90.909090909090907,109.09090909090909,181.81818181818181,181.81818181818181,181.81818181818181,181.81818181818181,{"$f":"SUM(G44:R44)","v":1836.363636363636},{"$f":"+G45","v":"gas"},"0...∞","M3-8-4","Yes","Qualifier: energy carrier"]
[{"$f":"+Base_calc!B277","v":"Cogenerator fuel"},null,null,null,{"$f":"ROW(Base_calc!J277)","v":277},{"$f":"COLUMN(Base_calc!J277)","v":10},{"$f":"INDIRECT(ADDRESS($E45,$F45,,,$E$7))","v":"gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,"LIST",null,"No"]
[{"$f":"+Base_calc!B349","v":"Heat pump input"},{"$f":"+Base_calc!C349","v":"EHW,HP,in"},null,"kWh",{"$f":"ROW(Base_calc!J349)","v":349},{"$f":"COLUMN(Base_calc!J349)","v":10},{"$f":"IF($T46<>\"el\",INDIRECT(ADDRESS($E46+G$7,$F46,,,$E$7)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+G47","v":"el"},"0...∞","M3-8-2","Yes","Qualifier: energy carrier"]
[{"$f":"+Base_calc!B334","v":"Heat pump fuel"},null,null,null,{"$f":"ROW(Base_calc!J334)","v":334},{"$f":"COLUMN(Base_calc!J334)","v":10},{"$f":"INDIRECT(ADDRESS($E47,$F47,,,$E$7))","v":"el"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"+Base_calc!B376","v":"Environmental heat"},{"$f":"+Base_calc!C376","v":"EHP,env"},null,"kWh",{"$f":"ROW(Base_calc!J376)","v":376},{"$f":"COLUMN(Base_calc!J376)","v":10},{"$f":"IF($T48<>\"el\",INDIRECT(ADDRESS($E48+G$7,$F48,,,$E$7)),0)","v":33.333333333333329},{"$f":"IF($T48<>\"el\",INDIRECT(ADDRESS($E48+H$7,$F48,,,$E$7)),0)","v":33.333333333333329},33.333333333333329,33.333333333333329,0,0,0,0,6.6666666666666661,33.333333333333329,33.333333333333329,33.333333333333329,{"$f":"SUM(G48:R48)","v":239.99999999999994},{"$f":"+G49","v":"env"},"0...∞","M3-8-2","Yes","Qualifier: energy carrier"]
["Environmetal heat code",null,null,null,null,null,{"$f":"+T76","v":"env"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"+Base_calc!B412","v":"Boiler input"},{"$f":"+Base_calc!C412","v":"EHW,boil,in"},null,"kWh",{"$f":"ROW(Base_calc!J412)","v":412},{"$f":"COLUMN(Base_calc!J412)","v":10},{"$f":"IF($T50<>\"el\",INDIRECT(ADDRESS($E50+G$7,$F50,,,$E$7)),0)","v":2822.2222222222222},2116.6666666666665,1400,661.11111111111109,0,0,0,0,0,855.55555555555554,1843.3333333333333,2266.6666666666665,{"$f":"SUM(G50:R50)","v":11965.555555555555},{"$f":"+G51","v":"gas"},"0...∞","M3-8-1","Yes","Qualifier: energy carrier"]
[{"$f":"+Base_calc!B410","v":"Boiler fuel"},null,null,null,{"$f":"ROW(Base_calc!J410)","v":410},{"$f":"COLUMN(Base_calc!J410)","v":10},{"$f":"INDIRECT(ADDRESS($E51,$F51,,,$E$7))","v":"gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"+Base_calc!B445","v":"Chiller input"},{"$f":"+Base_calc!C445","v":"EC,chllr,in"},null,"kWh",{"$f":"ROW(Base_calc!J445)","v":445},{"$f":"COLUMN(Base_calc!J445)","v":10},{"$f":"IF($T52<>\"el\",INDIRECT(ADDRESS($E52+G$7,$F52,,,$E$7)),0)","v":0},{"$f":"IF($T52<>\"el\",INDIRECT(ADDRESS($E52+H$7,$F52,,,$E$7)),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G52:R52)","v":0},{"$f":"+G53","v":"el"},"0...∞","M4-8-1","Yes","Qualifier: energy carrier"]
[{"$f":"+Base_calc!B444","v":"Chiller energy carrier"},null,null,null,{"$f":"ROW(Base_calc!J444)","v":444},{"$f":"COLUMN(Base_calc!J444)","v":10},"el",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
["Delivered PV energy","Epv,del",null,"kWh",{"$f":"ROW(Base_calc!B565)","v":565},10,{"$f":"IF($T54<>\"el\",INDIRECT(ADDRESS($E54+G$7,$F54,,,$E$7)),0)","v":45},{"$f":"IF($T54<>\"el\",INDIRECT(ADDRESS($E54+H$7,$F54,,,$E$7)),0)","v":60},150,210,255,285,300,270,240,180,120,90,{"$f":"SUM(G54:R54)","v":2205},{"$f":"+G55","v":"pv"},"0...∞","M4-8-2","Yes"]
["PV carrier code",null,null,null,null,null,{"$f":"+T75","v":"pv"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[]
["Temporary exported and redelivered energy evaluation factor","krdel",null,"-",null,null,{"$f":"+'National options'!C26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"0…1","Local","NO","See \"National options\" sheet"]
["Exported energy evaluation factor","kexp",null,"-",null,null,{"$f":"+'National options'!C27","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"0…1","Local","NO","See \"National options\" sheet"]
[]
["WEIGHTING FACTORS"]
["Weighting factor for delivered energy carrier cr","fwe;del;cr;t",null,"various",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Local","Yes/No","See \"ConvFactors\" sheet"]
["Weighting factor for temporary exported electricity","fwe;exp;el;tmp;t",null,"various",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Local","Yes/No"]
["Weighting factor for grid exported electricity","fwe;exp;el;grid;t",null,"various",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Local","Yes/No"]
["Weighting factor for exported electricity for non-EPB uses in the building","fwe;exp;el;used;nEPus,t",null,"various",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","Local","Yes/No"]
["Non renewable primary energy"]
[{"$f":"+ConvFactors!B32","v":"gas"},null,null,"-",null,null,{"$f":"+ConvFactors!F32","v":1.1000000000000001},{"$f":"+G66","v":1.1000000000000001},{"$f":"+H66","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,{"$f":"+ConvFactors!D32","v":"gas"},null,"Local",null,"Assumed constant but may be varying"]
[{"$f":"+ConvFactors!B33","v":"oil"},null,null,"-",null,null,{"$f":"+ConvFactors!F33","v":1.1000000000000001},{"$f":"+G67","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,{"$f":"+ConvFactors!D33","v":"oil"},null,"Local"]
[{"$f":"+ConvFactors!B34","v":"coal"},null,null,"-",null,null,{"$f":"+ConvFactors!F34","v":1.1000000000000001},{"$f":"+G68","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,{"$f":"+ConvFactors!D34","v":"coal"},null,"Local"]
[{"$f":"+ConvFactors!B35","v":"wood"},null,null,"-",null,null,{"$f":"+ConvFactors!F35","v":0.2},{"$f":"+G69","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+ConvFactors!D35","v":"wood"},null,"Local"]
[{"$f":"+ConvFactors!B36","v":"biomass"},null,null,"-",null,null,{"$f":"+ConvFactors!F36","v":0.2},{"$f":"+G70","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,{"$f":"+ConvFactors!D36","v":"biomass"},null,"Local"]
[{"$f":"+ConvFactors!B37","v":"custom"},null,null,"-",null,null,{"$f":"+ConvFactors!F37","v":1},{"$f":"+G71","v":1},1,1,1,1,1,1,1,1,1,1,null,{"$f":"+ConvFactors!D37","v":"custom"},null,"Local"]
[{"$f":"+ConvFactors!B38","v":"District heating"},null,null,"-",null,null,{"$f":"+ConvFactors!F38","v":1.3},{"$f":"+G72","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,null,{"$f":"+ConvFactors!D38","v":"dh"},null,"Local"]
[{"$f":"+ConvFactors!B39","v":"District cooling"},null,null,"-",null,null,{"$f":"+ConvFactors!F39","v":1.3},{"$f":"+G73","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,null,{"$f":"+ConvFactors!D39","v":"dc"},null,"Local"]
[{"$f":"+ConvFactors!B41","v":"Thermal solar"},null,null,"-",null,null,{"$f":"+ConvFactors!F41","v":0},{"$f":"+G74","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+ConvFactors!D41","v":"sol"},null,"Local"]
[{"$f":"+ConvFactors!B42","v":"Photovoltaic"},null,null,"-",null,null,{"$f":"+ConvFactors!F42","v":0},{"$f":"+G75","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+ConvFactors!D42","v":"pv"},null,"Local"]
[{"$f":"+ConvFactors!B43","v":"Environment heat"},null,null,"-",null,null,{"$f":"+ConvFactors!F43","v":0},{"$f":"+G76","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+ConvFactors!D43","v":"env"},null,"Local"]
[{"$f":"+ConvFactors!B44","v":"Grid delivered electricity"},null,null,"-",null,null,{"$f":"+ConvFactors!F44","v":2.2999999999999998},{"$f":"+G77","v":2.2999999999999998},2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,null,{"$f":"+ConvFactors!D44","v":"el"},null,"Local"]
[{"$f":"+ConvFactors!B45","v":"Grid exported electricity "},null,null,"-",null,null,{"$f":"+ConvFactors!F45","v":2.2999999999999998},{"$f":"+G78","v":2.2999999999999998},2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,null,{"$f":"+ConvFactors!D45","v":"el_exp"},null,"Local"]
[{"$f":"+ConvFactors!B46","v":"Temp. exported electricity"},null,null,"-",null,null,{"$f":"+ConvFactors!F46","v":2.2999999999999998},{"$f":"+G79","v":2.2999999999999998},2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,null,{"$f":"+ConvFactors!D46","v":"el_tmp"},null,"Local"]
[{"$f":"+ConvFactors!B47","v":"Exp to non EPB uses"},null,null,"-",null,null,{"$f":"+ConvFactors!F47","v":2.2999999999999998},{"$f":"+G80","v":2.2999999999999998},2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,2.2999999999999998,null,{"$f":"+ConvFactors!D47","v":"el_nep"},null,"Local"]
["Renewable primary energy"]
[{"$f":"+A66","v":"gas"},null,null,"-",null,null,{"$f":"+ConvFactors!F51","v":0},{"$f":"+G82","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+T66","v":"gas"},null,"Local"]
[{"$f":"+A67","v":"oil"},null,null,"-",null,null,{"$f":"+ConvFactors!F52","v":0},{"$f":"+G83","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"+T67","v":"oil"},null,"Local"]
["coal",null,null,"-",null,null,{"$f":"+ConvFactors!F53","v":0},{"$f":"+G84","v":0},0,0,0,0,0,0,0,0,0,0,null,"coal",null,"Local"]
["wood",null,null,"-",null,null,{"$f":"+ConvFactors!F54","v":1},{"$f":"+G85","v":1},1,1,1,1,1,1,1,1,1,1,null,"wood",null,"Local"]
["biomass",null,null,"-",null,null,{"$f":"+ConvFactors!F55","v":1},{"$f":"+G86","v":1},1,1,1,1,1,1,1,1,1,1,null,"biomass",null,"Local"]
["custom",null,null,"-",null,null,{"$f":"+ConvFactors!F56","v":0},{"$f":"+G87","v":0},0,0,0,0,0,0,0,0,0,0,null,"custom",null,"Local"]
["District heating",null,null,"-",null,null,{"$f":"+ConvFactors!F57","v":0},{"$f":"+G88","v":0},0,0,0,0,0,0,0,0,0,0,null,"dh",null,"Local"]
["District cooling",null,null,"-",null,null,{"$f":"+ConvFactors!F58","v":0},{"$f":"+G89","v":0},0,0,0,0,0,0,0,0,0,0,null,"dc",null,"Local"]
["Thermal solar",null,null,"-",null,null,{"$f":"+ConvFactors!F60","v":1},{"$f":"+G90","v":1},1,1,1,1,1,1,1,1,1,1,null,"sol",null,"Local"]
["Photovoltaic",null,null,"-",null,null,{"$f":"+ConvFactors!F61","v":1},{"$f":"+G91","v":1},1,1,1,1,1,1,1,1,1,1,null,"pv",null,"Local"]
["Environment heat",null,null,"-",null,null,{"$f":"+ConvFactors!F62","v":1},{"$f":"+G92","v":1},1,1,1,1,1,1,1,1,1,1,null,"env",null,"Local"]
["Grid delivered electricity",null,null,"-",null,null,{"$f":"+ConvFactors!F63","v":0.2},{"$f":"+G93","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,"el",null,"Local"]
["Grid exported electricity ",null,null,"-",null,null,{"$f":"+ConvFactors!F64","v":0.2},{"$f":"+G94","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,"el_exp",null,"Local"]
["Temp. exported electricity",null,null,"-",null,null,{"$f":"+ConvFactors!F65","v":0.2},{"$f":"+G95","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,"el_tmp",null,"Local"]
["Exp to non EPB uses",null,null,"-",null,null,{"$f":"+ConvFactors!F66","v":0.2},{"$f":"+G96","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,"el_nep",null,"Local"]
["CO2 emission"]
[{"$f":"+A82","v":"gas"},null,null,"-",null,null,{"$f":"+ConvFactors!F91","v":0.22},{"$f":"+G98","v":0.22},0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,null,{"$f":"+T82","v":"gas"},null,"Local"]
[{"$f":"+A83","v":"oil"},null,null,"-",null,null,{"$f":"+ConvFactors!F92","v":0.28999999999999998},{"$f":"+G99","v":0.28999999999999998},0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,null,{"$f":"+T83","v":"oil"},null,"Local"]
["coal",null,null,"-",null,null,{"$f":"+ConvFactors!F93","v":0.36},{"$f":"+G100","v":0.36},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,null,"coal",null,"Local"]
["wood",null,null,"-",null,null,{"$f":"+ConvFactors!F94","v":1.2E-2},{"$f":"+G101","v":1.2E-2},1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,"wood",null,"Local"]
["biomass",null,null,"-",null,null,{"$f":"+ConvFactors!F95","v":1.2E-2},{"$f":"+G102","v":1.2E-2},1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,null,"biomass",null,"Local"]
["custom",null,null,"-",null,null,{"$f":"+ConvFactors!F96","v":0.3},{"$f":"+G103","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,"custom",null,"Local"]
["District heating",null,null,"-",null,null,{"$f":"+ConvFactors!F97","v":0.26},{"$f":"+G104","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,null,"dh",null,"Local"]
["District cooling",null,null,"-",null,null,{"$f":"+ConvFactors!F98","v":0.26},{"$f":"+G105","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,null,"dc",null,"Local"]
["Thermal solar",null,null,"-",null,null,{"$f":"+ConvFactors!F100","v":0},{"$f":"+G106","v":0},0,0,0,0,0,0,0,0,0,0,null,"sol",null,"Local"]
["Photovoltaic",null,null,"-",null,null,{"$f":"+ConvFactors!F101","v":0},{"$f":"+G107","v":0},0,0,0,0,0,0,0,0,0,0,null,"pv",null,"Local"]
["Environment heat",null,null,"-",null,null,{"$f":"+ConvFactors!F102","v":0},{"$f":"+G108","v":0},0,0,0,0,0,0,0,0,0,0,null,"env",null,"Local"]
["Grid delivered electricity",null,null,"-",null,null,{"$f":"+ConvFactors!F103","v":0.42},{"$f":"+G109","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,null,"el",null,"Local"]
["Grid exported electricity ",null,null,"-",null,null,{"$f":"+ConvFactors!F104","v":0.42},{"$f":"+G110","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,null,"el_exp",null,"Local"]
["Temp. exported electricity",null,null,"-",null,null,{"$f":"+ConvFactors!F105","v":0.42},{"$f":"+G111","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,null,"el_tmp",null,"Local"]
["Exp to non EPB uses",null,null,"-",null,null,{"$f":"+ConvFactors!F106","v":0.42},{"$f":"+G112","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,null,"el_nep",null,"Local"]
[]
["Matching factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use sample matching factor or not"]
["Take into account matching factor?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('National options'!C38=1,\"YES\",\"NO\")","v":"NO"},null,"Local",null,"See \"National options\" sheet"]
[]
["Product data"]
[]
["System design data"]
["Process design"]
[]
["Cogenerator electric energy allocation factor","aw",null,null,{"$f":"ROW(Base_calc!J317)","v":317},{"$f":"COLUMN(Base_calc!J327)","v":10},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,null,null,"-1…1","M3-8-4","Yes","Simulated input"]
[]
["Piority level 1","EL_EXP_PRIO_LEVEL_1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'National options'!C11","v":"el_pv"},null,"Local",null,"See \"National options\" sheet"]
["Piority level 2","EL_EXP_PRIO_LEVEL_2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'National options'!C12","v":"el_wind"},null,"Local"]
["Piority level 3","EL_EXP_PRIO_LEVEL_3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'National options'!C13","v":"el_chp"},null,"Local"]
[]
[]
["Control type data"]
[]
["Constants and physical data"]

{"sheet":"Method_calculation","index":8,"n_rows":258,"n_cols":23,"rows_kept":258,"cut":false,"hidden":false,"merged":[[243,0,244,0],[0,0,0,20],[230,0,231,0],[232,0,233,0],[234,0,235,0],[236,0,237,0],[147,0,148,0],[137,0,138,0],[152,0,153,0],[149,0,150,0],[139,0,140,0]]}
["THIS IS A MANDATORY SHEET\nOne time step calculation shall be described here.\nFor each calculation step (= 1 row) data for the formula in column D shall be taken from the \"Method_input\" sheet or previous calculation steps.\nInclude in the column \"Formula ref\" its number in the standard text. The example is based on EN 15316-4-1:2008\nCopy and paste a copy of the equation into column \"Formula\"\nUse the column note for information on the calculation"]
[]
["Description","Symbol","Software name","Unit",null,null,null,null,null,"VALUES",null,null,null,null,null,null,null,null,"Formula ref","Formula","Notes"]
["Time step",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"TOT","Qualifier"]
[]
[]
["ELECTRICITY USE AND PRODUCTION SUMMARY"]
["Listing all uses by type e.g. \"el\" (main), \"el_aux\", \"el_Joule\", \"el_nEPus\", etc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This distinction  ay be used to select which uses may be covered by on-site electricity production. This feature is not yet implemented in this spreadsheet"]
["Main input to generators","EEPus;el;gen;t",null,"kWh",{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!G$9:G$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!H$9:H$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!I$9:I$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!J$9:J$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!K$9:K$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!L$9:L$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!M$9:M$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!N$9:N$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!O$9:O$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!P$9:P$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!Q$9:Q$30)","v":16.666666666666668},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R9,Method_input!R$9:R$30)","v":16.666666666666668},{"$f":"SUM(E9:P9)","v":199.99999999999997},"el","INFO",null,"Main electric input to generators"]
["Auxiliary energy use","EEPus;el;aux;t",null,"kWh",{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!G$9:G$30)","v":236.46666666666664},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!H$9:H$30)","v":196.85},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!I$9:I$30)","v":157.19999999999999},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!J$9:J$30)","v":117.48333333333333},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!K$9:K$30)","v":81.05714285714285},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!L$9:L$30)","v":90.228571428571428},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!M$9:M$30)","v":95.642857142857139},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!N$9:N$30)","v":92.48571428571428},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!O$9:O$30)","v":85.771428571428572},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!P$9:P$30)","v":125.56666666666666},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!Q$9:Q$30)","v":181.03},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R10,Method_input!R$9:R$30)","v":204.8},1664.5823809523806,"el_aux","INFO",null,"Auxiliary enrgy"]
["Joule effect use","EEPus;el;joule,t",null,"kWh",{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!G$9:G$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!H$9:H$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!I$9:I$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!J$9:J$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!K$9:K$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!L$9:L$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!M$9:M$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!N$9:N$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!O$9:O$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!P$9:P$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!Q$9:Q$30)","v":0},{"$f":"SUMIF(Method_input!$T$9:$T$30,Method_calculation!$R11,Method_input!R$9:R$30)","v":0},0,"el_joule","INFO",null,"Electricity used to produce direct heat "]
["Total electricity EPB uses","EEPus;el;t",null,"kWh",{"$f":"SUM(Method_input!G9:G17)+SUM(Method_input!G19:G30)","v":253.1333333333333},{"$f":"SUM(Method_input!H9:H17)+SUM(Method_input!H19:H30)","v":213.51666666666665},{"$f":"SUM(Method_input!I9:I17)+SUM(Method_input!I19:I30)","v":173.86666666666665},{"$f":"SUM(Method_input!J9:J17)+SUM(Method_input!J19:J30)","v":134.15},{"$f":"SUM(Method_input!K9:K17)+SUM(Method_input!K19:K30)","v":97.723809523809521},{"$f":"SUM(Method_input!L9:L17)+SUM(Method_input!L19:L30)","v":106.8952380952381},{"$f":"SUM(Method_input!M9:M17)+SUM(Method_input!M19:M30)","v":112.30952380952381},{"$f":"SUM(Method_input!N9:N17)+SUM(Method_input!N19:N30)","v":109.15238095238095},{"$f":"SUM(Method_input!O9:O17)+SUM(Method_input!O19:O30)","v":102.43809523809524},{"$f":"SUM(Method_input!P9:P17)+SUM(Method_input!P19:P30)","v":142.23333333333332},{"$f":"SUM(Method_input!Q9:Q17)+SUM(Method_input!Q19:Q30)","v":197.69666666666666},{"$f":"SUM(Method_input!R9:R17)+SUM(Method_input!R19:R30)","v":221.46666666666667},{"$f":"SUM(E12:P12)","v":1864.5823809523811},null,"(31)",null,"Current equation.\nNo distinction between electric energy uses"]
["Total non EPB uses","EnEPus;el;t",null,"kWh",{"$f":"+Method_input!G37","v":0},{"$f":"+Method_input!H37","v":0},{"$f":"+Method_input!I37","v":0},{"$f":"+Method_input!J37","v":0},{"$f":"+Method_input!K37","v":0},{"$f":"+Method_input!L37","v":0},{"$f":"+Method_input!M37","v":0},{"$f":"+Method_input!N37","v":0},{"$f":"+Method_input!O37","v":0},{"$f":"+Method_input!P37","v":0},{"$f":"+Method_input!Q37","v":0},{"$f":"+Method_input!R37","v":0},{"$f":"SUM(E13:P13)","v":0},"el_nEPB",null,null,"Direct input from EN 13790"]
["List all productions by type e.g. el_PV, el_wind, el_CHP, el_CHPren, etc,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This distinction is used for priority. \nIt can be used also in connection with electricity uses."]
["PV production","Epr;el;pv;t",null,"kWh",{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!G$32:G$34)","v":45},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!H$32:H$34)","v":60},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!I$32:I$34)","v":150},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!J$32:J$34)","v":210},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!K$32:K$34)","v":255},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!L$32:L$34)","v":285},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!M$32:M$34)","v":300},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!N$32:N$34)","v":270},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!O$32:O$34)","v":240},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!P$32:P$34)","v":180},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!Q$32:Q$34)","v":120},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R15,Method_input!R$32:R$34)","v":90},{"$f":"SUM(E15:P15)","v":2205},"el_pv","INFO",null,"Only PV production"]
["Cogenerated electricity","Epr;el;chp;t",null,"kWh",{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!G$32:G$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!H$32:H$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!I$32:I$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!J$32:J$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!K$32:K$34)","v":38.181818181818187},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!L$32:L$34)","v":25.454545454545453},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!M$32:M$34)","v":31.818181818181817},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!N$32:N$34)","v":38.181818181818187},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!O$32:O$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!P$32:P$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!Q$32:Q$34)","v":63.636363636363633},{"$f":"SUMIF(Method_input!$T$32:$T$34,Method_calculation!$R16,Method_input!R$32:R$34)","v":63.636363636363633},642.72727272727275,"el_chp","INFO",null,"Only CHP production"]
["Wind electricity","Epr;el;wind;t",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,"el_wind","INFO",null,"For further development"]
["Produced electricity","Epr;el;t",null,"kWh",{"$f":"SUM(E15:E17)","v":108.63636363636363},{"$f":"SUM(F15:F17)","v":123.63636363636363},213.63636363636363,273.63636363636363,293.18181818181819,310.45454545454544,331.81818181818181,308.18181818181819,303.63636363636363,243.63636363636363,183.63636363636363,153.63636363636363,{"$f":"SUM(E18:P18)","v":2847.7272727272725},"el_prod","(32)",null,"Current equation.\nNo distinction between production types"]
[]
[]
[]
["CALCULATE ELECTRICITY BALANCE COMPONENTS"]
["Ratio produced/used, t",null,null,"-",{"$f":"IF(E12>0,E18/E12,0)","v":0.42916656690688826},0.57904783531198334,1.2287367540435026,2.0397790804052449,3.0001063160599268,2.9042878895872479,2.954497272919999,2.8234090314188038,2.9640961492951079,1.712934358821399,0.92887941275201213,0.69372229215697001,null,null,"INFO"]
["Matching factor, t","fmatch",null,"-",{"$f":"IF(E23>0,(E23+1/E23-1)/(E23+1/E23),1)","v":0.63758454102370155},{"$f":"IF(F23>0,(F23+1/F23-1)/(F23+1/F23),1)","v":0.56635258117304554},0.51042326629725798,0.60474749637160841,0.7000085050813416,0.69217569463812822,0.69632224965413436,0.68529616825883599,0.69710435901466128,0.56459796397776096,0.50135765832869938,0.5316644709346996,null,null,"(34)"]
["take into account matching factor?",null,null,null,{"$f":"+Method_input!T115","v":"NO"}]
["EPB produced and used electricity","Epr;el;used;EPus;t",null,"kWh",{"$f":"IF($E$25=\"YES\",E24*MIN(E12,E18),MIN(E12,E18))","v":108.63636363636363},123.63636363636363,173.86666666666665,134.15,97.723809523809521,106.8952380952381,112.30952380952381,109.15238095238095,102.43809523809524,142.23333333333332,183.63636363636363,153.63636363636363,{"$f":"SUM(E26:P26)","v":1548.3145021645023},null,"(33)"]
["Exported electricity","Eexp;el;t",null,"kWh",{"$f":"+E18-E26","v":0},0,39.76969696969698,139.48636363636362,195.45800865800868,203.55930735930735,219.50865800865802,199.02943722943724,201.1982683982684,101.40303030303031,0,0,{"$f":"SUM(E27:P27)","v":1299.4127705627707},null,"(35)"]
["Exported for non EPB uses","Epr;el;used;nEPus;t",null,"kWh",{"$f":"MIN(E27,E13)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E28:P28)","v":0},null,"(36)"]
["Exported non used, t","Eexp;el;nused;t",null,"kWh",{"$f":"+E27-E28","v":0},{"$f":"+F27-F28","v":0},39.76969696969698,139.48636363636362,195.45800865800868,203.55930735930735,219.50865800865802,199.02943722943724,201.1982683982684,101.40303030303031,0,0,null,null,"(37)"]
["Exported non used, year","Eexp;el;nused;an",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E29:P29)","v":1299.4127705627707},null,"(38)"]
["Delivered, t","Edel;el;t",null,"kWh",{"$f":"+E12-E26","v":144.49696969696967},89.880303030303025,0,0,0,0,0,0,0,0,14.060303030303032,67.830303030303043,null,null,"(39)"]
["Delivered, year","Edel;el;an",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E31:P31)","v":316.26787878787877},null,"(40)"]
["Yearly temporary exp","Eexp;el;tmp;an",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q32,Q30)","v":316.26787878787877},null,"(41)"]
["Temporary exported","Eexp;el;tmp ;t",null,"kWh",{"$f":"IF($Q$30<>0,$Q$33*E29/$Q$30,0)","v":0},{"$f":"IF($Q$30<>0,$Q$33*F29/$Q$30,0)","v":0},9.6796629874549893,33.949994448647267,47.573097010273727,49.54489582103735,53.426854973808759,48.442357467086801,48.970235635406013,24.68078044416384,0,0,{"$f":"SUM(E34:P34)","v":316.26787878787871},null,"(42)"]
["Redelivered","Edel;el;rdel;t",null,"kWh",{"$f":"IF($Q$32<>0,$Q$33*E31/$Q$32,0)","v":144.49696969696967},{"$f":"IF($Q$32<>0,$Q$33*F31/$Q$32,0)","v":89.880303030303025},0,0,0,0,0,0,0,0,14.060303030303032,67.830303030303043,{"$f":"SUM(E35:P35)","v":316.26787878787877},null,"(43)"]
[" Grid exported, t","Eexp;el;grid;t",null,"kWh",{"$f":"+E29-E34","v":0},{"$f":"+F29-F34","v":0},30.090033982241991,105.53636918771636,147.88491164773495,154.01441153827,166.08180303484926,150.58707976235044,152.22803276286237,76.722249858866462,0,0,{"$f":"SUM(E36:P36)","v":983.14489177489168},null,"(44)"]
[" Grid exported, year","Eexp;el;grid;an",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q30-Q33","v":983.1448917748919},null,"(45)"]
["Grid delivered, t","Edel;el;grid;t",null,"kWh",{"$f":"+E31-E35","v":0},{"$f":"+F31-F35","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E38:P38)","v":0},null,"(46)"]
["Grid delivered, year","Edel;el;grid;an",null,"kWh",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q32-Q35","v":0},null,"(47)"]
["Redelivered energy factor","krdel",null,null,{"$f":"+Method_input!G57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copied input value for clarity"]
["Corrected del. energy","Edel;el;t;corr",null,"kWh",{"$f":"+E31-$E$40*E35","v":144.49696969696967},{"$f":"+F31-$E$40*F35","v":89.880303030303025},0,0,0,0,0,0,0,0,14.060303030303032,67.830303030303043,{"$f":"SUM(E41:P41)","v":316.26787878787877},null,"(48)",null,"This is the actual electricity delivered from the grid, following application of the krdel factor"]
["Grid exp. temp. exp. energy","Eexp;el;tmp;t;corr",null,"kWh",{"$f":"+E34*(1-$E$40)","v":0},0,9.6796629874549893,33.949994448647267,47.573097010273727,49.54489582103735,53.426854973808759,48.442357467086801,48.970235635406013,24.68078044416384,0,0,{"$f":"SUM(E42:P42)","v":316.26787878787871},null,"(49)"]
["Corrected exported energy",null,null,"kWh",{"$f":"+E36-E42","v":0},0,20.410370994787002,71.5863747390691,100.31181463746123,104.46951571723264,112.6549480610405,102.14472229526365,103.25779712745636,52.041469414702618,0,0,{"$f":"SUM(E43:P43)","v":666.87701298701313},null,null,null,"This is not calculated in the standard procedure. It is the actual grid exported energy, after application of krdel factor.\nIT HAS TO BE CALCULATED INDEED TO DETERMINE THE ELECTRICITY EXPORTED AT EACH TIME STEP."]
["Calculate weighted delivered energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(50) + (51)",null,"In the following equations are used twice: \n- once for renewable primary energy evaluation\n- once for non renewable primary energy evaluation\nThe entire calculation shall be performed independently for each weighting criteria.\nValues of krdel and kexp can also be different.\nFor the evaluation  according to all types of primary energy, values of krdel and kexp shall be the same "]
["Weighting factors for delivered energy",null,null,"You have selected:  Constant (time independent) EP factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Just a reminder of your selection"]
["Produced electricity ","fPren;pr;el,t",null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,"Copied input value for clarity","This shall be calculated depending on production type and any priority."]
["Produced electricity ","fPnren;pr;el,t",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Copied input value for clarity"]
[]
[{"$f":"+Method_input!A42","v":"Solar delivered energy"},{"$f":"+Method_input!B42","v":"Edel,sol,W"},null,"kWh",{"$f":"+Method_input!G42","v":11.5},{"$f":"+Method_input!H42","v":23},{"$f":"+Method_input!I42","v":46},{"$f":"+Method_input!J42","v":92},{"$f":"+Method_input!K42","v":161},{"$f":"+Method_input!L42","v":184},{"$f":"+Method_input!M42","v":172.5},{"$f":"+Method_input!N42","v":161},{"$f":"+Method_input!O42","v":103.5},{"$f":"+Method_input!P42","v":34.5},{"$f":"+Method_input!Q42","v":18.399999999999999},{"$f":"+Method_input!R42","v":11.5},{"$f":"SUM(E49:P49)","v":1018.9},{"$f":"+Method_input!G43","v":"sol"},"INPUT",null,"Copied input value for clarity"]
["PV deliverd energy","Edel;PV",null,"kWh",{"$f":"+Method_input!G54","v":45},{"$f":"+Method_input!H54","v":60},{"$f":"+Method_input!I54","v":150},{"$f":"+Method_input!J54","v":210},{"$f":"+Method_input!K54","v":255},{"$f":"+Method_input!L54","v":285},{"$f":"+Method_input!M54","v":300},{"$f":"+Method_input!N54","v":270},{"$f":"+Method_input!O54","v":240},{"$f":"+Method_input!P54","v":180},{"$f":"+Method_input!Q54","v":120},{"$f":"+Method_input!R54","v":90},2205,{"$f":"+Method_input!T54","v":"pv"},"INPUT",null,"Copied input value for clarity"]
[{"$f":"+Method_input!A44","v":"    Cogenerator input"},{"$f":"+Method_input!B44","v":"EHW,CHP,in"},null,"kWh",{"$f":"+Method_input!G44","v":181.81818181818181},{"$f":"+Method_input!H44","v":181.81818181818181},{"$f":"+Method_input!I44","v":181.81818181818181},{"$f":"+Method_input!J44","v":181.81818181818181},{"$f":"+Method_input!K44","v":109.09090909090909},{"$f":"+Method_input!L44","v":72.727272727272734},{"$f":"+Method_input!M44","v":90.909090909090907},{"$f":"+Method_input!N44","v":109.09090909090909},{"$f":"+Method_input!O44","v":181.81818181818181},{"$f":"+Method_input!P44","v":181.81818181818181},{"$f":"+Method_input!Q44","v":181.81818181818181},{"$f":"+Method_input!R44","v":181.81818181818181},1836.363636363636,{"$f":"+Method_input!G45","v":"gas"},"INPUT",null,"Copied input value for clarity"]
[{"$f":"+Method_input!A46","v":"Heat pump input"},{"$f":"+Method_input!B46","v":"EHW,HP,in"},null,"kWh",{"$f":"+Method_input!G46","v":0},{"$f":"+Method_input!H46","v":0},{"$f":"+Method_input!I46","v":0},{"$f":"+Method_input!J46","v":0},{"$f":"+Method_input!K46","v":0},{"$f":"+Method_input!L46","v":0},{"$f":"+Method_input!M46","v":0},{"$f":"+Method_input!N46","v":0},{"$f":"+Method_input!O46","v":0},{"$f":"+Method_input!P46","v":0},{"$f":"+Method_input!Q46","v":0},{"$f":"+Method_input!R46","v":0},0,{"$f":"+Method_input!G47","v":"el"},"INPUT",null,"Copied input value for clarity"]
[{"$f":"+Method_input!A48","v":"Environmental heat"},{"$f":"+Method_input!B48","v":"EHP,env"},null,"kWh",{"$f":"+Method_input!G48","v":33.333333333333329},{"$f":"+Method_input!H48","v":33.333333333333329},{"$f":"+Method_input!I48","v":33.333333333333329},{"$f":"+Method_input!J48","v":33.333333333333329},{"$f":"+Method_input!K48","v":0},{"$f":"+Method_input!L48","v":0},{"$f":"+Method_input!M48","v":0},{"$f":"+Method_input!N48","v":0},{"$f":"+Method_input!O48","v":6.6666666666666661},{"$f":"+Method_input!P48","v":33.333333333333329},{"$f":"+Method_input!Q48","v":33.333333333333329},{"$f":"+Method_input!R48","v":33.333333333333329},239.99999999999994,{"$f":"+Method_input!G49","v":"env"},"INPUT",null,"Copied input value for clarity"]
[{"$f":"+Method_input!A50","v":"Boiler input"},{"$f":"+Method_input!B50","v":"EHW,boil,in"},null,"kWh",{"$f":"+Method_input!G50","v":2822.2222222222222},{"$f":"+Method_input!H50","v":2116.6666666666665},{"$f":"+Method_input!I50","v":1400},{"$f":"+Method_input!J50","v":661.11111111111109},{"$f":"+Method_input!K50","v":0},{"$f":"+Method_input!L50","v":0},{"$f":"+Method_input!M50","v":0},{"$f":"+Method_input!N50","v":0},{"$f":"+Method_input!O50","v":0},{"$f":"+Method_input!P50","v":855.55555555555554},{"$f":"+Method_input!Q50","v":1843.3333333333333},{"$f":"+Method_input!R50","v":2266.6666666666665},11965.555555555555,{"$f":"+Method_input!G51","v":"gas"},"INPUT",null,"Copied input value for clarity"]
[{"$f":"+Method_input!A52","v":"Chiller input"},{"$f":"+Method_input!B52","v":"EC,chllr,in"},null,"kWh",{"$f":"+Method_input!G52","v":0},{"$f":"+Method_input!H52","v":0},{"$f":"+Method_input!I52","v":0},{"$f":"+Method_input!J52","v":0},{"$f":"+Method_input!K52","v":0},{"$f":"+Method_input!L52","v":0},{"$f":"+Method_input!M52","v":0},{"$f":"+Method_input!N52","v":0},{"$f":"+Method_input!O52","v":0},{"$f":"+Method_input!P52","v":0},{"$f":"+Method_input!Q52","v":0},{"$f":"+Method_input!R52","v":0},0,{"$f":"+Method_input!G53","v":"el"},"INPUT",null,"Copied input value for clarity"]
[]
["Gas ","Edel;gas",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R57,E$49:E$55)","v":3004.0404040404042},2298.4848484848485,1581.8181818181818,842.92929292929284,109.09090909090909,72.727272727272734,90.909090909090907,109.09090909090909,181.81818181818181,1037.3737373737374,2025.151515151515,2448.4848484848485,{"$f":"SUM(E57:P57)","v":13801.919191919191},{"$f":"+Method_input!T66","v":"gas"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;gas",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R58,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},null,{"$f":"+R57","v":"gas"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;gas",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R59,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R58","v":"gas"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;gas",null,"kWh",{"$f":"+E57*E58","v":3304.4444444444448},{"$f":"+F57*F58","v":2528.3333333333335},1740,927.22222222222217,120.00000000000001,80.000000000000014,100,120.00000000000001,200,1141.1111111111113,2227.6666666666665,2693.3333333333335,{"$f":"SUM(E60:P60)","v":15182.111111111111},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;gas",null,"kWh",{"$f":"+E57*E59","v":0},{"$f":"+F57*F59","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
["Oil","Edel;oil",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R63,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E63:P63)","v":0},{"$f":"+Method_input!T67","v":"oil"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;oil",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R64,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},null,{"$f":"+R63","v":"oil"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;oil",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R65,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R64","v":"oil"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;oil",null,"kWh",{"$f":"+E63*E64","v":0},{"$f":"+F63*F64","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E66:P66)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;oil",null,"kWh",{"$f":"+E63*E65","v":0},{"$f":"+F63*F65","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A68","v":"coal"},"Edel;cr,j",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R69,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E69:P69)","v":0},{"$f":"+Method_input!T68","v":"coal"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R70,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},null,{"$f":"+R69","v":"coal"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R71,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R70","v":"coal"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;cr,j",null,"kWh",{"$f":"+E69*E70","v":0},{"$f":"+F69*F70","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E72:P72)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;cr,j",null,"kWh",{"$f":"+E69*E71","v":0},{"$f":"+F69*F71","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A69","v":"wood"},"Edel;cr,j",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R75,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E75:P75)","v":0},{"$f":"+Method_input!T69","v":"wood"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R76,Method_input!$T$66:$T$80,0))","v":0.2},null,{"$f":"+R75","v":"wood"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R77,Method_input!$T$82:$T$96,0))","v":1},null,{"$f":"+R76","v":"wood"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;cr,j",null,"kWh",{"$f":"+E75*E76","v":0},{"$f":"+F75*F76","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E78:P78)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;cr,j",null,"kWh",{"$f":"+E75*E77","v":0},{"$f":"+F75*F77","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A70","v":"biomass"},"Edel;cr,j",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R81,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E81:P81)","v":0},{"$f":"+Method_input!T70","v":"biomass"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R82,Method_input!$T$66:$T$80,0))","v":0.2},null,{"$f":"+R81","v":"biomass"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R83,Method_input!$T$82:$T$96,0))","v":1},null,{"$f":"+R82","v":"biomass"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;cr,j",null,"kWh",{"$f":"+E81*E82","v":0},{"$f":"+F81*F82","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E84:P84)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;cr,j",null,"kWh",{"$f":"+E81*E83","v":0},{"$f":"+F81*F83","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A71","v":"custom"},"Edel;cr,j",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R87,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E87:P87)","v":0},{"$f":"+Method_input!A71","v":"custom"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R88,Method_input!$T$66:$T$80,0))","v":1},null,{"$f":"+R87","v":"custom"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R89,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R88","v":"custom"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;cr,j",null,"kWh",{"$f":"+E87*E88","v":0},{"$f":"+F87*F88","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E90:P90)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;cr,j",null,"kWh",{"$f":"+E87*E89","v":0},{"$f":"+F87*F89","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A72","v":"District heating"},"Edel;cr,j",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R93,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E93:P93)","v":0},{"$f":"+Method_input!T72","v":"dh"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R94,Method_input!$T$66:$T$80,0))","v":1.3},null,{"$f":"+R93","v":"dh"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R95,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R94","v":"dh"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;cr,j",null,"kWh",{"$f":"+E93*E94","v":0},{"$f":"+F93*F94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E96:P96)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;cr,j",null,"kWh",{"$f":"+E93*E95","v":0},{"$f":"+F93*F95","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A73","v":"District cooling"},"Edel;cr,j",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R99,E$49:E$55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E99:P99)","v":0},{"$f":"+Method_input!T73","v":"dc"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R100,Method_input!$T$66:$T$80,0))","v":1.3},null,{"$f":"+R99","v":"dc"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;cr,j",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R101,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R100","v":"dc"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;cr,j",null,"kWh",{"$f":"+E99*E100","v":0},{"$f":"+F99*F100","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E102:P102)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;cr,j",null,"kWh",{"$f":"+E99*E101","v":0},{"$f":"+F99*F101","v":0},0,0,0,0,0,0,0,0,0,0,0,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A74","v":"Thermal solar"},"Edel;sol",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R105,E$49:E$55)","v":11.5},23,46,92,161,184,172.5,161,103.5,34.5,18.399999999999999,11.5,{"$f":"SUM(E105:P105)","v":1018.9},{"$f":"+Method_input!T74","v":"sol"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;sol",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R106,Method_input!$T$66:$T$80,0))","v":0},null,{"$f":"+R105","v":"sol"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;sol",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R107,Method_input!$T$82:$T$96,0))","v":1},null,{"$f":"+R106","v":"sol"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;sol",null,"kWh",{"$f":"+E105*E106","v":0},{"$f":"+F105*F106","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E108:P108)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;sol",null,"kWh",{"$f":"+E105*E107","v":11.5},{"$f":"+F105*F107","v":23},46,92,161,184,172.5,161,103.5,34.5,18.399999999999999,11.5,1018.9,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
[{"$f":"+Method_input!A75","v":"Photovoltaic"},"Edel;sol",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R111,E$49:E$55)","v":45},60,150,210,255,285,300,270,240,180,120,90,{"$f":"SUM(E111:P111)","v":2205},{"$f":"+Method_input!T75","v":"pv"},"(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;pv",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R112,Method_input!$T$66:$T$80,0))","v":0},null,{"$f":"+R111","v":"pv"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;pv",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R113,Method_input!$T$82:$T$96,0))","v":1},null,{"$f":"+R112","v":"pv"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;pv",null,"kWh",{"$f":"+E111*E112","v":0},{"$f":"+F111*F112","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E114:P114)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;pv",null,"kWh",{"$f":"+E111*E113","v":45},{"$f":"+F111*F113","v":60},150,210,255,285,300,270,240,180,120,90,2205,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
["Environment heat amount","Edel;env",null,"kWh",{"$f":"SUMIF($R$49:$R$55,$R117,E$49:E$55)","v":33.333333333333329},33.333333333333329,33.333333333333329,33.333333333333329,0,0,0,0,6.6666666666666661,33.333333333333329,33.333333333333329,33.333333333333329,{"$f":"SUM(E117:P117)","v":239.99999999999994},"env","(51)",null,"Sum generation inputs with this carrier"]
["Conversion factor, nren","fPnren,del;env",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R118,Method_input!$T$66:$T$80,0))","v":0},null,{"$f":"+R117","v":"env"},"INPUT",null,"Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;env",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R119,Method_input!$T$82:$T$96,0))","v":1},null,{"$f":"+R118","v":"env"},"INPUT",null,"Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;env",null,"kWh",{"$f":"+E117*E118","v":0},{"$f":"+F117*F118","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E120:P120)","v":0},"EP_nren","(50) (part)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;env",null,"kWh",{"$f":"+E117*E119","v":33.333333333333329},{"$f":"+F117*F119","v":33.333333333333329},33.333333333333329,33.333333333333329,0,0,0,0,6.6666666666666661,33.333333333333329,33.333333333333329,33.333333333333329,239.99999999999994,"EP_ren",null,null,"Calculate weighted delivered energy (ren)"]
[]
["Weighted delivered energy of non exported energy carriers","EPnren;del;nexp",null,"kWh",{"$f":"SUMIF($R$57:$R$122,$R123,E$57:E$122)","v":3304.4444444444448},{"$f":"SUMIF($R$57:$R$122,$R123,F$57:F$122)","v":2528.3333333333335},1740,927.22222222222217,120.00000000000001,80.000000000000014,100,120.00000000000001,200,1141.1111111111113,2227.6666666666665,2693.3333333333335,15182.111111111111,"EP_nren","(50)",null,"Calculate the total weighted deliverd enrgy for non exported energy carriers"]
[null,"EPren;del;nexp",null,"kWh",{"$f":"SUMIF($R$57:$R$122,$R124,E$57:E$122)","v":89.833333333333329},116.33333333333333,229.33333333333331,335.33333333333331,416,469,472.5,431,350.16666666666669,247.83333333333331,171.73333333333335,134.83333333333331,3463.9,"EP_ren","(50)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"el_nep"]
["Corrected delivered electricity","Edel;el;t;corr",null,null,{"$f":"+E41","v":144.49696969696967},89.880303030303025,0,0,0,0,0,0,0,0,14.060303030303032,67.830303030303043,null,"el",null,"INFO","Recall delivered electric energy"]
["Conversion factor, nren","fPnren,del;el",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R127,Method_input!$T$66:$T$80,0))","v":2.2999999999999998},null,null,"INPUT","Copied input value for clarity","Copy of weighting factor (input data)"]
["Conversion factor, ren","fPren,del;el",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R127,Method_input!$T$82:$T$96,0))","v":0.2},null,null,"INPUT","Copied input value for clarity","Copy of weighting factor (input data)"]
["Primary energy, nren","EPnren;del;el",null,"kWh",{"$f":"+E127*E128","v":332.34303030303022},{"$f":"+F127*F128","v":206.72469696969694},0,0,0,0,0,0,0,0,32.338696969696969,156.00969696969699,null,null,"(19)",null,"Calculate weighted delivered energy (nren)"]
["Primary energy, ren","EPren;del;el",null,"kWh",{"$f":"+E127*E129","v":28.899393939393935},{"$f":"+F127*F129","v":17.976060606060607},0,0,0,0,0,0,0,0,2.8120606060606068,13.56606060606061,null,null,"(19)",null,"Calculate weighted delivered energy (ren)"]
[]
["Delivered weighted energy (nren)","Ewe;del",null,"kWh",{"$f":"+E130+E123","v":3636.7874747474752},{"$f":"+F130+F123","v":2735.0580303030306},1740,927.22222222222217,120.00000000000001,80.000000000000014,100,120.00000000000001,200,1141.1111111111113,2260.0053636363637,2849.3430303030304,{"$f":"SUM(E133:P133)","v":15909.527232323233},null,"(3)",null,"Total weighted delivered energy (electricity + others)"]
["Delivered weighted energy (ren)","Ewe;del",null,"kWh",{"$f":"+E131+E124","v":118.73272727272726},{"$f":"+F131+F124","v":134.30939393939394},229.33333333333331,335.33333333333331,416,469,472.5,431,350.16666666666669,247.83333333333331,174.54539393939396,148.39939393939392,{"$f":"SUM(E134:P134)","v":3527.1535757575757},null,"(3)",null,"Total weighted delivered energy (electricity + others)"]
[]
["Calculate weighted exported energy according to the resources used to produce the exported energy (step A)"]
["Produced electricity weighting factors"]
["Weighting factors for PV el.","fPnren;exp;el;stepA;pv;t",null,null,{"$f":"+Method_input!G75","v":0},{"$f":"+Method_input!H75","v":0},{"$f":"+Method_input!I75","v":0},{"$f":"+Method_input!J75","v":0},{"$f":"+Method_input!K75","v":0},{"$f":"+Method_input!L75","v":0},{"$f":"+Method_input!M75","v":0},{"$f":"+Method_input!N75","v":0},{"$f":"+Method_input!O75","v":0},{"$f":"+Method_input!P75","v":0},{"$f":"+Method_input!Q75","v":0},{"$f":"+Method_input!R75","v":0},null,null,"Text","See clause 9.8.6.2.2"]
[null,"fPren;exp;el;stepA;pv;t",null,null,{"$f":"+Method_input!G91","v":1},{"$f":"+Method_input!H91","v":1},{"$f":"+Method_input!I91","v":1},{"$f":"+Method_input!J91","v":1},{"$f":"+Method_input!K91","v":1},{"$f":"+Method_input!L91","v":1},{"$f":"+Method_input!M91","v":1},{"$f":"+Method_input!N91","v":1},{"$f":"+Method_input!O91","v":1},{"$f":"+Method_input!P91","v":1},{"$f":"+Method_input!Q91","v":1},{"$f":"+Method_input!R91","v":1},null,null,"Text","See clause 9.8.6.2.2"]
["Weighting factors for wind el",null,null,null,{"$f":"+E138","v":0},{"$f":"+F138","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Weighting factors for wind  to be added"]
[null,null,null,null,{"$f":"+E139","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,"Weighting factors for wind  to be added"]
[]
["CHP electricity allocation factor","aW",null,null,{"$f":"+Method_input!G122","v":0.65},{"$f":"+Method_input!H122","v":0.65},{"$f":"+Method_input!I122","v":0.65},{"$f":"+Method_input!J122","v":0.65},{"$f":"+Method_input!K122","v":0.65},{"$f":"+Method_input!L122","v":0.65},{"$f":"+Method_input!M122","v":0.65},{"$f":"+Method_input!N122","v":0.65},{"$f":"+Method_input!O122","v":0.65},{"$f":"+Method_input!P122","v":0.65},{"$f":"+Method_input!Q122","v":0.65},{"$f":"+Method_input!R122","v":0.65},null,null,"INPUT",null,"Copied here for clarity"]
[]
["CHP input",{"$f":"+B51","v":"EHW,CHP,in"},null,"kWh",{"$f":"+E51","v":181.81818181818181},181.81818181818181,181.81818181818181,181.81818181818181,109.09090909090909,72.727272727272734,90.909090909090907,109.09090909090909,181.81818181818181,181.81818181818181,181.81818181818181,181.81818181818181,{"$f":"SUM(E145:P145)","v":1836.363636363636},{"$f":"+R51","v":"gas"},"INPUT",null,"Copied here for clarity"]
["Conversion factor, nren","fPnren,del;chp",null,null,{"$f":"INDEX(Method_input!G$66:G$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!H$66:H$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!I$66:I$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!J$66:J$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!K$66:K$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!L$66:L$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!M$66:M$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!N$66:N$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!O$66:O$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!P$66:P$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!Q$66:Q$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},{"$f":"INDEX(Method_input!R$66:R$80,MATCH($R146,Method_input!$T$66:$T$80,0))","v":1.1000000000000001},null,{"$f":"+R145","v":"gas"},"INFO"]
["Conversion factor, ren","fPren,del;chp",null,null,{"$f":"INDEX(Method_input!G$82:G$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!H$82:H$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!I$82:I$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!J$82:J$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!K$82:K$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!L$82:L$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!M$82:M$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!N$82:N$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!O$82:O$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!P$82:P$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!Q$82:Q$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},{"$f":"INDEX(Method_input!R$82:R$96,MATCH($R147,Method_input!$T$82:$T$96,0))","v":0},null,{"$f":"+R146","v":"gas"},"INFO"]
["Weighted energy input","EPnren;in;chp",null,"kWh",{"$f":"+E145*E146","v":200},200,200,200,120.00000000000001,80.000000000000014,100,120.00000000000001,200,200,200,200,{"$f":"SUM(E148:P148)","v":2020},null,"(7)"]
[null,"EPren;in;chp",null,"kWh",{"$f":"+E145*E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,"(7)"]
["Weighted energy input allocated to electricity","EPnren;in;chp;el",null,"kWh",{"$f":"+E148*E$143","v":130},{"$f":"+F148*F$143","v":130},130,130,78.000000000000014,52.000000000000014,65,78.000000000000014,130,130,130,130,1313,null,"(5)"]
[null,"EPren;in;chp;el",null,"kWh",{"$f":"+E149*E$143","v":0},{"$f":"+F149*F$143","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"(5)"]
["Cogenerated electricity","Epr;el;chp;t",null,"kWh",{"$f":"+E16","v":63.636363636363633},63.636363636363633,63.636363636363633,63.636363636363633,38.181818181818187,25.454545454545453,31.818181818181817,38.181818181818187,63.636363636363633,63.636363636363633,63.636363636363633,63.636363636363633,{"$f":"SUM(E152:P152)","v":642.72727272727275},null,"INFO",null,"Repeated for clarity"]
["Weighting factors for CHP el.","fPnren;exp;el;stepA;pv;t",null,null,{"$f":"+IF(E$152>0,E150/E$152,0)","v":2.0428571428571431},{"$f":"+IF(F$152>0,F150/F$152,0)","v":2.0428571428571431},2.0428571428571431,2.0428571428571431,2.0428571428571431,2.0428571428571436,2.0428571428571431,2.0428571428571431,2.0428571428571431,2.0428571428571431,2.0428571428571431,2.0428571428571431,null,null,"(4)"]
[null,"fPren;exp;el;stepA;pv;t",null,null,{"$f":"+IF(E$152>0,E151/E$152,0)","v":0},{"$f":"+IF(F$152>0,F151/F$152,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"(4)"]
["Priority selection"]
["Priority for produced electricity"]
["Piority level 1","EL_EXP_PRIO_LEVEL_1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Method_input!T124","v":"el_pv"},null,null,"Repeated for clarity"]
["Piority level 2","EL_EXP_PRIO_LEVEL_2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Method_input!T125","v":"el_wind"},null,null,"Repeated for clarity"]
["Piority level 3","EL_EXP_PRIO_LEVEL_3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Method_input!T126","v":"el_chp"},null,null,"Repeated for clarity"]
[]
["Used electricity","EEPus;el;left;t,1",null,"kWh",{"$f":"+E12","v":253.1333333333333},{"$f":"+F12","v":213.51666666666665},173.86666666666665,134.15,97.723809523809521,106.8952380952381,112.30952380952381,109.15238095238095,102.43809523809524,142.23333333333332,197.69666666666666,221.46666666666667,{"$f":"SUM(E161:P161)","v":1864.5823809523811},null,"(9)",null,"Start iteration"]
[]
["Level 1 production","Epr;el;lvl,1;t",null,"kWh",{"$f":"SUMIF($R$15:$R$17,$R163,E$15:E$17)","v":45},{"$f":"SUMIF($R$15:$R$17,$R163,F$15:F$17)","v":60},150,210,255,285,300,270,240,180,120,90,{"$f":"SUM(E163:P163)","v":2205},{"$f":"+R157","v":"el_pv"},null,null,"Select electricity production for level 1"]
["Level 1 used","Epr;el;lvl,1;usmax;t ",null,"kWh",{"$f":"MIN(E163,E161)","v":45},60,150,134.15,97.723809523809521,106.8952380952381,112.30952380952381,109.15238095238095,102.43809523809524,142.23333333333332,120,90,1269.902380952381,{"$f":"+R163&\"_used\"","v":"el_pv_used"},"(10)"]
[]
["Still to be used","EEPus;el;left;t,2",null,"kWh",{"$f":"+E161-E164","v":208.1333333333333},153.51666666666665,23.866666666666646,0,0,0,0,0,0,0,77.696666666666658,131.46666666666667,{"$f":"SUM(E166:P166)","v":594.67999999999995},null,"(11)",null,"Still to be used"]
["Level 2 production","Epr;el;lvl,2;t",null,"kWh",{"$f":"SUMIF($R$15:$R$17,$R167,E$15:E$17)","v":0},{"$f":"SUMIF($R$15:$R$17,$R167,F$15:F$17)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E167:P167)","v":0},{"$f":"+R158","v":"el_wind"},null,null,"Select electricity production for level 2"]
["Level 2 used","Epr;el;lvl,2;usmax;t ",null,"kWh",{"$f":"MIN(E167,E166)","v":0},{"$f":"MIN(F167,F166)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R167&\"_used\"","v":"el_wind_used"},"(10)"]
[]
["Still to be used","EEPus;el;left;t,3",null,"kWh",{"$f":"+E166-E168","v":208.1333333333333},{"$f":"+F166-F168","v":153.51666666666665},23.866666666666646,0,0,0,0,0,0,0,77.696666666666658,131.46666666666667,594.67999999999995,null,"(11)"]
["Level 3 production","Epr;el;lvl,3;t",null,"kWh",{"$f":"SUMIF($R$15:$R$17,$R171,E$15:E$17)","v":63.636363636363633},{"$f":"SUMIF($R$15:$R$17,$R171,F$15:F$17)","v":63.636363636363633},63.636363636363633,63.636363636363633,38.181818181818187,25.454545454545453,31.818181818181817,38.181818181818187,63.636363636363633,63.636363636363633,63.636363636363633,63.636363636363633,642.72727272727275,{"$f":"+R159","v":"el_chp"},null,null,"Select electricity production for level 3"]
["Level 3 used","Epr;el;lvl,3;usmax;t ",null,"kWh",{"$f":"MIN(E171,E170)","v":63.636363636363633},{"$f":"MIN(F171,F170)","v":63.636363636363633},23.866666666666646,0,0,0,0,0,0,0,63.636363636363633,63.636363636363633,278.41212121212118,{"$f":"+R171&\"_used\"","v":"el_chp_used"},"(10)"]
[]
["Still to be used","EEPus;el;left;t",null,"kWh",{"$f":"+E170-E172","v":144.49696969696967},{"$f":"+F170-F172","v":89.880303030303025},0,0,0,0,0,0,0,0,14.060303030303025,67.830303030303043,316.26787878787877,null,"(11)",null,"This is exported anyway"]
[]
["PV usable","Epr;el;pv;usmax;t ",null,"kWh",{"$f":"SUMIF($R$163:$R$172,$R176,E$163:E$172)","v":45},{"$f":"SUMIF($R$163:$R$172,$R176,F$163:F$172)","v":60},150,134.15,97.723809523809521,106.8952380952381,112.30952380952381,109.15238095238095,102.43809523809524,142.23333333333332,120,90,{"$f":"SUM(E176:P176)","v":1269.902380952381},{"$f":"R15&\"_used\"","v":"el_pv_used"},"INFO","Parsing values according to prod. Type","Parse used electricity (not in the standard, just for xls )"]
["CHP usable","Epr;el;chp;usmax;t ",null,"kWh",{"$f":"SUMIF($R$163:$R$172,$R177,E$163:E$172)","v":63.636363636363633},63.636363636363633,23.866666666666646,0,0,0,0,0,0,0,63.636363636363633,63.636363636363633,{"$f":"SUM(E177:P177)","v":278.41212121212118},{"$f":"R16&\"_used\"","v":"el_chp_used"},"INFO","Parsing values according to prod. Type","Parse used electricity (not in the standard, just for xls )"]
["Wind useble","Epr;el;wind;usmax;t ",null,"kWh",{"$f":"SUMIF($R$163:$R$172,$R178,E$163:E$172)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E178:P178)","v":0},{"$f":"R17&\"_used\"","v":"el_wind_used"},"INFO","Parsing values according to prod. Type","Parse used electricity (not in the standard, just for xls )"]
[]
["PV used","Epr;el;pv;used;t ",null,"kWh",{"$f":"+E176*E$24","v":28.69130434606657},33.981154870382731,76.563489944588696,81.126876638251275,68.40749781561567,73.990285682079545,78.203620276632179,74.801708422995418,71.410042719635214,80.30465040977019,60.162918999443924,47.849802384122967,{"$f":"SUM(E180:P180)","v":775.49335250958438},null,"(12)",null,"Referred to production type instead of priority level"]
["CHP used","Epr;el;chp;used;t ",null,"kWh",{"$f":"+E177*E$24","v":40.573561701508275},36.040618801921077,12.18210195562788,0,0,0,0,0,0,0,31.904578257280868,33.833193604935424,{"$f":"SUM(E181:P181)","v":154.53405432127352},null,"(12)",null,"Referred to production type instead of priority level"]
["Wind used","Epr;el;wind;used;t ",null,"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,null,"(12)",null,"Referred to production type instead of priority level"]
[]
["PV exported","Eexp;el;pv;t ",null,"kWh",{"$f":"+E15-E180","v":16.30869565393343},26.018845129617269,73.436510055411304,128.87312336174872,186.59250218438433,211.00971431792044,221.79637972336781,195.19829157700457,168.58995728036479,99.69534959022981,59.837081000556076,42.150197615877033,{"$f":"SUM(E184:P184)","v":1429.5066474904156},null,"(13)",null,"Referred to production type instead of priority level"]
["CHP exported","Eexp;chp;pv;t ",null,"kWh",{"$f":"+E16-E181","v":23.062801934855358},27.595744834442556,51.454261680735755,63.636363636363633,38.181818181818187,25.454545454545453,31.818181818181817,38.181818181818187,63.636363636363633,63.636363636363633,31.731785379082766,29.803170031428209,488.19321840599912,null,"(13)",null,"Referred to production type instead of priority level"]
["WIND exported","Eexp;wind;pv;t ",null,"kWh",{"$f":"+E17-E182","v":0},{"$f":"+F17-F182","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"(13)",null,"Referred to production type instead of priority level"]
[]
["Without priority"]
["PV production fraction","fpr;el;pv",null,null,{"$f":"IF(E$18>0,E15/E$18,0)","v":0.41422594142259417},0.48529411764705888,0.7021276595744681,0.76744186046511631,0.86976744186046506,0.91800878477306003,0.90410958904109595,0.87610619469026552,0.79041916167664672,0.73880597014925375,0.65346534653465349,0.58579881656804733,null,null,"(14)"]
["CHP production fraction","fpr;el;chp",null,null,{"$f":"IF(E$18>0,E16/E$18,0)","v":0.58577405857740583},0.51470588235294124,0.2978723404255319,0.23255813953488372,0.13023255813953491,8.1991215226939973E-2,9.5890410958904104E-2,0.12389380530973453,0.20958083832335328,0.26119402985074625,0.34653465346534651,0.41420118343195267,null,null,"(14)"]
["Wind production fraction","fpr;el;wind",null,null,{"$f":"IF(E$18>0,E17/E$18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,"(14)"]
["PV used","Epr;el;pv;used;t ",null,"kWh",{"$f":"+E$26*E189","v":45},60,122.07659574468084,102.95232558139536,84.996987818383161,98.130767621836441,101.54011741682976,95.629077117572692,80.969033361847735,105.08283582089551,120,90,{"$f":"SUM(E192:P192)","v":1106.3777404834416},null,"(15)"]
["CHP used","Epr;el;chp;used;t ",null,"kWh",{"$f":"+E$26*E190","v":63.636363636363626},63.63636363636364,51.790070921985809,31.197674418604652,12.726821705426358,8.7644704734016603,10.769406392694064,13.52330383480826,21.469061876247505,37.150497512437802,63.636363636363626,63.636363636363633,{"$f":"SUM(E193:P193)","v":441.93676168106066},null,"(15)",null,"Matching factor, if any, is already in Epr;el;used;Epus,t"]
["Wind used","Epr;el;wind;used;t ",null,"kWh",{"$f":"+E$26*E191","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E194:P194)","v":0},null,"(15)"]
["PV exported","Eexp;el;pv;t ",null,"kWh",{"$f":"+E15-E192","v":0},0,27.923404255319156,107.04767441860464,170.00301218161684,186.86923237816356,198.45988258317024,174.37092288242729,159.03096663815228,74.917164179104489,0,0,{"$f":"SUM(E195:P195)","v":1098.6222595165584},null,"(16)"]
["CHP exported","Eexp;chp;pv;t ",null,"kWh",{"$f":"+E16-E193","v":0},0,11.846292714377824,32.438689217758977,25.454996476391827,16.690074981143795,21.048775425487754,24.658514347009927,42.167301760116132,26.485866123925831,0,0,{"$f":"SUM(E196:P196)","v":200.79051104621206},null,"(16)"]
["Wind exported","Eexp;wind;pv;t ",null,"kWh",{"$f":"+E17-E194","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E197:P197)","v":0},null,"(16)"]
[]
["Really exported"]
["PV exported","Eexp;el;pv;t ",null,"kWh",{"$f":"IF($R$157='National options'!$R$11,E195,E184)","v":16.30869565393343},{"$f":"IF($R$157='National options'!$R$11,F195,F184)","v":26.018845129617269},{"$f":"IF($R$157='National options'!$R$11,G195,G184)","v":73.436510055411304},{"$f":"IF($R$157='National options'!$R$11,H195,H184)","v":128.87312336174872},{"$f":"IF($R$157='National options'!$R$11,I195,I184)","v":186.59250218438433},{"$f":"IF($R$157='National options'!$R$11,J195,J184)","v":211.00971431792044},{"$f":"IF($R$157='National options'!$R$11,K195,K184)","v":221.79637972336781},{"$f":"IF($R$157='National options'!$R$11,L195,L184)","v":195.19829157700457},{"$f":"IF($R$157='National options'!$R$11,M195,M184)","v":168.58995728036479},{"$f":"IF($R$157='National options'!$R$11,N195,N184)","v":99.69534959022981},{"$f":"IF($R$157='National options'!$R$11,O195,O184)","v":59.837081000556076},{"$f":"IF($R$157='National options'!$R$11,P195,P184)","v":42.150197615877033},{"$f":"SUM(E200:P200)","v":1429.5066474904156},null,"INFO","Selection of the actual value","Just for XLS working"]
["CHP exported","Eexp;chp;pv;t ",null,"kWh",{"$f":"IF($R$157='National options'!$R$11,E196,E185)","v":23.062801934855358},{"$f":"IF($R$157='National options'!$R$11,F196,F185)","v":27.595744834442556},{"$f":"IF($R$157='National options'!$R$11,G196,G185)","v":51.454261680735755},{"$f":"IF($R$157='National options'!$R$11,H196,H185)","v":63.636363636363633},{"$f":"IF($R$157='National options'!$R$11,I196,I185)","v":38.181818181818187},{"$f":"IF($R$157='National options'!$R$11,J196,J185)","v":25.454545454545453},{"$f":"IF($R$157='National options'!$R$11,K196,K185)","v":31.818181818181817},{"$f":"IF($R$157='National options'!$R$11,L196,L185)","v":38.181818181818187},{"$f":"IF($R$157='National options'!$R$11,M196,M185)","v":63.636363636363633},{"$f":"IF($R$157='National options'!$R$11,N196,N185)","v":63.636363636363633},{"$f":"IF($R$157='National options'!$R$11,O196,O185)","v":31.731785379082766},{"$f":"IF($R$157='National options'!$R$11,P196,P185)","v":29.803170031428209},{"$f":"SUM(E201:P201)","v":488.19321840599912},null,"INFO","Selection of the actual value","Just for XLS working"]
["Wind exported","Eexp;wind;pv;t ",null,"kWh",{"$f":"IF($R$157='National options'!$R$11,E197,E186)","v":0},{"$f":"IF($R$157='National options'!$R$11,F197,F186)","v":0},{"$f":"IF($R$157='National options'!$R$11,G197,G186)","v":0},{"$f":"IF($R$157='National options'!$R$11,H197,H186)","v":0},{"$f":"IF($R$157='National options'!$R$11,I197,I186)","v":0},{"$f":"IF($R$157='National options'!$R$11,J197,J186)","v":0},{"$f":"IF($R$157='National options'!$R$11,K197,K186)","v":0},{"$f":"IF($R$157='National options'!$R$11,L197,L186)","v":0},{"$f":"IF($R$157='National options'!$R$11,M197,M186)","v":0},{"$f":"IF($R$157='National options'!$R$11,N197,N186)","v":0},{"$f":"IF($R$157='National options'!$R$11,O197,O186)","v":0},{"$f":"IF($R$157='National options'!$R$11,P197,P186)","v":0},0,null,"INFO","Selection of the actual value","Just for XLS working"]
[]
["Sum of exported","Eexp;el;t ",null,"kWh",{"$f":"SUM(E200:E202)","v":39.371497588788785},{"$f":"SUM(F200:F202)","v":53.614589964059824},124.89077173614706,192.50948699811235,224.77432036620252,236.46425977246588,253.61456154154962,233.38010975882275,232.22632091672841,163.33171322659345,91.568866379638848,71.953367647305242,{"$f":"SUM(E204:P204)","v":1917.6998658964146},null,"INFO",null,"Sum of exported to check if correct"]
[]
["Step A weighting factor ","fPnren;exp;el;stepA,t",null,null,{"$f":"IF(E$204>0,(E$200*E138+E153*E$201+E$202*E140)/E$204,0)","v":1.1966527196652723},{"$f":"IF(F$204>0,(F$200*F138+F153*F$201+F$202*F140)/F$204,0)","v":1.0514705882352942},0.84164509950344579,0.67529139486655387,0.34701472958709145,0.21990638268140911,0.25629443201095953,0.33421871332825226,0.55979873205938324,0.79592626215613327,0.70792079207920799,0.84615384615384637,null,null,"(8)"]
[null,"fPren;exp;el;stepA,t",null,null,{"$f":"IF(E$204>0,(E$200*E139+E154*E$201+E$202*E141)/E$204,0)","v":0.41422594142259417},{"$f":"IF(F$204>0,(F$200*F139+F154*F$201+F$202*F141)/F$204,0)","v":0.48529411764705882},0.58800589534796366,0.669437778736652,0.8301326498524727,0.89235351896714254,0.8745411871275024,0.83639643403512132,0.72597264864225997,0.610385745797697,0.65346534653465338,0.58579881656804733,null,null,"(8)"]
["Weighted exported energy"]
["Exp. For non EPB uses","EPnren;exp;el;used;nePus;t;A",null,"kWh",{"$f":"+E28*E206","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E209:P209)","v":0},null,"(24)"]
[null,"EPren;exp;el;used;nePus;t;A",null,"kWh",{"$f":"+E28*E207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,"(24)"]
["Grid exp. temp. exp. energy","EPnren;exp;el;tmp;A",null,"kWh",{"$f":"+E42*E206","v":0},0,8.146840918236375,22.926139106938773,16.508565394640605,10.895238820331587,13.693005449644224,16.190342383237002,27.413475817349511,19.644081326019517,0,0,135.41768921639758,null,"(25)"]
[null,"EPren;exp;el;tmp;A",null,"kWh",{"$f":"+E42*E207","v":0},0,5.6916989016050161,22.727408871824093,39.491981082827273,44.211562132763156,46.723985173283616,40.517015041726033,35.551051668871288,15.064796578280161,0,0,249.97949945118063,null,"(25)"]
["Grid exp. electricity","EPnren;exp;el;grid;t;A",null,"kWh",{"$f":"+E36*E206","v":0},0,25.325129645046125,71.267801957924576,51.318242625449656,33.868752122186834,42.565841376172742,50.329020042031658,85.217059724544612,61.065253554376504,0,0,420.95710104773269,null,"(26)"]
[null,"EPren;exp;el;grid;t;A",null,"kWh",{"$f":"+E36*E207","v":0},0,17.693117372778854,70.650032564956078,122.76409357933302,137.4353021078289,145.2453771863731,125.95049652499229,110.51338814245592,46.830167699381455,0,0,777.0819751780997,null,"(26)"]
["Step A weighted exported","EPnren;exp;el;t;A",null,"kWh",{"$f":"+E213+E211+E209","v":0},{"$f":"+F213+F211+F209","v":0},33.471970563282497,94.193941064863353,67.826808020090255,44.763990942518419,56.258846825816967,66.519362425268667,112.63053554189412,80.709334880396028,0,0,556.3747902641303,null,"(23)"]
[null,"EPren;exp;el;t;A",null,"kWh",{"$f":"+E214+E212+E210","v":0},{"$f":"+F214+F212+F210","v":0},23.384816274383869,93.377441436780174,162.2560746621603,181.64686424059207,191.96936235965671,166.46751156671831,146.06443981132722,61.894964277661614,0,0,1027.0614746292802,null,"(23)"]
["STEP A balance"]
["Step A EP;nren","Epnren;A",null,"kWh",{"$f":"+E133-E215","v":3636.7874747474752},2735.0580303030306,1706.5280294367176,833.02828115735883,52.17319197990976,35.236009057481596,43.741153174183033,53.480637574731347,87.369464458105881,1060.4017762307153,2260.0053636363637,2849.3430303030304,{"$f":"SUM(E218:P218)","v":15353.152442059107},null,"INFO",null,"Weighted delivered - weighted exported"]
["Step A EP;ren","Epren;A",null,"kWh",{"$f":"+E134-E216","v":118.73272727272726},134.30939393939394,205.94851705894945,241.95589189655314,253.7439253378397,287.35313575940791,280.53063764034329,264.53248843328169,204.10222685533947,185.9383690556717,174.54539393939396,148.39939393939392,{"$f":"SUM(E219:P219)","v":2500.0921011282953},null,"INFO",null,"Result if Kexp is set to 0 (e.g. calculation is stopped at step A)"]
["Step A EP;tot","Eptot;A",null,"kWh",{"$f":"+E218+E219","v":3755.5202020202023},{"$f":"+F218+F219","v":2869.3674242424245},1912.476546495667,1074.9841730539119,305.91711731774944,322.58914481688953,324.2717908145263,318.01312600801305,291.47169131344538,1246.340145286387,2434.5507575757574,2997.7424242424245,17853.2445431874,null,"INFO",null,"For information only"]
["RER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q219/Q220","v":0.14003572824427046},null,"INFO"]
["Take into account (or not) exported energy in the energy performance"]
["Weighting factors for exported energy"]
["Exported for non EPBD uses ","fPnren;exp;el,t",null,null,{"$f":"+Method_input!G80","v":2.2999999999999998},{"$f":"+Method_input!H80","v":2.2999999999999998},{"$f":"+Method_input!I80","v":2.2999999999999998},{"$f":"+Method_input!J80","v":2.2999999999999998},{"$f":"+Method_input!K80","v":2.2999999999999998},{"$f":"+Method_input!L80","v":2.2999999999999998},{"$f":"+Method_input!M80","v":2.2999999999999998},{"$f":"+Method_input!N80","v":2.2999999999999998},{"$f":"+Method_input!O80","v":2.2999999999999998},{"$f":"+Method_input!P80","v":2.2999999999999998},{"$f":"+Method_input!Q80","v":2.2999999999999998},{"$f":"+Method_input!R80","v":2.2999999999999998},null,null,"Input",null,"Copy of weighting factor (input data)"]
["Exported for non EPBD uses ","fPren;exp;el,t",null,null,{"$f":"+Method_input!G96","v":0.2},{"$f":"+Method_input!H96","v":0.2},{"$f":"+Method_input!I96","v":0.2},{"$f":"+Method_input!J96","v":0.2},{"$f":"+Method_input!K96","v":0.2},{"$f":"+Method_input!L96","v":0.2},{"$f":"+Method_input!M96","v":0.2},{"$f":"+Method_input!N96","v":0.2},{"$f":"+Method_input!O96","v":0.2},{"$f":"+Method_input!P96","v":0.2},{"$f":"+Method_input!Q96","v":0.2},{"$f":"+Method_input!R96","v":0.2},null,null,"Input",null,"Copy of weighting factor (input data)"]
["Temporary exported ","fPnren;exp;el,t",null,null,{"$f":"+Method_input!G79","v":2.2999999999999998},{"$f":"+Method_input!H79","v":2.2999999999999998},{"$f":"+Method_input!I79","v":2.2999999999999998},{"$f":"+Method_input!J79","v":2.2999999999999998},{"$f":"+Method_input!K79","v":2.2999999999999998},{"$f":"+Method_input!L79","v":2.2999999999999998},{"$f":"+Method_input!M79","v":2.2999999999999998},{"$f":"+Method_input!N79","v":2.2999999999999998},{"$f":"+Method_input!O79","v":2.2999999999999998},{"$f":"+Method_input!P79","v":2.2999999999999998},{"$f":"+Method_input!Q79","v":2.2999999999999998},{"$f":"+Method_input!R79","v":2.2999999999999998},null,null,"Input",null,"Copy of weighting factor (input data)"]
["Temporary exported ","fPren;exp;el,t",null,null,{"$f":"+Method_input!G95","v":0.2},{"$f":"+Method_input!H95","v":0.2},{"$f":"+Method_input!I95","v":0.2},{"$f":"+Method_input!J95","v":0.2},{"$f":"+Method_input!K95","v":0.2},{"$f":"+Method_input!L95","v":0.2},{"$f":"+Method_input!M95","v":0.2},{"$f":"+Method_input!N95","v":0.2},{"$f":"+Method_input!O95","v":0.2},{"$f":"+Method_input!P95","v":0.2},{"$f":"+Method_input!Q95","v":0.2},{"$f":"+Method_input!R95","v":0.2},null,null,"Input",null,"Copy of weighting factor (input data)"]
["Grid exported ","fPnren;exp;el,t",null,null,{"$f":"+Method_input!G78","v":2.2999999999999998},{"$f":"+Method_input!H78","v":2.2999999999999998},{"$f":"+Method_input!I78","v":2.2999999999999998},{"$f":"+Method_input!J78","v":2.2999999999999998},{"$f":"+Method_input!K78","v":2.2999999999999998},{"$f":"+Method_input!L78","v":2.2999999999999998},{"$f":"+Method_input!M78","v":2.2999999999999998},{"$f":"+Method_input!N78","v":2.2999999999999998},{"$f":"+Method_input!O78","v":2.2999999999999998},{"$f":"+Method_input!P78","v":2.2999999999999998},{"$f":"+Method_input!Q78","v":2.2999999999999998},{"$f":"+Method_input!R78","v":2.2999999999999998},null,null,"Input",null,"Copy of weighting factor (input data)"]
["Grid exported ","fPren;exp;el,t",null,null,{"$f":"+Method_input!G94","v":0.2},{"$f":"+Method_input!H94","v":0.2},{"$f":"+Method_input!I94","v":0.2},{"$f":"+Method_input!J94","v":0.2},{"$f":"+Method_input!K94","v":0.2},{"$f":"+Method_input!L94","v":0.2},{"$f":"+Method_input!M94","v":0.2},{"$f":"+Method_input!N94","v":0.2},{"$f":"+Method_input!O94","v":0.2},{"$f":"+Method_input!P94","v":0.2},{"$f":"+Method_input!Q94","v":0.2},{"$f":"+Method_input!R94","v":0.2},null,null,"Input",null,"Copy of weighting factor (input data)"]
[]
["Exp. For non EPB uses","EPren;exp;el;used;nePus;t;AB",null,"kWh",{"$f":"+E29*(E224-E206)","v":0},0,57.998332467020553,226.62469529877296,381.72661189332968,423.42241598388847,448.61106659409643,391.2483432024369,350.12548177412316,152.51763481657366,0,0,{"$f":"SUM(E231:P231)","v":2432.2745820302416},null,"(28)"]
[null,"EPnren;exp;el;used;nePus;t;AB",null,"kWh",{"$f":"+E29*(E225-E207)","v":0},0,-15.430876880444474,-65.480168709507439,-123.16447293055855,-140.93500276873061,-148.06763075792512,-126.66162412083088,-105.82478613167355,-41.61435821705556,0,0,-767.17892051672629,null,"(28)"]
["Grid exp. temp. exp. Energy","EPren;exp;el;tmp;AB",null,"kWh",{"$f":"+E42*(E226-E206)","v":0},0,14.116383952910098,55.158848124949941,92.909557728988958,103.05802156805431,109.18876099011591,95.227079791062621,85.218066144084318,37.121713695557311,0,0,591.99843199572342,null,"(29)"]
[null,"EPnren;exp;el;tmp;AB",null,"kWh",{"$f":"+E42*(E227-E207)","v":0},0,-3.7557663041140179,-15.937409982094639,-29.977361680772528,-34.30258296855569,-36.038614178521868,-30.828543548308673,-25.757004541790089,-10.128640489447394,0,0,-186.72592369360493,null,"(29)"]
["Grid exp. electricity","EPren;exp;el;grid;t;AB",null,"kWh",{"$f":"+E36*(E228-E206)","v":0},{"$f":"+F36*(F228-F206)","v":0},43.881948514110448,171.46584717382305,288.81705416434073,320.36439441583411,339.42230560398053,296.02126341137432,264.90741563003883,115.39592112101633,0,0,1840.2761500345182,null,"(30)"]
[null,"EPnren;exp;el;grid;t;AB",null,"kWh",{"$f":"+E36*(E229-E207)","v":0},{"$f":"+F36*(F229-F207)","v":0},-11.675110576330455,-49.54275872741281,-93.187111249786028,-106.63241980017492,-112.02901657940326,-95.833080572522206,-80.067781589883452,-31.485717727608165,0,0,-580.45299682312134,null,"(30)"]
["Weighted exp. inclusion","EPren;exp;el;t;AB",null,"kWh",{"$f":"+E231+E233+E235","v":0},{"$f":"+F231+F233+F235","v":0},115.99666493404111,453.24939059754593,763.45322378665935,846.84483196777694,897.22213318819286,782.4966864048738,700.25096354824632,305.03526963314732,0,0,4864.5491640604832,null,"(27)"]
[null,"EPnren;exp;el;t;AB",null,"kWh",{"$f":"+E232+E234+E236","v":0},{"$f":"+F232+F234+F236","v":0},-30.861753760888945,-130.96033741901488,-246.32894586111709,-281.87000553746122,-296.13526151585023,-253.32324824166176,-211.6495722633471,-83.228716434111121,0,0,-1534.3578410334526,null,"(27)"]
["The above equations may also be broken in the following way"]
["STEP B \"cost\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These equations are 19-20-21 rearranged"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"with the three positive and 3 negative"]
["STEP B \"benefit\"",null,null,null,"TO BE COMPLETED ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"terms together"]
[null,null,null,null,"This is not a calculation in the standard"]
["Weighted exp. inclusion","EPren;exp;el;t;AB",null,null,"This is an equivalent calculation for demonstration purpose"]
[null,"EPnren;exp;el;t;AB"]
["Including the exported energy into the energy performance"]
["Exported energy factor","kexp",null,null,{"$f":"+Method_input!G58","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"Input",null,"Copied here for clarity"]
["Weighted exported","EPren;exp;el;t",null,"kWh",{"$f":"+E215+$E$247*E237","v":0},{"$f":"+F215+$E$247*F237","v":0},149.46863549732359,547.44333166240926,831.28003180674955,891.60882291029532,953.48098001400979,849.01604883014249,812.88149909014044,385.74460451354332,0,0,5420.9239543246131,null,"(20)"]
[null,"EPnren;exp;el;t",null,"kWh",{"$f":"+E216+$E$247*E238","v":0},{"$f":"+F216+$E$247*F238","v":0},-7.4769374865050757,-37.582895982234703,-84.07287119895679,-100.22314129686916,-104.16589915619352,-86.855736674943444,-65.585132452019877,-21.333752156449506,0,0,-507.29636640417243,null,"(20)"]
["FINAL CALCULATION RESULT  (Weighted energy performance)"]
["Weighted EP","EPnren ",null,"kWh",{"$f":"+E133-E248","v":3636.7874747474752},2735.0580303030306,1590.5313645026763,379.77889055981291,-711.28003180674955,-811.60882291029532,-853.48098001400979,-729.01604883014249,-612.88149909014044,755.36650659756799,2260.0053636363637,2849.3430303030304,{"$f":"SUM(E251:P251)","v":10488.60327799862},null,"(2)",null,"Method output"]
[null,"EPren",null,"kWh",{"$f":"+E134-E249","v":118.73272727272726},134.30939393939394,236.81027081983839,372.91622931556799,500.07287119895682,569.22314129686913,576.66589915619352,517.8557366749435,415.75179911868656,269.16708548978283,174.54539393939396,148.39939393939392,{"$f":"SUM(E252:P252)","v":4034.4499421617479},null,"(2)",null,"Method output"]
[null,"EPtot ",null,"kWh",{"$f":"+E251+E252","v":3755.5202020202023},{"$f":"+F251+F252","v":2869.3674242424245},1827.3416353225148,752.6951198753809,-211.20716060779273,-242.38568161342619,-276.81508085781627,-211.16031215519899,-197.12969997145387,1024.5335920873508,2434.5507575757574,2997.7424242424245,14523.053220160367,null,"(2)",null,"Method output"]
["Renewable energy ratio","RER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q252/Q253","v":0.27779626508296984},null,"(17)",null,"Result with perimeter = ALL - Filter to be added"]
[]
["Electricity available for use outside the building","Eexp;el;avl,t",null,"kWh",{"$f":"+E27*(1-$E$247)","v":0},{"$f":"+F27*(1-$E$247)","v":0},{"$f":"+G27*(1-$E$247)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E256:P256)","v":0},null,"(21)",null,"Method output"]
["Weighted electricity available for use outside the building","EPnren;exp;el;avl,t",null,"kWh",{"$f":"+E215*(1-$E$247)","v":0},{"$f":"+F215*(1-$E$247)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E257:P257)","v":0},null,"(22)",null,"Method output"]
["Weighted electricity available for use outside the building","EPren;exp;el;avl,t",null,"kWh",{"$f":"+E216*(1-$E$247)","v":0},{"$f":"+F216*(1-$E$247)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"(22)",null,"Method output"]

{"sheet":"Method_output","index":9,"n_rows":40,"n_cols":21,"rows_kept":40,"cut":false,"hidden":false,"merged":[[0,0,0,23]]}
["THIS IS A MANDATORY SHEET\nOutput of one step calculation shall be indicated here.\nEach cell in the column value shall be a reference to a single cell in the \"Method_calculation\" sheet.\nThe macro will take the calculation step results and fill the values table in the \"Output_series\" sheet."]
[]
[]
["Name","Symbol","Software name","Unit",null,null,null,null,null,"VALUE",null,null,null,null,null,null,null,"Range","Intended destination","Varying","Notes"]
["Time step",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"TOT"]
["Total yearly output data"]
["Weighted energy performance","Ewe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0...∞","M1-4","Yes"]
["Non renewable primary energy","EPnren",null,"kWh",{"$f":"+Method_calculation!E251","v":3636.7874747474752},{"$f":"+Method_calculation!F251","v":2735.0580303030306},{"$f":"+Method_calculation!G251","v":1590.5313645026763},{"$f":"+Method_calculation!H251","v":379.77889055981291},{"$f":"+Method_calculation!I251","v":-711.28003180674955},{"$f":"+Method_calculation!J251","v":-811.60882291029532},{"$f":"+Method_calculation!K251","v":-853.48098001400979},{"$f":"+Method_calculation!L251","v":-729.01604883014249},{"$f":"+Method_calculation!M251","v":-612.88149909014044},{"$f":"+Method_calculation!N251","v":755.36650659756799},{"$f":"+Method_calculation!O251","v":2260.0053636363637},{"$f":"+Method_calculation!P251","v":2849.3430303030304},{"$f":"+Method_calculation!Q251","v":10488.60327799862},"-∞...∞","M1-4","Yes","Non renewable primary energy weighting"]
["Renewable primary energy","EPren",null,"kWh",{"$f":"+Method_calculation!E252","v":118.73272727272726},{"$f":"+Method_calculation!F252","v":134.30939393939394},{"$f":"+Method_calculation!G252","v":236.81027081983839},{"$f":"+Method_calculation!H252","v":372.91622931556799},{"$f":"+Method_calculation!I252","v":500.07287119895682},{"$f":"+Method_calculation!J252","v":569.22314129686913},{"$f":"+Method_calculation!K252","v":576.66589915619352},{"$f":"+Method_calculation!L252","v":517.8557366749435},{"$f":"+Method_calculation!M252","v":415.75179911868656},{"$f":"+Method_calculation!N252","v":269.16708548978283},{"$f":"+Method_calculation!O252","v":174.54539393939396},{"$f":"+Method_calculation!P252","v":148.39939393939392},{"$f":"+Method_calculation!Q252","v":4034.4499421617479},"-∞...∞","M1-4","Yes","Renewable primary energy weighting"]
["Total primary energy","EPtot",null,"kWh",{"$f":"+Method_calculation!E253","v":3755.5202020202023},{"$f":"+Method_calculation!F253","v":2869.3674242424245},{"$f":"+Method_calculation!G253","v":1827.3416353225148},{"$f":"+Method_calculation!H253","v":752.6951198753809},{"$f":"+Method_calculation!I253","v":-211.20716060779273},{"$f":"+Method_calculation!J253","v":-242.38568161342619},{"$f":"+Method_calculation!K253","v":-276.81508085781627},{"$f":"+Method_calculation!L253","v":-211.16031215519899},{"$f":"+Method_calculation!M253","v":-197.12969997145387},{"$f":"+Method_calculation!N253","v":1024.5335920873508},{"$f":"+Method_calculation!O253","v":2434.5507575757574},{"$f":"+Method_calculation!P253","v":2997.7424242424245},{"$f":"+Method_calculation!Q253","v":14523.053220160367},"-∞...∞","M1-4","Yes","Total primary energy weighting"]
["RER","RER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Method_calculation!Q254","v":0.27779626508296984},"-∞...∞","M1-4","Yes","RER \n(EXAMPLE, RER including all perimeters,\n filter will be added)"]
["Electricity available for use outside the building","Eexp;el;avl,t",null,"kWh",{"$f":"+Method_calculation!E256","v":0},{"$f":"+Method_calculation!F256","v":0},{"$f":"+Method_calculation!G256","v":0},{"$f":"+Method_calculation!H256","v":0},{"$f":"+Method_calculation!I256","v":0},{"$f":"+Method_calculation!J256","v":0},{"$f":"+Method_calculation!K256","v":0},{"$f":"+Method_calculation!L256","v":0},{"$f":"+Method_calculation!M256","v":0},{"$f":"+Method_calculation!N256","v":0},{"$f":"+Method_calculation!O256","v":0},{"$f":"+Method_calculation!P256","v":0},{"$f":"SUM(E12:P12)","v":0},"0...∞","M1-4","Yes","To be added in the standard"]
["Weighted electricity available for use outside the building","EPnren;exp;el;avl,t",null,"kWh",{"$f":"+Method_calculation!E257","v":0},{"$f":"+Method_calculation!F257","v":0},{"$f":"+Method_calculation!G257","v":0},{"$f":"+Method_calculation!H257","v":0},{"$f":"+Method_calculation!I257","v":0},{"$f":"+Method_calculation!J257","v":0},{"$f":"+Method_calculation!K257","v":0},{"$f":"+Method_calculation!L257","v":0},{"$f":"+Method_calculation!M257","v":0},{"$f":"+Method_calculation!N257","v":0},{"$f":"+Method_calculation!O257","v":0},{"$f":"+Method_calculation!P257","v":0},{"$f":"SUM(E13:P13)","v":0},"-∞...∞","M1-4","Yes","To be added in the standard"]
["Weighted electricity available for use outside the building","EPren;exp;el;avl,t",null,"kWh",{"$f":"+Method_calculation!E258","v":0},{"$f":"+Method_calculation!F258","v":0},{"$f":"+Method_calculation!G258","v":0},{"$f":"+Method_calculation!H258","v":0},{"$f":"+Method_calculation!I258","v":0},{"$f":"+Method_calculation!J258","v":0},{"$f":"+Method_calculation!K258","v":0},{"$f":"+Method_calculation!L258","v":0},{"$f":"+Method_calculation!M258","v":0},{"$f":"+Method_calculation!N258","v":0},{"$f":"+Method_calculation!O258","v":0},{"$f":"+Method_calculation!P258","v":0},0,"-∞...∞","M1-4","Yes","To be added in the standard"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"To be added here: weighting by CO2 or cost"]
[]
[]
["Yearly output data per service or per building zone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annex E calculation"]
["Weighted energy performance per service","Ewe;X"]
["Non renewable primary energy","Epnren;X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["Renewable primary energy","EPren;X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["Total primary energy","EPtot;X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["RER","RER;X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
[]
[]
["Weighted energy performance per zone ","Ewe;z,i"]
["Non renewable primary energy","Epnren;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["Renewable primary energy","EPren;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["Total primary energy","EPtot;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["RER","RER;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
[]
[]
["Weighted energy performance per service and zone","Ewe;X;z,i"]
["Non renewable primary energy","Epnren;X;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["Renewable primary energy","EPren;X;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["Total primary energy","EPtot;X;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
["RER","RER;X;z,i",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TO be added"]
[]
["OTHER RESULTS MIGHT BE THE UNWEIGHTED DELIVERED ENERGY BY ENERGY CARRIER AND BY SERVICE"]

{"sheet":"Fmatch","index":10,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This is a possible default matching factor function."]
[null,"Perfect match is assumed when production and use are strongly unbalanced"]
[null,"Minimum match is assumed when production and use are the same value"]
[null,"Matching is relative: it is the quota of the minimum of the two."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"n",1,"<-- factor controlling \"sharpness\" of the correlation"]
[null,"k",1,"<-- factor controlling the minimum value at 1 (1-K/2)"]
[]
[null,"The example in the calculattion is with k=1 and n=1"]
[]
[null,null,"used","prod","prod/used","fmatch"]
[null,null,null,null,"x","fmatch"]
[null,null,100,0,{"$f":"IF(C32>0,D32/C32,0)","v":0},{"$f":"IF(E32>0,(E32^$C$25+1/(E32^$C$25)-$C$26)/(E32^$C$25+1/(E32^$C$25)),1)","v":1}]
[null,null,100,10,{"$f":"IF(C33>0,D33/C33,0)","v":0.1},0.90099009900990101]
[null,null,100,20,0.2,0.80769230769230771]
[null,null,100,40,0.4,0.65517241379310343]
[null,null,100,60,0.6,0.55882352941176472]
[null,null,100,80,0.8,0.51219512195121952]
[null,null,100,100,1,0.5]
[null,null,100,150,1.5,0.53846153846153844]
[null,null,100,200,2,0.6]
[null,null,100,300,3,0.70000000000000007]
[null,null,100,400,{"$f":"IF(C42>0,D42/C42,0)","v":4},0.76470588235294112]
[null,null,100,500,5,0.80769230769230771]

{"sheet":"History","index":11,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Date","Version scope","Changes, notes"]
[]
[null,"2012-07-04","Issued for discussion in CTL"]
[null,"2012-08-24","Issued for comments in TC 371","Improved readability"]
[null,"2013-02-24","Issued for OA TR","Completed example according to DTR "]
[null,"2015-05-13","Prepared for II Penq","Aligned to ISO DIS 52001-1"]