{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Home","Front","Report","LCA","EE_WWTP","Input","Economic evaluation","Plant description","RES_WWTP","Anaerobic_Digestion","UpGrading","UCA","MsgBox","Result","Results and Discussion","AnaerobicDigestion","UpDateAnaerobicDigestion","Feedstock_Database","AD+Composting","AD+HTC","AD+Gasification","Foglio2","Composting","Gasification","HTC","HTC+Gasification"],"not_rendered":{"charts":1,"images":26,"macros":1,"external_links":0,"defined_names":12,"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":"Home","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,3,9]]}
["INCREASED RENEWABLE ENERGY AND ENERGY EFFICIENCY BY INTEGRATIUNG, COMBINING AND EMPOWERING URBAN WASTEWATER AND ORGANIC WASTE MANAGEMENT SYSTEMS"]

{"sheet":"Front","index":1,"n_rows":27,"n_cols":1,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,0,26,9],[0,0,0,9],[8,0,8,9],[1,0,3,6],[5,0,7,6],[16,0,16,9],[21,0,21,9]]}
["1. Information about WWTP and Substrate"]
["Click -WWTP- to insert information about WWTP (Location, Address …)"]
[]
[]
[]
["Click -Substrate- to insert information about available substrates"]
[]
[]
["2. Treatment processes"]
[]
[]
[]
[]
[]
[]
[]
["3. Urban Compatibility Assessment"]
[]
[]
[]
[]
["4. Economic parameters"]
[]
[]
[]
[]
["5. Life Cycle Assessment"]

{"sheet":"Report","index":2,"n_rows":262,"n_cols":13,"rows_kept":262,"cut":false,"hidden":false,"merged":[[154,1,154,2],[155,1,155,2],[156,1,156,2],[152,9,152,11],[131,10,131,11],[134,8,134,9],[128,1,128,5],[129,1,129,5],[130,1,130,5],[131,8,131,9],[136,6,136,7],[137,6,137,7],[138,6,138,7],[134,6,134,7],[131,6,131,7],[156,3,156,5],[144,10,144,11],[154,9,154,11],[129,8,129,9],[154,3,154,5],[151,6,151,8],[134,10,134,11],[135,8,135,9],[152,1,152,2],[218,1,218,5],[163,1,163,2],[161,9,161,11],[162,3,162,5],[162,6,162,8],[162,1,162,2],[155,9,155,11],[159,9,159,11],[156,9,156,11],[169,1,169,3],[155,3,155,5],[162,9,162,11],[193,9,193,10],[212,7,212,8],[213,7,213,8],[205,7,205,8],[206,7,206,8],[183,1,183,7],[170,1,170,11],[157,3,157,5],[157,6,157,8],[158,3,158,5],[158,6,158,8],[160,3,160,5],[184,8,184,9],[188,9,188,10],[189,9,189,10],[190,9,190,10],[160,1,160,2],[143,10,143,11],[153,6,153,8],[156,6,156,8],[151,3,151,5],[152,3,152,5],[152,6,152,8],[144,1,144,5],[145,1,145,5],[155,6,155,8],[157,1,157,2],[161,1,161,2],[145,10,145,11],[146,8,146,9],[177,1,177,5],[176,1,176,5],[175,1,175,5],[174,1,174,5],[160,6,160,8],[160,9,160,11],[57,9,57,10],[48,4,48,5],[133,10,133,11],[146,10,146,11],[147,8,147,9],[147,10,147,11],[143,6,143,7],[144,6,144,7],[151,9,151,11],[138,10,138,11],[139,8,139,9],[139,10,139,11],[140,8,140,9],[140,10,140,11],[137,1,137,5],[138,1,138,5],[139,1,139,5],[140,1,140,5],[128,6,128,7],[129,6,129,7],[128,10,128,11],[129,10,129,11],[106,1,106,7],[108,9,108,11],[48,7,48,9],[47,4,47,5],[33,1,33,3],[33,4,33,5],[33,7,33,9],[33,10,33,11],[186,1,186,3],[173,6,173,7],[172,6,172,7],[171,6,171,7],[173,1,173,5],[172,1,172,5],[171,1,171,5],[47,10,47,11],[48,10,48,11],[60,1,60,5],[61,1,61,5],[64,1,64,5],[34,4,34,5],[35,4,35,5],[38,1,38,3],[119,1,119,11],[56,5,56,6],[56,9,56,10],[55,9,55,10],[56,1,56,2],[5,1,5,8],[12,1,12,3],[49,4,49,5],[50,4,50,5],[45,7,45,9],[42,7,42,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[34,7,34,9],[35,7,35,9],[34,10,34,11],[35,10,35,11],[28,1,28,2],[24,1,24,2],[13,1,13,3],[38,4,38,5],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[47,7,47,9],[73,6,73,7],[74,6,74,7],[65,1,65,5],[75,6,75,7],[34,1,34,3],[35,1,35,3],[0,1,3,7],[25,1,25,2],[26,1,26,2],[27,1,27,2],[16,1,16,3],[10,4,10,11],[11,4,11,11],[12,4,12,11],[13,4,13,11],[14,4,14,11],[15,4,15,11],[16,4,16,11],[21,1,21,2],[15,1,15,3],[14,1,14,3],[11,1,11,3],[55,1,55,2],[55,5,55,6],[77,1,77,3],[77,4,77,11],[78,1,78,2],[10,1,10,3],[7,1,7,11],[22,1,22,2],[23,1,23,2],[73,1,73,5],[75,1,75,5],[71,1,71,11],[70,4,70,11],[70,1,70,3],[46,1,46,3],[42,1,42,5],[43,1,43,3],[44,1,44,3],[45,1,45,3],[43,4,43,5],[44,4,44,5],[45,4,45,5],[43,7,43,9],[44,7,44,9],[69,1,69,4],[74,1,74,5],[115,1,115,5],[115,6,115,8],[115,9,115,11],[123,1,123,5],[108,1,108,4],[108,6,108,8],[109,1,109,4],[109,6,109,8],[110,1,110,4],[110,6,110,8],[111,1,111,4],[111,6,111,8],[112,1,112,4],[112,6,112,8],[111,9,111,11],[112,9,112,11],[121,1,121,5],[114,1,114,5],[114,6,114,8],[114,9,114,11],[84,1,84,4],[85,1,85,4],[86,1,86,4],[87,1,87,4],[80,1,80,7],[83,1,83,4],[91,1,91,4],[109,9,109,11],[110,9,110,11],[126,1,126,5],[92,1,92,4],[93,1,93,4],[94,1,94,4],[87,5,87,11],[101,1,101,4],[102,1,102,4],[103,1,103,4],[104,1,104,4],[99,1,99,4],[100,1,100,4],[96,1,96,7],[98,6,98,8],[99,6,99,8],[100,6,100,8],[101,6,101,8],[102,6,102,8],[103,6,103,8],[104,6,104,8],[124,10,124,11],[124,1,124,5],[125,10,125,11],[124,6,124,7],[125,1,125,5],[144,8,144,9],[135,10,135,11],[145,8,145,9],[153,9,153,11],[146,1,146,5],[147,1,147,5],[137,8,137,9],[153,1,153,2],[153,3,153,5],[137,10,137,11],[138,8,138,9],[140,6,140,7],[135,6,135,7],[136,8,136,9],[146,6,146,7],[147,6,147,7],[143,8,143,9],[182,8,182,9],[183,8,183,9],[131,1,131,5],[136,10,136,11],[133,6,133,7],[163,3,163,5],[163,6,163,8],[163,9,163,11],[132,1,132,5],[133,1,133,5],[134,1,134,5],[135,1,135,5],[136,1,136,5],[159,3,159,5],[159,6,159,8],[154,6,154,8],[149,1,149,6],[143,1,143,5],[145,6,145,7],[161,3,161,5],[161,6,161,8],[158,1,158,2],[159,1,159,2],[139,6,139,7],[127,8,127,9],[128,8,128,9],[126,8,126,9],[125,6,125,7],[130,10,130,11],[132,8,132,9],[132,10,132,11],[133,8,133,9],[130,8,130,9],[126,6,126,7],[234,1,234,4],[233,1,233,4],[235,1,235,4],[235,5,235,11],[241,7,241,9],[246,7,246,9],[239,1,239,6],[240,1,240,6],[241,1,241,6],[246,1,246,6],[242,1,242,6],[242,7,242,9],[243,1,243,6],[243,7,243,9],[244,1,244,6],[245,1,245,6],[244,7,244,9],[245,7,245,9],[239,7,239,9],[240,7,240,9],[238,1,238,5],[236,1,236,4],[236,5,236,11],[222,1,222,4],[223,1,223,4],[224,1,224,4],[225,1,225,4],[223,5,223,11],[225,5,225,11],[226,5,226,11],[232,1,232,4],[231,1,231,4],[260,1,260,4],[157,9,157,11],[158,9,158,11],[127,1,127,5],[226,1,226,4],[230,1,230,4],[184,1,184,7],[179,1,179,2],[181,1,181,7],[182,1,182,7],[200,6,200,7],[211,7,211,8],[256,9,256,11],[251,6,251,8],[252,6,252,8],[191,9,191,10],[192,9,192,10],[174,6,174,7],[175,6,175,7],[176,6,176,7],[177,6,177,7],[204,7,204,8],[197,6,197,7],[198,6,198,7],[261,6,261,8],[261,9,261,11],[250,1,250,4],[250,6,250,8],[250,9,250,11],[251,1,251,4],[252,1,252,4],[253,1,253,4],[254,1,254,4],[255,1,255,4],[256,1,256,4],[251,9,251,11],[252,9,252,11],[253,9,253,11],[254,9,254,11],[255,9,255,11],[260,9,260,11],[253,6,253,8],[257,9,257,11],[258,9,258,11],[259,9,259,11],[258,1,258,4],[259,1,259,4],[260,6,260,8],[257,6,257,8],[258,6,258,8],[259,6,259,8],[254,6,254,8],[255,6,255,8],[256,6,256,8],[257,1,257,4],[64,7,64,8],[65,7,65,8],[214,7,214,8],[215,7,215,8],[216,7,216,8],[181,8,181,9],[199,6,199,7],[130,6,130,7],[132,6,132,7],[127,6,127,7],[207,7,207,8],[123,8,123,11],[124,8,124,9],[125,8,125,9],[126,10,126,11],[127,10,127,11],[248,1,248,7]]}
[null,"INCREASED RENEWABLE ENERGY AND ENERGY EFFICIENCY BY INTEGRATING, COMBINING AND EMPOWERING URBAN WASTEWATER AND ORGANIC WASTE MANAGEMENT SYSTEMS."]
[]
[]
[]
[]
[null,"Useful information about this tool"]
[]
[null,"Input data"]
[null," _WWTP_ description"]
[]
[null,"Name of WWTP/operator",null,null,{"$f":"+'Plant description'!C2","v":""}]
[null,"Address of WWTP",null,null,{"$f":"+'Plant description'!C3","v":""}]
[null,"Contact person",null,null,{"$f":"+'Plant description'!C5","v":""}]
[null,"Country",null,null,{"$f":"+'Plant description'!C1","v":0}]
[null,"Year of commissioning\nof the last expansion stage",null,null,{"$f":"+'Plant description'!C6","v":""}]
[null,"Treatment capacity",null,null,{"$f":"+'Plant description'!C8","v":""}]
[null,"Connected population",null,null,{"$f":"+'Plant description'!C9","v":"50000"}]
[]
[null,"_Substrate_ analyzed"]
[]
[null,null,null,"Tons","Total Solid (%)","C feed (% solid)","H feed (% solid)","O feed (% solid)","N feed (% solid)","Ash feed (% solid)","VM feed (% solid)","FC feed (% solid)","Incomes price [€/t]"]
[null,"Primary Sludge",null,{"$f":"+Feedstock_Database!F5","v":0},{"$f":"+Feedstock_Database!G5","v":0},{"$f":"+Feedstock_Database!H5","v":0},{"$f":"+Feedstock_Database!I5","v":0},{"$f":"+Feedstock_Database!J5","v":0},{"$f":"+Feedstock_Database!K5","v":0},{"$f":"+Feedstock_Database!L5","v":0},{"$f":"+Feedstock_Database!M5","v":0},{"$f":"+Feedstock_Database!N5","v":0},{"$f":"+'Economic evaluation'!D47","v":"0"}]
[null,"Secondary Sludge",null,{"$f":"+Feedstock_Database!F7","v":0},{"$f":"+Feedstock_Database!G7","v":0},{"$f":"+Feedstock_Database!H7","v":0},{"$f":"+Feedstock_Database!I7","v":0},{"$f":"+Feedstock_Database!J7","v":0},{"$f":"+Feedstock_Database!K7","v":0},{"$f":"+Feedstock_Database!L7","v":0},{"$f":"+Feedstock_Database!M7","v":0},{"$f":"+Feedstock_Database!N7","v":0},{"$f":"+'Economic evaluation'!D48","v":"0"}]
[null,"Organic fraction MSW",null,{"$f":"+Feedstock_Database!F9","v":0},{"$f":"+Feedstock_Database!G9","v":0},{"$f":"+Feedstock_Database!H9","v":0},{"$f":"+Feedstock_Database!I9","v":0},{"$f":"+Feedstock_Database!J9","v":0},{"$f":"+Feedstock_Database!K9","v":0},{"$f":"+Feedstock_Database!L9","v":0},{"$f":"+Feedstock_Database!M9","v":0},{"$f":"+Feedstock_Database!N9","v":0},{"$f":"+'Economic evaluation'!D49","v":"0"}]
[null,"Digestate",null,{"$f":"+Feedstock_Database!F11","v":0},{"$f":"+Feedstock_Database!G11","v":0},{"$f":"+Feedstock_Database!H11","v":0},{"$f":"+Feedstock_Database!I11","v":0},{"$f":"+Feedstock_Database!J11","v":0},{"$f":"+Feedstock_Database!K11","v":0},{"$f":"+Feedstock_Database!L11","v":0},{"$f":"+Feedstock_Database!M11","v":0},{"$f":"+Feedstock_Database!N11","v":0},{"$f":"+'Economic evaluation'!D50","v":"0"}]
[null,"Food industry waste",null,{"$f":"+Feedstock_Database!F13","v":0},{"$f":"+Feedstock_Database!G13","v":0},{"$f":"+Feedstock_Database!H13","v":0},{"$f":"+Feedstock_Database!I13","v":0},{"$f":"+Feedstock_Database!J13","v":0},{"$f":"+Feedstock_Database!K13","v":0},{"$f":"+Feedstock_Database!L13","v":0},{"$f":"+Feedstock_Database!M13","v":0},{"$f":"+Feedstock_Database!N13","v":0},{"$f":"+'Economic evaluation'!D51","v":"0"}]
[null,"Animal blood",null,{"$f":"+Feedstock_Database!F15","v":0},{"$f":"+Feedstock_Database!G15","v":0},{"$f":"+Feedstock_Database!H15","v":0},{"$f":"+Feedstock_Database!I15","v":0},{"$f":"+Feedstock_Database!J15","v":0},{"$f":"+Feedstock_Database!K15","v":0},{"$f":"+Feedstock_Database!L15","v":0},{"$f":"+Feedstock_Database!M15","v":0},{"$f":"+Feedstock_Database!N15","v":0},{"$f":"+'Economic evaluation'!D52","v":"0"}]
[null,"Animal fat",null,{"$f":"+Feedstock_Database!F17","v":0},{"$f":"+Feedstock_Database!G17","v":0},{"$f":"+Feedstock_Database!H17","v":0},{"$f":"+Feedstock_Database!I17","v":0},{"$f":"+Feedstock_Database!J17","v":0},{"$f":"+Feedstock_Database!K17","v":0},{"$f":"+Feedstock_Database!L17","v":0},{"$f":"+Feedstock_Database!M17","v":0},{"$f":"+Feedstock_Database!N17","v":0},{"$f":"+'Economic evaluation'!D53","v":"0"}]
[null,"Other substrate",null,{"$f":"+Feedstock_Database!F19","v":0},{"$f":"+Feedstock_Database!G19","v":0},{"$f":"+Feedstock_Database!H19","v":0},{"$f":"+Feedstock_Database!I19","v":0},{"$f":"+Feedstock_Database!J19","v":0},{"$f":"+Feedstock_Database!K19","v":0},{"$f":"+Feedstock_Database!L19","v":0},{"$f":"+Feedstock_Database!M19","v":0},{"$f":"+Feedstock_Database!N19","v":0},{"$f":"+'Economic evaluation'!D54","v":"0"}]
[]
[null,"Wastewater Treatment Plant_EE/RES_ Modify Parameters"]
[]
[null,"WWTP Properties_Energy Efficiency"]
[null,"Qww Daily average of wastewater flow [m3/d]",null,null,{"$f":"+EE_WWTP!D23","v":0},null,null,"Ambient air temperature [°C]",null,null,{"$f":"+EE_WWTP!D55","v":0}]
[null,"CODconc Daily average of COD inflow concentration [mg/l]",null,null,{"$f":"+EE_WWTP!D26","v":0},null,null,"Building surface [m2]",null,null,{"$f":"+EE_WWTP!D56","v":0}]
[null,"Digestion tower temperature [°C]",null,null,{"$f":"+EE_WWTP!D47","v":0},null,null,"Building heat demand [kWh/(y*m2)] (depending on the age of the building)",null,null,{"$f":"+EE_WWTP!D57","v":0}]
[]
[]
[null,"ECel,tot Total electric energy consumption [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!E103=0,EE_WWTP!C103,EE_WWTP!E103)","v":0}]
[]
[]
[]
[null,"Inflow pumping station and mechanical pre-treatment",null,null,null,null,null,"Sludge treatment"]
[null,"Pumping station [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C88=0,\"NA\",EE_WWTP!C88)","v":"NA"},null,null,"Thickening [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C97=0,\"NA\",EE_WWTP!C97)","v":"NA"}]
[null,"Screen [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C89=0,\"NA\",EE_WWTP!C89)","v":"NA"},null,null,"Digestion [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C98=0,\"NA\",EE_WWTP!C98)","v":"NA"}]
[null,"Sand trap and primary clarifier [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C90=0,\"NA\",EE_WWTP!C90)","v":"NA"},null,null,"Dewatering [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C99=0,\"NA\",EE_WWTP!C99)","v":"NA"}]
[null,"Mechanical-biological treatment",null,null,null,null,null,"Infrastructure"]
[null,"Aeration [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C92=0,\"NA\",EE_WWTP!C92)","v":"NA"},null,null,"Heating [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C101=0,\"NA\",EE_WWTP!C101)","v":"NA"}]
[null,"Stirrers [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C93=0,\"NA\",EE_WWTP!C93)","v":"NA"},null,null,"Misc. infrastructure [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C102=0,\"NA\",EE_WWTP!C102)","v":"NA"}]
[null,"Return sludge pumps [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C94=0,\"NA\",EE_WWTP!C94)","v":"NA"}]
[null,"Miscellanious (sec. clarifier) [kWh/d]",null,null,{"$f":"+IF(EE_WWTP!C95=0,\"NA\",EE_WWTP!C95)","v":"NA"}]
[]
[null,"WWTP Properties_Renewable Energy Sources"]
[null,"Solar power"]
[null,"Photovoltaics",null,null,null,"Solar thermal ",null,null,null,"Hybrid collectors"]
[null,"Area for solar energy [m2]",null,{"$f":"+IF(RES_WWTP!M3=0,\"NA\",RES_WWTP!M3)","v":"NA"},null,"Area for solar energy [m2]",null,{"$f":"+IF(RES_WWTP!M4=0,\"NA\",RES_WWTP!M4)","v":"NA"},null,"Area for solar energy [m2]",null,{"$f":"+IF(RES_WWTP!M5=0,\"NA\",RES_WWTP!M5)","v":"NA"}]
[null,"Electrical efficiency (%)",null,{"$f":"+IF(RES_WWTP!N3=0,\"NA\",RES_WWTP!N3)","v":"NA"},null,"Thermal efficiency (%)",null,{"$f":"+IF(RES_WWTP!O4=0,\"NA\",RES_WWTP!O4)","v":"NA"},null,"Electrical efficiency (%)",null,{"$f":"+IF(RES_WWTP!N5=0,\"NA\",RES_WWTP!N5)","v":"NA"}]
[null,null,null,null,null,null,null,null,null,"Thermal efficiency (%)",null,{"$f":"+IF(RES_WWTP!O5=0,\"NA\",RES_WWTP!O5)","v":"NA"}]
[]
[null,"Hydro power"]
[null,"Usable height [m]",null,null,null,null,{"$f":"+IF(RES_WWTP!F22=0,\"NA\",RES_WWTP!F22)","v":"NA"}]
[null,"Turbine and generator efficiency (%)",null,null,null,null,{"$f":"+IF(RES_WWTP!F23=0,\"NA\",RES_WWTP!F23)","v":"NA"}]
[]
[null,"Energy from biogas"]
[null,"Digester gas fed into the grid (%)",null,null,null,null,{"$f":"+LCA!J40","v":"0"},"Status quo"]
[null,"Digester gas fed into the grid (%)",null,null,null,null,{"$f":"+LCA!K40","v":"100"},"Future situation"]
[null,"Anaerobic Digestion_ Modify Parameters"]
[]
[null,null,null,null,null,"Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat","Other substrate"]
[null,"Specific production of biogas [m3/kgVS]",null,null,null,{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!D15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!Z15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AS15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!E15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!AA15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AT15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!F15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!AB15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AU15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!G15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!AC15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AV15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!H15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!AD15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AW15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!I15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!AE15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AX15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!J15,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!AF15,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AY15,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Type of hydrolysis",null,null,{"$f":"+IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",\"You have chosen to use: Thermo-chemical hydrolysis (65°C) for secondary sludge.\",IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",\"You have chosen to use: Thermo-pressure hydrolysis (165°C) for secondary sludge.\",\"No hydrolysis.\"))","v":"No hydrolysis."}]
[null,{"$f":"+IF(OR(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!B25=\"Thermo-pressure\"),\"Pay attention that choosing this technology you will have an increase of non biodegradable COD!\",\"\")","v":""}]
[]
[null,"LHV Biogas [MJ/m3]",null,null,null,null,{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!C47,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!Y47,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AR47,0)))","v":{"$error":"#DIV/0!"}}]
[null,"CHP Electric Yield % (Gas engine)",null,null,null,null,{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!C56,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!Y56,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AR56,0)))","v":{"$error":"#DIV/0!"}}]
[null,"CHP Thermal Yield % (Gas engine)",null,null,null,null,{"$f":"+IF(Anaerobic_Digestion!$D$10=\"Wet\",Anaerobic_Digestion!C67,IF(Anaerobic_Digestion!$D$10=\"Semy-Dry\",Anaerobic_Digestion!Y67,IF(Anaerobic_Digestion!$D$10=\"Dry\",Anaerobic_Digestion!AR67,0)))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Biogas upgrading process",null,null,{"$f":"+IF(UpGrading!F2=\"Membrane\",\"You have chosen to use Membrane.\",IF(UpGrading!F2=\"PWA\",\"You have chosen to use PWA.\", IF(UpGrading!F2=\"PSA\",\"You have chosen to use PSA.\",\"No biogas upgrading.\")))","v":"No biogas upgrading."}]
[null,"Power to Gas",null,{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",\"You have chosen to use PtG.\",\"You haven't chosen to use PtG.\")","v":"You haven't chosen to use PtG."}]
[]
[null,"Urban Compatibility Assessment_Modify Parameters"]
[null,"Status quo"]
[null,null,null,null,null,"Type 1 a","Type 1b","Type 1c","Type 2a","Type 2b","Type 3","Type 4"]
[null,"Gross development area [ha]",null,null,null,{"$f":"+UCA!D2","v":"3333"},{"$f":"+UCA!E2","v":""},{"$f":"+UCA!F2","v":""},{"$f":"+UCA!G2","v":""},{"$f":"+UCA!H2","v":""},{"$f":"+UCA!I2","v":""},"NA"]
[null,"Specific thermal energy demand [MWh/(ha*y)]",null,null,null,{"$f":"+UCA!D3","v":"333"},{"$f":"+UCA!E3","v":"0"},{"$f":"+UCA!F3","v":"0"},{"$f":"+UCA!G3","v":"0"},{"$f":"+UCA!H3","v":"0"},"NA","NA"]
[null,"Heat demand [MWh/y]",null,null,null,"NA","NA","NA","NA","NA",{"$f":"+UCA!I4","v":""},{"$f":"+UCA!J4","v":""}]
[null,"Settlement specific grid length (internal) [m/ha]",null,null,null,{"$f":"+UCA!D9","v":"0"},{"$f":"+UCA!E9","v":"0"},{"$f":"+UCA!F9","v":"0"},{"$f":"+UCA!G9","v":"0"},{"$f":"+UCA!H9","v":"0"},{"$f":"+UCA!I9","v":"0"},"NA"]
[null,"Grid length (external) [m]",null,null,null,{"$f":"+UCA!G11","v":""}]
[]
[null,"Future situation"]
[null,null,null,null,null,"Type 1 a","Type 1b","Type 1c","Type 2a","Type 2b","Type 3","Type 4"]
[null,"Degree of connection (%)",null,null,null,{"$f":"+UCA!D19","v":""},{"$f":"+UCA!E19","v":""},{"$f":"+UCA!F19","v":""},{"$f":"+UCA!G19","v":""},{"$f":"+UCA!H19","v":""},{"$f":"+UCA!I19","v":""},"NA"]
[null,"Degree of densification (%)",null,null,null,{"$f":"+UCA!D21","v":""},{"$f":"+UCA!E21","v":""},{"$f":"+UCA!F21","v":""},{"$f":"+UCA!G21","v":""},{"$f":"+UCA!H21","v":""},{"$f":"+UCA!I21","v":""},"NA"]
[null,"Degree of energy savings (%)",null,null,null,{"$f":"+UCA!D24","v":""},{"$f":"+UCA!E24","v":""},{"$f":"+UCA!F24","v":""},{"$f":"+UCA!G24","v":""},{"$f":"+UCA!H24","v":""},{"$f":"+UCA!I24","v":""},{"$f":"+UCA!J24","v":""}]
[null,"Share of solar thermal energy provision (%)",null,null,null,{"$f":"+UCA!D26","v":""},{"$f":"+UCA!E26","v":""},{"$f":"+UCA!F26","v":""},{"$f":"+UCA!G26","v":""},{"$f":"+UCA!H26","v":""},{"$f":"+UCA!I26","v":""},{"$f":"+UCA!J26","v":""}]
[]
[null,"Economic parameters_Modify Parameters"]
[]
[null,null,null,null,null,null,{"$f":"+'Plant description'!C1","v":0}]
[null,"Price of electricity",null,null,null,"€/kWh",{"$f":"+'Economic evaluation'!D69","v":"0"}]
[null,"CNG price for cars",null,null,null,"€/Nm3",{"$f":"+'Economic evaluation'!D68","v":"0"}]
[null,"Selling price of electricity",null,null,null,"€/kWh",{"$f":"+'Economic evaluation'!D66","v":"0"}]
[null,"Selling price for biomethane with subsidy",null,null,null,"€/Nm3",{"$f":"+'Economic evaluation'!D65","v":"0"}]
[null,"Selling price for heat",null,null,null,"€/GJ",{"$f":"+'Economic evaluation'!D67","v":"0"}]
[null,"Disposal price sludge",null,null,null,"€/t",{"$f":"+'Economic evaluation'!D46","v":"0"}]
[]
[null,"Lyfe Cycle Assessment_Modify Parameters"]
[null,null,null,null,null,null,"Status quo",null,null,"Future situation"]
[null,"Acetic acid",null,null,null,"kg/y",{"$f":"+IF(Input!C68=0,\"NA\",Input!C68)","v":"NA"},null,null,{"$f":"+IF(Input!E68=0,\"NA\",Input!E68)","v":"NA"}]
[null,"Methanol",null,null,null,"kg/y",{"$f":"+IF(Input!C69=0,\"NA\",Input!C69)","v":"NA"},null,null,{"$f":"+IF(Input!E69=0,\"NA\",Input!E69)","v":"NA"}]
[null,"Ferric chloride",null,null,null,"kg/y",{"$f":"+IF(Input!C70=0,\"NA\",Input!C70)","v":"NA"},null,null,{"$f":"+IF(Input!E70=0,\"NA\",Input!E70)","v":"NA"}]
[null,"Polyaluminiumchlorid",null,null,null,"kg/y",{"$f":"+IF(Input!C71=0,\"NA\",Input!C71)","v":"NA"},null,null,{"$f":"+IF(Input!E71=0,\"NA\",Input!E71)","v":"NA"}]
[null,"Polymer",null,null,null,"kg/y",{"$f":"+IF(Input!C72=0,\"NA\",Input!C72)","v":"NA"},null,null,{"$f":"+IF(Input!E72=0,\"NA\",Input!E72)","v":"NA"}]
[]
[null,"Offgas treatment (From biogas Upgrading)",null,null,null,null,{"$f":"+LCA!J52","v":""},null,null,{"$f":"+LCA!K52","v":""}]
[null,"Sludge Use",null,null,null,null,{"$f":"+LCA!J57","v":"Co-Inceneration"},null,null,{"$f":"+LCA!K57","v":"Co-Inceneration"}]
[]
[]
[]
[null,"Results"]
[]
[null,"WWTP Properties_Energy Efficiency"]
[]
[null,"Electric energy consumption",null,null,null,null,null,null,"Standard range"]
[null,"WWTP total [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C158","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F158","v":20},null,{"$f":"+EE_WWTP!G158","v":50}]
[null,"1) inflow pumping station and  mechanical pre-treatment [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C159","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F159","v":2.5},null,{"$f":"+EE_WWTP!G159","v":5.5}]
[null,"1.1 pumping stations [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C160","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F160","v":1.5},null,{"$f":"+EE_WWTP!G160","v":3.5}]
[null,"1.2 screening [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C161","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F161","v":0.5},null,{"$f":"+EE_WWTP!G161","v":1}]
[null,"1.3 sand trap and primary clarifier [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C162","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F162","v":0.5},null,{"$f":"+EE_WWTP!G162","v":1}]
[null,"2) mechanical-biological treatment [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C163","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F163","v":14.5},null,{"$f":"+EE_WWTP!G163","v":33}]
[null,"2.1 aeration [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C164","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F164","v":11.5},null,{"$f":"+EE_WWTP!G164","v":22}]
[null,"2.2 stirrers [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C165","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F165","v":1.5},null,{"$f":"+EE_WWTP!G165","v":4.5}]
[null,"2.3 return sludge pumps [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C166","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F166","v":1},null,{"$f":"+EE_WWTP!G166","v":4.5}]
[null,"2.4 miscellanious (sec. clarifier) [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C167","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F167","v":0.5},null,{"$f":"+EE_WWTP!G167","v":2}]
[null,"3) sludge treatment [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C168","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F168","v":2},null,{"$f":"+EE_WWTP!G168","v":7}]
[null,"3.1 thickening [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C169","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F169","v":0.5},null,{"$f":"+EE_WWTP!G169","v":1}]
[null,"3.2 digestion [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C170","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F170","v":1},null,{"$f":"+EE_WWTP!G170","v":2.5}]
[null,"3.3 dewatering [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C171","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F171","v":0.5},null,{"$f":"+EE_WWTP!G171","v":3.5}]
[null,"4) infrastructure [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C172","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F172","v":1},null,{"$f":"+EE_WWTP!G172","v":4.5}]
[null,"4.1 heating [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C173","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F173","v":0},null,{"$f":"+EE_WWTP!G173","v":2.5}]
[null,"4.2 misc. Infrastructure [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C174","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F174","v":1},null,{"$f":"+EE_WWTP!G174","v":2}]
[]
[null,"Thermal energy comsumption"]
[null,"WWTP total [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C208","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F208","v":0},null,{"$f":"+EE_WWTP!G208","v":30}]
[null,"sludge heating [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C209","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F209","v":8},null,{"$f":"+EE_WWTP!G209","v":12}]
[null,"transmission loss, digester tower heating [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C210","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F210","v":0},null,{"$f":"+EE_WWTP!G210","v":4}]
[null,"generation, storage and distrivution loss [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C211","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F211","v":0},null,{"$f":"+EE_WWTP!G211","v":2}]
[null,"heat for buildings [kWh/PE120/y]",null,null,null,null,{"$f":"+EE_WWTP!C212","v":{"$error":"#DIV/0!"}},null,{"$f":"+EE_WWTP!F212","v":0},null,{"$f":"+EE_WWTP!G212","v":2}]
[]
[null,"WWTP Properties_Renewable Energy Sources"]
[]
[null,null,null,"energy content (feed-in to gas grid) [kWh/month]",null,null,"utilisable electric energy [kWh/month]",null,null,"utilisable thermal energy [kWh/month]"]
[null,{"$f":"+RES_WWTP!M21","v":"January"},null,{"$f":"+RES_WWTP!N21","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O21","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P21","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M22","v":"February"},null,{"$f":"+RES_WWTP!N22","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O22","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P22","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M23","v":"March"},null,{"$f":"+RES_WWTP!N23","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O23","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P23","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M24","v":"April"},null,{"$f":"+RES_WWTP!N24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O24","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P24","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M25","v":"May"},null,{"$f":"+RES_WWTP!N25","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O25","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P25","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M26","v":"June"},null,{"$f":"+RES_WWTP!N26","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O26","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P26","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M27","v":"July"},null,{"$f":"+RES_WWTP!N27","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O27","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P27","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M28","v":"August"},null,{"$f":"+RES_WWTP!N28","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O28","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P28","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M29","v":"September"},null,{"$f":"+RES_WWTP!N29","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O29","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P29","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M30","v":"October"},null,{"$f":"+RES_WWTP!N30","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O30","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P30","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M31","v":"November"},null,{"$f":"+RES_WWTP!N31","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O31","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P31","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+RES_WWTP!M32","v":"December"},null,{"$f":"+RES_WWTP!N32","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!O32","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+RES_WWTP!P32","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[null,"Anaerobic Digestion"]
[null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),\"Type of Anaerobic Digestion: Wet\",IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),\"Type of Anaerobic Digestion: Semy-Dry\",IF(AND(Anaerobic_Digestion!D10=\"Dry\"),\"Type of Anaerobic Digestion: Dry\",\"Attention: out of the intervals of anaerobic digestion. Try with other values of dry substance!\")))","v":{"$error":"#DIV/0!"}}]
[null,"Engine power [kWele]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!C49,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!Y49,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AR49,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Power for the grid [kWhele/y]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!C60,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!Y60,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AR60,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Energy available for heating [kWhth/y]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!C71,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!Y71,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AR71,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Biogas production [Nm3/year]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!L24,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AH24,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!BA24,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Digestate mass [t/year]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!C37,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!Y37,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AR37,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Solid fraction after separator [t/year]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!F34,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AB34,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AU34,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Water fraction after separator [t/year]",null,null,null,null,{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!F33,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AB33,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AU33,0)))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Power to Gas"]
[]
[null,"PEM-Elektrolyzer_Energy consumption [kWh/Nm3]",null,null,null,null,null,null,{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D3,\"NA\")","v":"NA"}]
[null,"Electrolyzer_Installed Power [kW]",null,null,null,null,null,null,{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D14,\"NA\")","v":"NA"}]
[null,"Total Methane [Nm3/year]",null,null,null,null,null,null,{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D18,\"NA\")","v":"NA"}]
[null,"Electric energy consuption of the hydrolyser [MWh/y]",null,null,null,null,null,null,{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D3*UpDateAnaerobicDigestion!D12/1000,\"NA\")","v":"NA"}]
[]
[null,"Biogas UpGrading"]
[]
[null,"Amount of clean biomethane [Nm3/year]",null,null,null,null,null,null,null,{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C21,IF(UpGrading!C6=\"PWA\",UpGrading!C21,IF(UpGrading!C6=\"Membrane\",UpGrading!C21,\"NA\")))","v":"NA"}]
[null,"Total amount of ouput gas [Nm3/year]",null,null,null,null,null,null,null,{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C22,IF(UpGrading!C6=\"PWA\",UpGrading!C22,IF(UpGrading!C6=\"Membrane\",UpGrading!C22,\"NA\")))","v":"NA"}]
[null,"Total electricity consumption for biogas upgrading [kWh/year]",null,null,null,null,null,null,null,{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C23,IF(UpGrading!C6=\"PWA\",UpGrading!C23,IF(UpGrading!C6=\"Membrane\",UpGrading!C23,\"NA\")))","v":"NA"}]
[null,"Electricity from bioemthane [kWh/year]",null,null,null,null,null,null,null,{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C24,IF(UpGrading!C6=\"PWA\",UpGrading!C24,IF(UpGrading!C6=\"Membrane\",UpGrading!C24,\"NA\")))","v":"NA"}]
[null,"Thermal energy from biomethane [kWh/year]",null,null,null,null,null,null,null,{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C25,IF(UpGrading!C6=\"PWA\",UpGrading!C25,IF(UpGrading!C6=\"Membrane\",UpGrading!C25,\"NA\")))","v":"NA"}]
[null,"Thermal energy from biomethane [GJ/year]",null,null,null,null,null,null,null,{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C26,IF(UpGrading!C6=\"PWA\",UpGrading!C26,IF(UpGrading!C6=\"Membrane\",UpGrading!C26,\"NA\")))","v":"NA"}]
[]
[null,"Anaerobic Digestion and Composting"]
[]
[null,"Compost mass [t/year]",null,null,null,null,{"$f":"+'AD+Composting'!F201","v":926.10528353358177}]
[null,"Final compost moisture (%)",null,null,null,null,{"$f":"+'AD+Composting'!F202","v":45}]
[null,"Final compost temperature [°C]",null,null,null,null,{"$f":"+'AD+Composting'!F203","v":30}]
[null,"Addition of coformulant [t ar/year]",null,null,null,null,{"$f":"+'AD+Composting'!F204","v":2013.2723555077864}]
[]
[null,"Anaerobic Digestion and HTC"]
[]
[null,"Hydrochar mass [t/year]",null,null,null,null,null,{"$f":"+'AD+HTC'!G208","v":891.35376600199015}]
[null,"Hydrochar carbon content (%C solid)",null,null,null,null,null,{"$f":"+'AD+HTC'!G209","v":57.795520273557258}]
[null,"LHV - Hydrochar Lower Heating Value [MJ/t]",null,null,null,null,null,{"$f":"+'AD+HTC'!G210","v":24325.333199141165}]
[null,"Input Power [kW]",null,null,null,null,null,{"$f":"+'AD+HTC'!G211","v":752.86379709401785}]
[]
[null,"Anaerobic Digestion and Gasification"]
[]
[null,"Engine power [kWele]",null,null,null,null,null,{"$f":"+'AD+Gasification'!G223","v":"NA"}]
[null,"Power for the grid [kWhele/y]",null,null,null,null,null,{"$f":"+'AD+Gasification'!G224","v":"NA"}]
[null,"Energy available for heating [kWhth/y]",null,null,null,null,null,{"$f":"+'AD+Gasification'!G225","v":"NA"}]
[null,"Syngas production [Nm3/year]",null,null,null,null,null,{"$f":"+'AD+Gasification'!G226","v":"NA"}]
[null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",null,null,null,null,null,{"$f":"+'AD+Gasification'!G227","v":"NA"}]
[null,"η cold (%)",null,null,null,null,null,{"$f":"+'AD+Gasification'!G228","v":"NA"}]
[]
[null,"Urban Compatibility Assessment"]
[]
[null,"Status quo"]
[null,null,null,null,null,"Type 1 a","Type 1b","Type 1c","Type 2a","Type 2b","Type 3","Type 4"]
[null,"Heat demand [MWh/y]",null,null,null,{"$f":"+UCA!D4","v":1109889},{"$f":"+UCA!E4","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F4","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G4","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H4","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I4","v":""},{"$f":"+UCA!J4","v":""}]
[null,"Current heat demand [MWh/y]",null,null,null,{"$f":"+UCA!D6","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E185","v":0},{"$f":"+UCA!F185","v":0},{"$f":"+UCA!G185","v":0},{"$f":"+UCA!H185","v":0},"NA","NA"]
[null,"Calculated grid length (internal) [m]",null,null,null,{"$f":"+UCA!D10","v":0},{"$f":"+UCA!E10","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F10","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G10","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H10","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I10","v":{"$error":"#VALUE!"}},"NA"]
[null,"Total grid length [m]",null,null,null,{"$f":"+UCA!D13","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E191","v":0},{"$f":"+UCA!F191","v":0},{"$f":"+UCA!G191","v":0},{"$f":"+UCA!H191","v":0},{"$f":"+UCA!I191","v":0},"NA"]
[null,"Occupancy density [MWh/m]",null,null,null,{"$f":"+UCA!D15","v":{"$error":"#VALUE!"}}]
[]
[null,"Future situation"]
[null,null,null,null,null,"Type 1 a","Type 1b","Type 1c","Type 2a","Type 2b","Type 3","Type 4"]
[null,"Adapted heat demand [MWh/y]",null,null,null,{"$f":"+UCA!D20","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E20","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F20","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G20","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H20","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I20","v":{"$error":"#VALUE!"}},{"$f":"+UCA!J20","v":""}]
[null,"Potential [MWh/y]",null,null,null,{"$f":"+UCA!D22","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E22","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F22","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G22","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H22","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I22","v":{"$error":"#VALUE!"}},{"$f":"+UCA!J22","v":{"$error":"#VALUE!"}}]
[null,"Interim heat demand 1 [MWh/y]",null,null,null,{"$f":"+UCA!D23","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E23","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F23","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G23","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H23","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I23","v":{"$error":"#VALUE!"}},{"$f":"+UCA!J23","v":{"$error":"#VALUE!"}}]
[null,"Interim heat demand 2 [MWh/y]",null,null,null,{"$f":"+UCA!D25","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E25","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F25","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G25","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H25","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I25","v":{"$error":"#VALUE!"}},{"$f":"+UCA!J25","v":{"$error":"#VALUE!"}}]
[null,"Interim heat demand 3 [MWh/y]",null,null,null,{"$f":"+UCA!D27","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E27","v":{"$error":"#VALUE!"}},{"$f":"+UCA!F27","v":{"$error":"#VALUE!"}},{"$f":"+UCA!G27","v":{"$error":"#VALUE!"}},{"$f":"+UCA!H27","v":{"$error":"#VALUE!"}},{"$f":"+UCA!I27","v":{"$error":"#VALUE!"}},{"$f":"+UCA!J27","v":{"$error":"#VALUE!"}}]
[null,"Future heat demand [MWh/y]",null,null,null,{"$f":"+UCA!D29","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E28","v":0},{"$f":"+UCA!F28","v":0},{"$f":"+UCA!G28","v":0},{"$f":"+UCA!H28","v":0},{"$f":"+UCA!I28","v":0},{"$f":"+UCA!J28","v":0}]
[null,"Occupancy density [MWh/m]",null,null,null,{"$f":"+UCA!D31","v":{"$error":"#VALUE!"}},{"$f":"+UCA!E29","v":0},{"$f":"+UCA!F29","v":0},{"$f":"+UCA!G29","v":0},{"$f":"+UCA!H29","v":0},{"$f":"+UCA!I29","v":0},{"$f":"+UCA!J29","v":0}]
[]
[null,"Economic evaluation"]
[null,"Total operating costs [€/year]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D110","v":{"$error":"#VALUE!"}}]
[null,"Total investment cost [€]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D113","v":{"$error":"#VALUE!"}}]
[null,"Incomes - external waste processing [€/year]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D117","v":{"$error":"#DIV/0!"}}]
[null,"Incomes biogas utilisation in CHP (heat) [€/year]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D118","v":{"$error":"#VALUE!"}}]
[null,"Incomes biogas utilisation in CHP (electricity) [€/year]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D119","v":{"$error":"#DIV/0!"}}]
[null,"Incomes biomethane selling into the grid [€/year]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D120","v":{"$error":"#DIV/0!"}}]
[null,"Incomes biomethane selling CNG [€/year]",null,null,null,null,null,{"$f":"+'Economic evaluation'!D121","v":{"$error":"#DIV/0!"}}]
[null,"Benefit (return) of project [year]",null,null,null,null,null,{"$f":"+_xlfn.CEILING.MATH('Economic evaluation'!D122,1,1)","v":{"$error":"#NAME?"}}]
[]
[null,"Lyfe Cycle Assessment_Modify Parameters"]
[null,null,null,null,null,null,"Status quo",null,null,"Future situation"]
[null,{"$f":"+LCA!C81","v":"Carbon footprint elec. Energy"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D81/1000","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+LCA!E81/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C82","v":"Carbon footprint th. Energy"},null,null,null,{"$f":"+F251","v":"Tons CO2-eq"},{"$f":"+LCA!D82/1000","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+LCA!E82/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C83","v":"Carbon footprint N20 aerobic treatment"},null,null,null,{"$f":"+F252","v":"Tons CO2-eq"},{"$f":"+LCA!D83/1000","v":0},null,null,{"$f":"+LCA!E83/1000","v":0}]
[null,{"$f":"+LCA!C84","v":"Carbon footprint sludge handling"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D84/1000","v":0},null,null,{"$f":"+LCA!E84/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C85","v":"Sum carbon footprint chemicals"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D85/1000","v":0},null,null,{"$f":"+LCA!E85/1000","v":0}]
[null,{"$f":"+LCA!C86","v":"Carbon footprint CHP and flare emissions"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D86/1000","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+LCA!E86/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C87","v":"Credits for exported electricity"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D87/1000","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+LCA!E87/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C88","v":"Credits for exported heat"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D88/1000","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+LCA!E88/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C89","v":"Carbon footprint  methane slip during upgrading"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D89/1000","v":0},null,null,{"$f":"+LCA!E89/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C90","v":"Credit for injected biomethane"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D90/1000","v":0},null,null,{"$f":"+LCA!E90/1000","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+LCA!C91","v":"Carbon footprint sludge use"},null,null,null,"Tons CO2-eq",{"$f":"+LCA!D91/1000","v":0},null,null,{"$f":"+LCA!E91/1000","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sum",{"$f":"+SUM(G251:I261)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+SUM(J251:L261)","v":{"$error":"#DIV/0!"}}]

{"sheet":"LCA","index":3,"n_rows":94,"n_cols":24,"rows_kept":94,"cut":false,"hidden":false,"merged":[[1,0,1,5],[1,7,1,12],[1,14,1,25]]}
["last update by KWB: [ReneGriese] 26.09.2018 "]
["Calculations",null,null,null,null,null,null,"Data aquisition",null,null,null,null,null,null,"internal emission factor library"]
[null,"Promemoria da rivedere",null,"status quo","new situation",null,null,null,null,"status quo","new situation",null,null,null,null,null,"Global warming potential (IPCC 2013) für 100a","Cumulative energy demand of non-renewable resources (fossil + nuclear) (VDI 4600)","comments, data source (ecoinvent v3.3 /v3.4)\n"]
[]
["Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,"indirect emissions",null,"kg CO2-eq/kwh","Megajoule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity mix for EU",0.39,9.4339999999999993,"market group for electricity, medium voltage [RER]"]
[null,null,"emission factor for energy from electrical grid ",{"$f":"VLOOKUP(J7,P6:Q12,2,FALSE)","v":0.69},{"$f":"VLOOKUP(K7,P6:Q12,2,FALSE)","v":0.69},"[kg CO2-eq/kWh]",null,"FROM USER","electricity_mix","Electricity mix for CZ","Electricity mix for CZ",null,null,null,null,"Electricity mix for DE",0.627,9.8480000000000008,"market for electricity, medium voltage [DE]"]
[null,null,"net_external_elec_energy_demand",{"$f":"J8","v":{"$error":"#DIV/0!"}},{"$f":"K8","v":{"$error":"#DIV/0!"}},"[kWh]",null,"FROM OTHER TOOL:","net_external_elec_energy_demand [kWh]",{"$f":"+IF((EE_WWTP!C158*EE_WWTP!C128-(J35*J39/100)*(RES_WWTP!J23/100))<=0,0,(EE_WWTP!C158*EE_WWTP!C128-(J35*J39/100)*(RES_WWTP!J23/100)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF((EE_WWTP!C158*EE_WWTP!C128+((IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C37,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D37,IF(UpDateAnaerobicDigestion!B25=\"NO\",0))))+UpDateAnaerobicDigestion!D3*UpDateAnaerobicDigestion!D12+UpGrading!C23))-(SUM(RES_WWTP!O21:O32))<=0,0,EE_WWTP!C158*EE_WWTP!C128-(SUM(RES_WWTP!O21:O32))+((IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C37,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D37,IF(UpDateAnaerobicDigestion!B25=\"NO\",0))))+UpDateAnaerobicDigestion!D3*UpDateAnaerobicDigestion!D12+UpGrading!C23))","v":{"$error":"#DIV/0!"}},null,null,null,null,"Electricity mix for AT",0.29499999999999998,4.8579999999999997,"market for electricity, medium voltage [AT]"]
[null,null,"carbon footprint elec. Energy",{"$f":"D8*D7","v":{"$error":"#DIV/0!"}},{"$f":"E8*E7","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]",null,null,null,null,null,null,null,null,null,"Electricity mix for IT",0.38100000000000001,6.76,"market for electricity, medium voltage [IT]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity mix for HR",0.28599999999999998,6.6159999999999997,"market for electricity, medium voltage [HR]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity mix for CZ",0.69,12.193,"market for electricity, medium voltage [CZ]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity mix for SE",3.5000000000000003E-2,5.9279999999999999,"market for electricity, medium voltage [SE]"]
[null,null,"emission factor for external heat supply",{"$f":"VLOOKUP(J13,P15:Q16,2,FALSE)","v":0.23400000000000001},{"$f":"VLOOKUP(K13,P15:Q16,2,FALSE)","v":0.23400000000000001},"[kg CO2-eq/kWh]",null,"FROM USER","external heat source","Natural gas","Natural gas"]
[null,null,"net_external_th_energy_demand",{"$f":"J14","v":{"$error":"#DIV/0!"}},{"$f":"K14","v":{"$error":"#DIV/0!"}},"kWh",null,"FROM OTHER TOOL:","net_external_th_energy_demand [kWh]",{"$f":"+IF((EE_WWTP!C208*EE_WWTP!C128-((J35*J39/100)*(RES_WWTP!K23)))<=0,0,(EE_WWTP!C208*EE_WWTP!C128-((J35*J39/100)*(RES_WWTP!K23))))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(((IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C38,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D38,IF(UpDateAnaerobicDigestion!B25=\"NO\",0)))+(EE_WWTP!C112*365)))-(SUM(RES_WWTP!P21:P32))<=0,0,(-(SUM(RES_WWTP!P21:P32))+(IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C38,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D38,IF(UpDateAnaerobicDigestion!B25=\"NO\",0)))+(EE_WWTP!C112*365))))","v":{"$error":"#DIV/0!"}},{"$f":"((IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C38,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D38,IF(UpDateAnaerobicDigestion!B25=\"NO\",0)))+(EE_WWTP!C112*365)))-(SUM(RES_WWTP!P21:P32))","v":{"$error":"#DIV/0!"}},null,null,"heat supply"]
[null,null,"carbon footprint th. Energy",{"$f":"D14*D13","v":{"$error":"#DIV/0!"}},{"$f":"E14*E13","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]",null,null,null,null,null,null,null,null,null,"Natural gas",0.23400000000000001,"no data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District heating",0.123,"no data"]
[]
["WWTP",null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic biological treatment",null,"kg CO2-eq/ kg N in influent aerobic biological treatment"]
[null,null,"Nitrous oxide emission factor from aerobic biological treatment",{"$f":"Q19","v":2.5},{"$f":"Q19","v":2.5},"kg CO2/kg TN influent",null,null,null,null,null,null,null,null,null,"N2O emissions ",2.5,"no data","Assumption:  0.6% N2O-N per kg N in influent; assumption KWB according to Wicht 1996"]
[null,null,"kg TN in influent",{"$f":"J20","v":0},{"$f":"K20","v":0},"[kg TN]",null,"FROM OTHER TOOL:","kg TN in influent/year",{"$f":"+RES_WWTP!C17*M20","v":0},{"$f":"+RES_WWTP!C17*M20","v":0},null,0.05,"kg TN/m3"]
[null,null,"carbon footprint N20 aerobic treatment",{"$f":"D20*D19","v":0},{"$f":"E20*E19","v":0},"[kg CO2-eq]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sludge handling (sludge liquor)",null,"kg CO2-eq/ kg TS in digested sludge"]
[null,null,"methane emission factor from sludge liquor",{"$f":"Q23","v":1.7000000000000001E-2},{"$f":"Q23","v":1.7000000000000001E-2},"kg CO2/kg TS in digested sludge",null,null,null,{"$f":"+EE_WWTP!D27*M24*365","v":0},null,null,null,null,null,"methane emissions",1.7000000000000001E-2,"no data","Assumption: 100% saturation in digested sludge (20 mg/L , T=30°C)",null,"Annahme KWB  "]
[null,null,"kg TS in digested sludge",{"$f":"J23","v":0},{"$f":"K24","v":{"$error":"#DIV/0!"}},"[kg TS]",null,"FROM OTHER TOOL:","kg TS in digested sludge per year",{"$f":"+(EE_WWTP!D26-M25)*M26*RES_WWTP!C17*1000/1000000","v":0},{"$f":"+IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!F35*1000,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!AB35*1000,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AU35*1000)))","v":{"$error":"#DIV/0!"}},null,{"$f":"1.15/2","v":0.57499999999999996}]
[null,null,"carbon footprint sludge handling",{"$f":"D24*D23","v":0},{"$f":"E24*E23","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]",null,null,null,null,null,null,80,"mg/l COD effluent"]
[null,null,null,null,null,null,null,null,null,null,null,null,0.47699999999999998,"gTSproduct/gCODremoved","production of chemicals",null,"kg CO2-eq/kg chemical"]
[null,null,"Chemicals production",{"$f":"J27*R27+J28*R28+J29*R29+J30*R30+J31*R31","v":0},{"$f":"K27*R27+K28*R28+K29*R29+K30*R30+K31*R31","v":0},"[kg CO2-eq]",null,"FROM USER","kg CH3COOH acetico",{"$f":"+Input!C68","v":0},{"$f":"+Input!E68","v":0},null,null,null,null,"acetic acid",50.579000000000001,1.5840000000000001,"100% acetic acid","market for acetic acid, without water, in 98% solution state [GLO]",null,null,1,"kg Essigsäure"]
[null,null,"Respiration C-sources",{"$f":"Q34*J27+Q35*J28","v":0},{"$f":"Q34*K27+Q35*K28","v":0},"[kg CO2-eq]",null,"FROM USER","kg METHANOL",{"$f":"+Input!C69","v":0},{"$f":"+Input!E69","v":0},null,null,null,null,"Methanol",35.344999999999999,0.65900000000000003,"100% Methanol","market for methanol [GLO]",null,null,1,"kg Methanol"]
[null,null,"sum carbon footprint chemicals",{"$f":"D28+D27","v":0},{"$f":"E28+E27","v":0},"[kg CO2-eq]",null,"FROM USER","kg FeCl3 (100%) cloruro ferrico",{"$f":"+Input!C70","v":0},{"$f":"+Input!E70","v":0},null,null,null,null,"FeCl3",13.811999999999999,0.94899999999999995,"100% FeCl3","market for iron (III) chloride, without water, in 40% solution state [GLO]",null,null,1,"kg FeCl3 (100%)"]
[null,null,null,null,null,null,null,"FROM USER","kg PACl (100%)  Polyaluminiumchlorid",{"$f":"+Input!C71","v":0},{"$f":"+Input!E71","v":0},null,null,null,null,"Polyaluminiumchlorid",21.84,1.389,"100% PACl, 27% Al -contents","market for polyaluminium chloride [GLO]",null,null,1,"kg PACl (100%)"]
[null,"Transports of chemicals and sludge not included->to omit for simplification? ",null,null,null,null,null,"FROM USER","kg Polymer (100% AS)",{"$f":"+Input!C72","v":0},{"$f":"+Input!E72","v":0},null,null,null,null,"Polymer",61.781999999999996,2.0870000000000002,"Umrechnung (750 g Acrylonitrile für 1000g Polyacrylamid)","market for acrylonitrile [GLO]",null,null,"100% Wirksubstanz","kg Polymer (100% AS)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Respiration external carbon source",null,"kg CO2-eq/ kg chemical"]
["Biogas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acetic acid",1.47,"no data","100% conc.; calculated stoichiometrically acetic acid into CO2"]
[null,"CHP, flare",null,null,null,null,null,"FROM OTHER TOOL:","[m³] biogas produced",{"$f":"+J23*(J48/100)*(J47/100)*J46","v":0},{"$f":"+RES_WWTP!J37","v":{"$error":"#DIV/0!"}},null,null,null,null,"methanol",1.375,"no data","100% conc.; calculated stoichiometrically methanol into CO2"]
[null,null,"biogas amount CHP and flare",{"$f":"J39","v":100},{"$f":"K39","v":0},null,null,"FROM OTHER TOOL:","[%] methane content",{"$f":"+UpGrading!C5","v":60},{"$f":"+UpGrading!C5","v":60}]
[null,null,"biogas amount burned in CHP and flare",{"$f":"D36*J35/100","v":0},{"$f":"E36*K35/100","v":{"$error":"#DIV/0!"}},"[m³]",null,"FROM TOOL OR CALCLUATED","MJ/m³ in Biogas",{"$f":"+IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C47,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y47,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR47)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C47,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y47,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR47)))","v":{"$error":"#DIV/0!"}},null,null,null,null,"MJ im Biogas",30,"MJ/m³","Ref: G262"]
[null,null,"emission factor for burning biogas in CHP and flare",{"$f":"Q39","v":3.47E-3},{"$f":"Q39","v":3.47E-3},"[kg CO2-eq/MJ in biogas]",null,"FROM USER","[%] flared",0,0,null,"check for 100%",null,null,null,"kg CO2-eq/MJ"]
[null,null,"carbon footprint CHP and flare emissions",{"$f":"D37*D38*J37","v":{"$error":"#DIV/0!"}},{"$f":"E37*E38*K37","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]",null,"FROM USER","[%] into CHP how much biogas do you use into CHP?",{"$f":"100-J40","v":100},{"$f":"100-K40","v":0},null,"sliders?",null,null,"CHP emissions",3.47E-3,null,"KWB model; exhaust gases: N2O, Methane slip"]
[null,null,"credits for exported electricity",{"$f":"(-1)*J42*D7","v":{"$error":"#DIV/0!"}},{"$f":"(-1)*K42*E7","v":{"$error":"#DIV/0!"}},"[kg CO2-eq] (must be 0 or negative!)",null,"FROM USER","[%] upgraded","0","100"]
[null,null,"credits for exported heat",{"$f":"J43*Q43","v":{"$error":"#DIV/0!"}},{"$f":"K43*Q43","v":{"$error":"#DIV/0!"}},"[kg CO2-eq] (must be 0 or negative!)",null,"FROM USER","[%] Burner/boiler",0,0,null,null,null,"credits",null,"kg CO2-eq/ kWh"]
[null,null,null,null,null,null,null,"FROM OTHER TOOL:","kWh exported el. Energy",{"$f":"+IF((EE_WWTP!C158*EE_WWTP!C128-(J35*J39/100)*(RES_WWTP!J23/100))<=0,((J35*J39/100)*(RES_WWTP!J23/100)-EE_WWTP!C158*EE_WWTP!C128),0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF((EE_WWTP!C158*EE_WWTP!C128+((IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C37,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D37,IF(UpDateAnaerobicDigestion!B25=\"NO\",0))))+UpDateAnaerobicDigestion!D3*UpDateAnaerobicDigestion!D12+UpGrading!C23))-(SUM(RES_WWTP!O21:O32))<=0,((EE_WWTP!C158*EE_WWTP!C128-(SUM(RES_WWTP!O21:O32))+((IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C37,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D37,IF(UpDateAnaerobicDigestion!B25=\"NO\",0))))+UpDateAnaerobicDigestion!D3*UpDateAnaerobicDigestion!D12+UpGrading!C23)))*(-1),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,"natural gas",-0.24199999999999999,4.22,"credit for substitution of natural gas","natural gas, burned in gas motor, for storage [RoW]"]
[null,null,null,null,null,null,null,"FROM OTHER TOOL:","kWh exported th. Energy",{"$f":"++IF((EE_WWTP!C208*EE_WWTP!C128-((J35*J39/100)*(RES_WWTP!K23)))<=0,((J35*J39/100)*(RES_WWTP!K23)-EE_WWTP!C208*EE_WWTP!C128),0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF((EE_WWTP!C208*EE_WWTP!C128+(IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C38,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D38,IF(UpDateAnaerobicDigestion!B25=\"NO\",0)))+(EE_WWTP!C112*365)))-(SUM(RES_WWTP!P21:P32))<=0,(((EE_WWTP!C208*EE_WWTP!C128-(SUM(RES_WWTP!P21:P32))+(IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!C38,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",UpDateAnaerobicDigestion!D38,IF(UpDateAnaerobicDigestion!B25=\"NO\",0)))+(EE_WWTP!C112*365)))))*(-1),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,"heat",-0.20200000000000001,3.66,"credit for district heating","market for heat, district or industrial, natural gas [Europe without Switzerland]"]
[]
[]
[null,null,null,null,null,null,null,null,"biogas specific production of sludge [m3/kg VS]",0.25]
[null,null,null,null,null,null,null,null,"Volatile content of sludge (% solid)",70]
[null,null,null,null,null,null,null,null,"Total solid removal efficiency (%)",15,null,null,null,null,null,"calculating Volume into mass",null,0.72,"density_CH4 =0,72 kg/m³"]
[]
[null,"Upgrading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg CO2-eq/ kg CH4"]
[null,null,"CH4 slip upgrading technology",{"$f":"VLOOKUP(J51,P55:Q58,2,FALSE)","v":0.02},{"$f":"VLOOKUP(K51,P55:Q58,2,FALSE)","v":0.02},"[%]",null,"FROM USER","Upgrading technology","PSA","PSA",null,null,null,null,"methane",26.666599999999999,null,"IPCC GWP100 factor CH4"]
[null,null,"offgas treatment?",{"$f":"J52","v":""},{"$f":"K52","v":""},null,null,"FROM USER","offgas treatment","",""]
[null,null,"biogas upgraded",{"$f":"J40*J35","v":0},{"$f":"K40*K35","v":{"$error":"#DIV/0!"}},"[m³]",null,"FROM TOOL OR CALCLUATED","kWh exported biomethane",{"$f":"+((J35*J36/100*J40/100)-D51*(J35*J36/100*J40/100)+2/100*((J35*J36/100*J40/100)-D51*(J35*J36/100*J40/100)))*L54/L55","v":0},{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"NO\",UpGrading!C24,UpGrading!C24+(UpDateAnaerobicDigestion!D16*L54/L55))","v":{"$error":"#DIV/0!"}}]
[null,null,"methane slip",{"$f":"IF(D52=\"YES\",0,D53*J36*D51)","v":0},{"$f":"IF(E52=\"YES\",0,E53*K36*E51)","v":{"$error":"#DIV/0!"}},"[m³]",null,null,null,null,"LHV",8.5,"kcal/Nm3",null,"Upgrading technology",null,"methane slip factor [%]","reference"]
[null,null,"carbon footprint  methane slip during upgrading",{"$f":"D54*R48*Q51","v":0},{"$f":"E54*R48*Q51","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]",null,null,null,null,null,860,"kcal/kwh",null,null,"NONE",0]
[null,null,"injected biomethane",{"$f":"J53","v":0},{"$f":"K53","v":{"$error":"#DIV/0!"}},"kWh",null,null,null,null,null,null,null,null,null,"PSA",0.02,"Technische Universität Wien, I. o. C. E., Research Division Thermal Process Engineering and Simulation (2012). Biogas  to biomethane technology review."]
[null,null,"credit factor for biomethane",{"$f":"Q42","v":-0.24199999999999999},{"$f":"Q42","v":-0.24199999999999999},"[kg CO2-eq/kWh]",null,"FROM USER","sludge use","Co-Inceneration","Co-Inceneration",null,null,null,null,"PWA",0.02,"Technische Universität Wien, I. o. C. E., Research Division Thermal Process Engineering and Simulation (2012). Biogas  to biomethane technology review."]
[null,null,"credit for injected biomethane",{"$f":"D57*D56","v":0},{"$f":"E57*E56","v":{"$error":"#DIV/0!"}},"[kg CO2-eq] (must be 0 or negative!)",null,"FROM OTHER TOOL:","[t TS in digested sludge]",{"$f":"J23/1000","v":0},{"$f":"K24/1000","v":{"$error":"#DIV/0!"}},"connected with cells J/K22 divided by 1000; kg to tons",null,null,null,"membranes",5.0000000000000001E-3,"chose lowest value; Technische Universität Wien, I. o. C. E., Research Division Thermal Process Engineering and Simulation (2012). Biogas  to biomethane technology review."]
["Sludge use",null,null,null,null,null,null,"FROM OTHER TOOL:","kg N in digestate",{"$f":"+J58*1000*0.5","v":0},{"$f":"+K58*1000*0.5","v":{"$error":"#DIV/0!"}}]
[null,null,"sludge use",{"$f":"J57","v":"Co-Inceneration"},{"$f":"K57","v":"Co-Inceneration"},null,null,"FROM OTHER TOOL:","kg P in digestate]",{"$f":"+J58*1000*0.3","v":0},{"$f":"+K58*1000*0.3","v":{"$error":"#DIV/0!"}},null,null,null,"sludge use",null,"kg CO2-eq/t TS in digested sludge"]
[null,null,"emission factor for sludge use",{"$f":"VLOOKUP(D60,P61:Q79,2,FALSE)","v":-500},{"$f":"VLOOKUP(E60,P61:Q79,2,FALSE)","v":-500},"[kg CO2-eq]",null,null,null,null,null,null,null,null,null,"Mono incineration",325,"per t TS in digested sludge","! Tons"]
[null,null,"t TS sludge",{"$f":"J58","v":0},{"$error":"#DIV/0!"},"[t TS in digested sludge]",null,null,null,null,null,null,null,null,null,"Agricultural use",null,"per t TS in digested sludge"]
[null,null,"kg N in digestate",0,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,"Co-Inceneration",-500,"per t TS in digested sludge"]
[null,null,"kg P in digestate]",0,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,"Landfilling",1500,"per t TS in digested sludge"]
[null,null,"credit for agr. Use",{"$f":"IF(D60=P62,(Q78*D63+Q79*D64),0)","v":0},{"$f":"IF(E60=P62,(Q78*E63+Q79*E64),0)","v":0},"[kg CO2-eq]"]
[null,null,"carbon footprint sludge use",{"$f":"IF(D60=P62,D65,D61*D62)","v":0},{"$f":"IF(E60=Q62,E65,E61*E62)","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]
["Electrolysis",null,null,null,null,null,null,null,null,"YES"]
[null,"savings for oxygen fed into aeration/ozonation [may be added at a later date]",null,null,null,null,null,null,null,"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ/(t*km)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.66,"mass*distance: [tons*km]","transport, freight, lorry 16-32 metric ton, EURO4 [RER]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6619999999999999,"mass*distance: [tons*km]","transport, freight, lorry 16-32 metric ton, EURO5 [RER]"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6150000000000002,"mass*distance: [tons*km]","transport, freight, lorry 16-32 metric ton, EURO6 [RER]"]
[]
[]
[]
[]
["Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg CO2-eq/ kg in digested sludge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"credit for Nitrogen contents",-10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"credit for phosphorus contents",-2.37]
[null,null,null,"status quo","new situation"]
[null,null,"Carbon footprint elec. Energy",{"$f":"D9","v":{"$error":"#DIV/0!"}},{"$f":"E9","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]
[null,null,"Carbon footprint th. Energy",{"$f":"D15","v":{"$error":"#DIV/0!"}},{"$f":"E15","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]
[null,null,"Carbon footprint N20 aerobic treatment",{"$f":"D21","v":0},{"$f":"E21","v":0},"[kg CO2-eq]",null,null,null,null,null,null,null,null,"transports",null,"kg CO2-eq/(t*km)"]
[null,null,"Carbon footprint sludge handling",{"$f":"D25","v":0},{"$f":"E25","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]",null,null,null,null,null,null,null,null,null,"Transport lorry (16-32t EURO4)",0.14699999999999999]
[null,null,"Sum carbon footprint chemicals",{"$f":"D29","v":0},{"$f":"E29","v":0},"[kg CO2-eq]",null,null,null,null,null,null,null,null,null,"Transport lorry (16-32t EURO5)",0.151]
[null,null,"Carbon footprint CHP and flare emissions",{"$f":"D39","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"[kg CO2-eq]",null,null,null,null,null,null,null,null,null,"Transport lorry (16-32t EURO6)",0.15]
[null,null,"Credits for exported electricity",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"[kg CO2-eq]"]
[null,null,"Credits for exported heat",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"[kg CO2-eq]"]
[null,null,"Carbon footprint  methane slip during upgrading",{"$f":"D55","v":0},{"$f":"E55","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]
[null,null,"Credit for injected biomethane",{"$f":"D58","v":0},{"$f":"E58","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]
[null,null,"Carbon footprint sludge use",{"$f":"D66","v":0},{"$f":"E66","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]
[]
[]
[null,null,"net",{"$f":"SUM(D81:D93)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E81:E93)","v":{"$error":"#DIV/0!"}},"[kg CO2-eq]"]

{"sheet":"EE_WWTP","index":4,"n_rows":218,"n_cols":10,"rows_kept":218,"cut":false,"hidden":false,"merged":[[207,0,211,0],[118,0,124,0],[128,0,141,0],[149,0,153,0],[157,0,173,0],[181,0,185,0],[156,5,156,6],[206,5,206,6],[1,2,1,3],[27,0,43,0],[50,0,52,0],[59,0,83,0],[86,0,102,0],[189,0,196,0],[200,0,203,0]]}
[]
[null,null,"legend"]
[]
[null,null,null,"data input of the sheet"]
[null,null,null,"not necessary dat, to be cancelled "]
[null,null,null,"can be removed"]
[null,null,"*(explanation and data utilized in….)","useful for calculations in the TOOL"]
[null,null,null,"calculated"]
[null,null,null,"for RES (Franz.xls)"]
[]
[]
[null,"Wichtigsten Indirekteinleiters (Einwohnergleichwerte)",null,null,null,"EGW"]
[null,"Zweitwichtigster Indirekteinleiter (Art)"]
[null,"Zweitwichtigster Indirekteinleiter (Einwohnergleichwert)",null,null,null,"EGW"]
[null,"Drittwichtigster Indirekteinleiter (Art)"]
[null,"Drittwichtigster Indirekteinleiter (Einwohnergleichwert)",null,null,null,"EGW"]
[]
[]
[]
[null,"Operating data of the year of investigation\n(dayly average in the investigated year)"]
[]
[]
["Input parameter for EE","wastewater inflow",null,null,"m³/d","Userform"]
["Input paramter for RES (already included in Franz' xls/RES sheet)","wastewater inflow temperature",null,"xxx","°C"]
["Line can be removed",null,null,null,null,null,null,null,null,{"$f":"+(EE_WWTP!D26-80)","v":-80}]
["Input parameter for EE - we could also refer to BOD","COD inflow concentration",null,null,"mg/l","Userform"]
["(Calculated) input parameter for EE - we could also refer to BOD","COD inflow load",null,{"$f":"D23*D26*0.001","v":0},"kg/d"]
["Lines can be removed"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"V safety factor digestor",1.2]
[null,null,null,null,null,"h",4]
[null,null,null,null,null,"HRT",20]
[]
[null,null,null,null,null,"Volume","Raggio (r1)"]
["Input parameter for EE (thermal)","digestion tower surface",null,{"$f":"2*PI()*G45*G41+2*PI()*(G45^2)","v":0},"m²",{"$f":"+(Feedstock_Database!F5+Feedstock_Database!F7+Feedstock_Database!F9+Feedstock_Database!F13+Feedstock_Database!F15+Feedstock_Database!F17+Feedstock_Database!F19)*G40*G42/365","v":0},{"$f":"+SQRT(F45/(PI()*G41))","v":0}]
["Line can be removed"]
["Input parameter for EE (thermal)","digestion tower temperature",null,null,"°C","Userform"]
["Input paramter for RES (already included in Franz' xls/RES sheet)","digester gas yield",null,"xxx","m³/d"]
["Input parameter for EE (thermal) - \"heat transition coefficient\" - default value - usually between 0,3 and 1,3 W/m²*K","k-value digester tower",null,0.4,"W/m²*K","* 0.4-1.3 25°C"]
["Input paramter for RES (already included in Franz' xls/RES sheet)","CH4 content digester gas",null,"xxx","%"]
["Input paramters for digestion sheet (should already be part of digestion sheet)","digester sludge yield/stabilised sludge yield",null,"xxx","m³/d"]
[null,"DM digester sludge/stabilised sludge",null,"xxx","kg/m³"]
[null,"oDM digester sludge/stabilised sludge",null,"xxx","%"]
[]
["Input parameter for EE (thermal)","ambient air temperature",null,null,"°C",9.8000000000000007,"Userform"]
["Input parameter for EE (thermal)","building surface",null,null,"m²",3567,"Userform"]
["Input parameter for EE (thermal) - default value -  between 50  and 150 kWh/m²*a depending on the age of the building)","building heat demand",null,null,"kWh/m²*a",78888,"Userform"]
["Input paramter for RES (already included in Franz' xls/RES sheet)","effluent cool down",null,"xxx","K"]
[]
["Lines can be removed - they are already integrated in Franz' RES xls","Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas total",{"$f":"SUM(C62:C65)","v":0},"m³/d",{"$f":"SUM(E62:E65)","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"SUM(G62:G63)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(I62:I64)","v":{"$error":"#VALUE!"}},"*C201 kWh/d"]
[null,"digester gas CHP (engine?)","xxx","*m³/d",{"$f":"C62*11.1*(D50/100)","v":{"$error":"#VALUE!"}},"*C186 kWh/d",{"$f":"E62*0.4","v":{"$error":"#VALUE!"}},"*C186 kWh/d",{"$f":"E62*0.55","v":{"$error":"#VALUE!"}},"*C218 kWh/d"]
[null,"digester gas CHP (turbine?)","xxx","*m³/d",{"$f":"C63*11.1*(D50/100)","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"E63*0.4","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"E63*0.55","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"digester gas heating","xxx","*m³/d",{"$f":"C64*11.1*(D50/100)","v":{"$error":"#VALUE!"}},"kWh/d",null,null,{"$f":"E64*0.4","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"digester gas flare","xxx","*m³/d",{"$f":"C65*11.1*(D50/100)","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"natural gas total",{"$f":"SUM(C67:C69)","v":0},"*m³/d",{"$f":"SUM(E67:E69)","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"SUM(G67:G68)","v":{"$error":"#VALUE!"}},"*C151 kWh/d",{"$f":"SUM(I67:I69)","v":{"$error":"#VALUE!"}},"*C202 kWh/d"]
[null,"natural gas CHP (engine?)","xxx","*m³/d",{"$f":"C67*6","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"E67*0.4","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"E67*0.55","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"natural gas CHP (turbine?)","xxx","*m³/d",{"$f":"C68*6","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"E68*0.4","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"E68*0.55","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"natural gas heating","xxx","*m³/d",{"$f":"C69*6","v":{"$error":"#VALUE!"}},"kWh/d",null,null,{"$f":"C69*U109","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"liquide gas total",{"$f":"SUM(C71:C73)","v":0},"kg/d",null,"kWh/d",{"$f":"SUM(G71:G72)","v":0},"*C151 kWh/d",{"$f":"SUM(I71:I73)","v":0},"*C202 kWh/d"]
[null,"liquide gas CHP (engine?)","xxx","kg/d",null,"kWh/d",null,"kWh/d",null,"kWh/d"]
[null,"liquide gas CHP (turbine???)","xxx","kg/d",null,"kWh/d",null,"kWh/d",null,"kWh/d"]
[null,"liquide gas heating","xxx","kg/d",null,"kWh/d",null,null,null,"kWh/d"]
[null,"heating oil","xxx","l/d",null,"kWh/d","xxx","*C151 kWh/d",null,"kWh/d"]
[null,"alternative renewables total",{"$f":"SUM(C76:C80)","v":{"$error":"#VALUE!"}},"kWh/d",{"$f":"SUM(E76:E80)","v":0},"kWh/d",{"$f":"SUM(G78:G80)","v":0},"*C151 kWh/d",{"$f":"SUM(I76:I77)","v":0},"*C202 kWh/d"]
[null,"wastewater heat recovery",{"$f":"1.16*D58*D23","v":{"$error":"#VALUE!"}},"kWh/d",null,"kWh/d",null,null,null,"kWh/d"]
[null,"solar power (solar thermal)","xxx","kWh/d",null,"kWh/d",null,null,null,"kWh/d"]
[null,"solar power (photopholtaics)","xxx","kWh/d",null,"kWh/d","xxx","kWh/d"]
[null,"windpower","xxx","kWh/d",null,"kWh/d","xxx","kWh/d"]
[null,"hydropower","xxx","kWh/d",null,"kWh/d","xxx","kWh/d"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G61+G70+G66+G74+G75","v":{"$error":"#VALUE!"}},"*C182 kWh/d",{"$f":"I61+I66+I70+I74+I75","v":{"$error":"#VALUE!"}},"kWh/d"]
[null,"energy supplied/purchased from external supply (public supply and distric heating)",null,null,null,null,"xxx","*C152 kWh/d","xxx","kWh/d"]
[null,"energy delivered/sold to external supply (public supply and district heating)",null,null,null,null,"xxx","*C153 kWh/d","xxx","*C203 kWh/d"]
[null,"energy provision WWTP",null,null,null,null,{"$f":"G82+G81-G83","v":{"$error":"#VALUE!"}},"*C182 kWh/d",{"$f":"I82+I81-I83","v":{"$error":"#VALUE!"}},"kWh/d"]
[]
[null,"Electric energy consumption"]
["Input parameter for EE (the more detailed data avaiable the better)","1) inflow pumping station and \n    mechanical pre-treatment",{"$f":"SUM(C88+C89+C90)","v":0},"kWh/d"]
[null,"1.1 pumping stations",0,"kWh/d","Userform"]
[null,"1.2 screen",0,"kWh/d","Userform"]
[null,"1.3 sand trap and primary clarifier",0,"kWh/d","Userform"]
[null,"2) mechanical-biological treatment",{"$f":"SUM(C92:C95)","v":0},"kWh/d"]
[null,"2.1 aeration",0,"kWh/d","Userform"]
[null,"2.2 stirrers",0,"kWh/d","Userform"]
[null,"2.3 return sludge pumps",0,"kWh/d","Userform"]
[null,"2.4 miscellanious (sec. clarifier)",0,"kWh/d","Userform"]
[null,"3) sludge treatment",{"$f":"SUM(C97:C99)","v":0},"kWh/d"]
[null,"3.1 thickening",0,"kWh/d","Userform"]
[null,"3.2 digestion",0,"kWh/d","Userform"]
[null,"3.3 dewatering",0,"kWh/d","Userform"]
[null,"4) infrastructure",{"$f":"SUM(C101:C102)","v":0},"kWh/d"]
[null,"4.1 heating",0,"kWh/d","Userform"]
[null,"4.2 misc. infrastructure",0,"kWh/d","Userform"]
[null,"total WWTP",{"$f":"SUM(C100,C91,C87,C96)","v":0},"kWh/d",0,"ricorda che qua hai due numeri"]
[]
[null,null,null,null,null,null,"Specif Heat demand",1.16E-3,"kWh/(l*K)"]
[null,"Thermal energy consumption"]
["Input parameter for EE","Sludge heating",{"$f":"G107/365","v":0},"kWh/d","QS","QS=m*(tFR-tRS)*c",{"$f":"+(Feedstock_Database!F5+Feedstock_Database!F7)*10^3*(EE_WWTP!D47-RES_WWTP!D17)*H105","v":0},"kWh/y"]
["(Calculated) input parameter for EE","transmission loss, digester tower heating",{"$f":"D45*(D47-D55)*D49*24/1000","v":0},"kWh/d","QT","QT = A*(tFR-tUT)*k*24/1000"]
["(Calculated) input parameter for EE - default value - 5 to 10 % of sum from line 107 and 108","generation, storage and distribution loss",{"$f":"(C108+C107)*0.1","v":0},"kWh/d","QV","10% von QT+QS"]
["(Calculated) input parameter for EE","heat for buildings",{"$f":"(D56*D57)/365","v":0},"kWh/d","Qbuilding"]
["I am not sure, if required in a first step (let's wait for the trainings)","heat for supply air unit","???","kWh/d"]
[null,"total WWTP",{"$f":"SUM(C107:C111)","v":0},"kWh/d","QWWTP"]
[]
[]
["Input paramter for RES (already included in Franz' xls/RES sheet) - \"heat capacity of water\" - default value 1,16 kWh/m³*K","heat capacity",1.1599999999999999,"kWh/kg/K"]
["can be removed - see line 49"]
["can be removed - see line 55"]
[]
["Lines can be removed (belong to comment in line 111)"]
[]
[]
[]
[]
[]
[]
[]
["WWTP indicators"]
["(Calculated) input parameter for EE - based on 120 g COD/PE*d (if we also want to refer to BOD, the divisor woud be 0,06 - 60 g BOD/PE*d)","PE120",{"$f":"D27/0.12","v":0}]
["Lines can be removed"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Energy indicators"]
[]
[1,"Electric energy provision"]
[]
["Lines can be removed"]
[]
[]
[]
[]
[]
[2,"Electric energy consumption"]
[null,null,null,null,null,"standard range"]
["final evaluation of EE (result)","WWTP total",{"$f":"IF(E103=0,C103*365/$C$128,E103*365/$C$128)","v":{"$error":"#DIV/0!"}},"kWh/PE120/a",null,20,50]
[null,"1) inflow pumping station and \n    mechanical pre-treatment",{"$f":"C87*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE120/a",null,2.5,5.5]
[null,"1.1 pumping stations",{"$f":"C88*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE120/a",null,1.5,3.5]
[null,"1.2 screening",{"$error":"#DIV/0!"},"kWh/PE120/a",null,0.5,1]
[null,"1.3 sand trap and primary clarifier",{"$error":"#DIV/0!"},"kWh/PE120/a",null,0.5,1]
[null,"2) mechanical-biological treatment",{"$error":"#DIV/0!"},"kWh/PE120/a",null,14.5,33]
[null,"2.1 aeration",{"$error":"#DIV/0!"},"kWh/PE120/a",null,11.5,22]
[null,"2.2 stirrers",{"$error":"#DIV/0!"},"kWh/PE120/a",null,1.5,4.5]
[null,"2.3 return sludge pumps",{"$error":"#DIV/0!"},"kWh/PE120/a",null,1,4.5]
[null,"2.4 miscellanious (sec. clarifier)",{"$error":"#DIV/0!"},"kWh/PE120/a",null,0.5,2]
[null,"3) sludge treatment",{"$f":"C96*365/C128","v":{"$error":"#DIV/0!"}},"kWh/PE120/a",null,2,7]
[null,"3.1 thickening",{"$f":"C97*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE120/a",null,0.5,1]
[null,"3.2 digestion",{"$error":"#DIV/0!"},"kWh/PE120/a",null,1,2.5]
[null,"3.3 dewatering",{"$error":"#DIV/0!"},"kWh/PE120/a",null,0.5,3.5]
[null,"4) infrastructure",{"$error":"#DIV/0!"},"kWh/PE120/a",null,1,4.5]
[null,"4.1 heating",{"$error":"#DIV/0!"},"kWh/PE120/a",null,0,2.5]
[null,"4.2 misc. infrastructure",{"$error":"#DIV/0!"},"kWh/PE120/a",null,1,2]
[]
[]
[]
[]
[]
[3,"Other electric energy indicators"]
[]
["Lines can be removed"]
[]
[]
[]
[]
[]
[4,"Energy indicators for aeration energy"]
[]
["Lines can be removed"]
[]
[]
[]
[]
[]
[]
[]
[]
[5,"Thermal ernergy provision"]
[]
["Lines can be removed"]
[]
[]
[]
[]
[6,"Thermal energy comsumption"]
[null,null,null,null,null,"standard range"]
["final evaluation of EE (result)","WWTP total",{"$f":"+SUM(C209:C212)","v":{"$error":"#DIV/0!"}},"kWh/PE/a",null,0,30]
[null,"sludge heating",{"$f":"C107*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE/a",null,8,12]
[null,"transmission loss, digester tower heating",{"$f":"C108*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE/a",null,0,4]
[null,"generation, storage and distrivution loss",{"$f":"C109*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE/a",null,0,2]
[null,"heat for buildings",{"$f":"C110*365/$C$128","v":{"$error":"#DIV/0!"}},"kWh/PE/a",null,0,2]
["Line can be removed (belong to comment in line 111)"]
[]
[]
[7,"Other thermal energy indicators"]
[]
["Line can be removed"]

{"sheet":"Input","index":5,"n_rows":119,"n_cols":49,"rows_kept":119,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OFMSW [t a.r.]",{"$f":"+Front!Q7","v":0},null,"Anaerobic Digestion",null,null,null,null,null,null,null,null,null,null,"Composting",null,null,null,null,null,null,null,null,null,null,"Gasification",null,null,null,null,null,null,null,null,null,null,null,null,null,"HTC"]
[null,"SEWAGE SLUDGE [t a.r.]",{"$f":"+Front!Q9","v":0},null,null,"OFMSW","Sewage Sludge"]
[null,null,null,null,"Totalsolid (%)",0,0,null,null,null,null,null,null,null,null,null,"Solidsinitial = initial feedstock concentration (%, solid)","Cfeed = carbon content of the feedstock (%, db)","Hfeed = hydrogen content of the feedstock (%, db)","Ofeed = oxygen content of the feedstock (%, db)","Nfeed = nitrogen content of the feedstock (%, db)",null,null,null,null,null,null,"Solidsinitial = initial feedstock concentration (%, solid)","Cfeed = carbon content of the feedstock (%, db)","Hfeed = hydrogen content of the feedstock (%, db)","Ofeed = oxygen content of the feedstock (%, db)","Nfeed = nitrogen content of the feedstock (%, db)",null,null,null,null,null,null,null,null,null,null,"Solidsinitial = initial feedstock concentration (%, solid)","Cfeed = carbon content of the feedstock (%, db)","Hfeed = hydrogen content of the feedstock (%, db)","Ofeed = oxygen content of the feedstock (%, db)","Ashfeed = ash content of the feedstock (%, db)","VMfeed = volatile matter content of the feedstock (%,db)","FCfeed = fixed carbon content of the feedstock (%, db)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OFMSW",0,0,0,0,0,null,null,null,null,null,"OFMSW",0,0,0,0,0,null,null,null,null,null,null,null,null,null,"OFMSW",45,44.19,5.79,40.92,7.44,75.11,16.32]
[null,null,null,null,null,45,30,"Default",null,null,null,null,null,null,null,"Default",45,44.19,5.79,40.92,2.6,null,null,null,null,null,"Default",45,44.19,5.79,40.92,2.6,null,null,null,null,null,null,null,null,null,"Default",45,44.19,5.79,40.92,7.44,75.11,16.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sewage Sludge",0,0,0,0,0,null,null,null,null,null,"Sewage Sludge",0,0,0,0,0,null,null,null,null,null,null,null,null,null,"Sewage Sludge",7.5,33.01,5.56,33.17,28.34,67.58,3.89]
[null,null,null,null,"WET",null,null,null,null,null,null,null,null,null,null,"Default",30,33.01,5.56,33.17,2,null,null,null,null,null,"Default",30,33.01,5.56,33.17,2,null,null,null,null,null,null,null,null,null,"Default",7.5,33.01,5.56,33.17,28.34,67.58,3.89]
[null,null,null,null,"Volatile Matter (% solid)","Specific production of biogas [m3/kgVS]"]
[null,null,null,"OFMSW",90,0.5,null,null,null,null,null,null,null,null,null,null,"% weight of the organic substance that becomes compost","inlet organic matter temperature [°C]","inlet air temperature [°C]","output air temperature [°C]","final compost temperature [°C]","final compost moisture %",null,null,null,null,null,"η ele","η thermal ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tfinal = final reaction temperature (°C)","t = reaction time (min)","HT = heating time (min)","V = volume (mL)","VR = volume ratio"]
[null,null,null,"Default",90,0.5,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,240,920,81,2870,0.4]
[null,null,null,"Sewage Sludge",80,0.5,null,null,null,null,null,null,null,null,null,"Default",60,25,20,45,30,45,null,null,null,null,"Default",30,40,null,null,null,null,null,null,null,null,null,null,null,null,"Default",240,920,81,2870,0.4]
[null,null,null,"Default",80,0.5]
[]
[null,null,null,null,"LHV Biogas [MJ/m3]","η ele","η thermal "]
[null,null,null,null,20,37,43]
[null,null,null,"Default",20,37,43]
[]
[]
[]
[null,null,null,null,"SEMY-DRY"]
[null,null,null,null,"Volatile Matter (% solid)","Specific production of biogas [m3/kgVS]"]
[null,null,null,"OFMSW",90,0.5]
[null,null,null,"Default",90,0.5]
[null,null,null,"Sewage Sludge",80,0.5]
[null,null,null,"Default",80,0.5]
[]
[null,null,null,null,"LHV Biogas [MJ/m3]","η ele","η thermal "]
[null,null,null,null,20,37,43]
[null,null,null,"Default",20,{"$f":"+F17","v":37},{"$f":"+G17","v":43}]
[]
[]
[null,null,null,null,"DRY"]
[null,null,null,null,"Volatile Matter (% solid)","Specific production of biogas [m3/kgVS]"]
[null,null,null,"OFMSW",0,0]
[null,null,null,"Default",90,0.3]
[null,null,null,"Sewage Sludge",0,0]
[null,null,null,"Default",80,0.3]
[]
[null,null,null,null,"LHV Biogas [MJ/m3]","η ele","η thermal "]
[null,null,null,null,20,37,43]
[null,null,null,"Default",20,{"$f":"+F30","v":37},{"$f":"+G30","v":43}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"UCA"]
[]
[null,"Type",null,"Type 1 a","Type 1b","Type 1c","Type 2a","Type 2b","Type 3","Type 4"]
[]
[null,"Specific thermal energy demand","[MWh/(ha.a)]","333","0","0","0","0"]
[null,null,"default",1000,1500,2000,1200,800]
[]
[null,"Settlement specific grid length (internal)","[m/ha]","0","0","0","0","0","0"]
[null,null,"default",200,200,200,150,150,100]
[]
[]
[]
[]
[]
[null,"LCA","status quo",null,"new situation"]
[]
[null,"kg CH3COOH acetico",0,15000,0,15000]
[null,"kg METHANOL",0,2500,0,2500]
[null,"kg FeCl3 (100%) cloruro ferrico",0,1500,0,1500]
[null,"kg PACl (100%)  Polyaluminiumchlorid",0,4000,0,4000]
[null,"kg Polymer (100% AS)",0,750,0,750]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total price - partner estimate","Price of eletricity ","Electricity transmission free","Price of natural gas","Price of heat","CNG price for cars","Energy subsidies (RES)","Subsidy for biomethan","Subsidy for heat","Disposal price sludge","Disposal price CLO","Disposal price RDF"]
[null,null,"EUR/kWh","EUR/kWh","EUR/kWh","EUR/kWh","EUR/GJ","EUR/kg (Nm3)","EUR/kWh","EUR/Nm3","EUR/GJ","EUR/t","EUR/t","EUR/t"]
[null,"European Union"]
[null,"Germany"]
[null,"Austria"]
[null,"Croatia"]
[null,"Italy"]
[null,"Czech Republic"]
[null,"Sweden"]
[]
[]
[null,"dafualt data"]
[null,"European Union",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Germany",13,14,15,16,17,18,19,20,21,22,23,24]
[null,"Austria",25,26,27,28,29,30,31,32,33,34,35,36]
[null,"Croatia",37,38,39,40,41,42,43,44,45,46,47,48]
[null,"Italy",49,50,51,52,53,54,55,56,57,58,59,60]
[null,"Czech Republic",61,62,63,64,65,66,67,68,69,70,71,72]
[null,"Sweden",73,74,75,76,77,78,79,80,81,82,83,84]
[]
[]
[null,"FROM USERFORM","Price of electricity","CNG price for cars","Selling price of electricity","Selling price for biomethan with subsidy","Selling price for heat","Disposal price sludge","Primary Sludge","Secondary Sludge","Organic fraction MSW","Digestate","Food industry waste","Animal blood","Animal fat","other "]
[null,null,"EUR/kWh","EUR/Nm3","EUR/kWh","EUR/Nm3","EUR/GJ","EUR/t","€/ton","€/ton","€/ton","€/ton","€/ton","€/ton","€/ton","€/ton"]
[null,"European Union",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Germany",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Austria",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Croatia",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Italy",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Czech Republic",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sweden",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"dafualt data"]
[null,"European Union"]
[null,"Germany"]
[null,"Austria"]
[null,"Croatia"]
[null,"Italy"]
[null,"Czech Republic",6.4000000000000001E-2,0.7,3.7999999999999999E-2,0.88,14.4,36,20,20,55,0,55,20,-25]
[null,"Sweden"]

{"sheet":"Economic evaluation","index":6,"n_rows":122,"n_cols":55,"rows_kept":122,"cut":false,"hidden":false,"merged":[[6,2,6,6],[6,8,6,15]]}
[null,"REEF 2W project",null,null,null,null,null,"Legend"]
[null,"Economic evaluation of the REEF2W project - a basic tool for the evaluation",null,null,null,null,null,"Default Data","Data from other tool","Calculated","to fill by the user","To report"]
[]
[null,"Ondřej Beneš, Tomáš Rosenberg, Zdeněk Varga"]
[]
[]
[null,"Input data from user","costs",null,null,null,null,null,"incomes"]
[null,null,"Price of electricity","CNG price for cars","Selling price of electricity","Selling price for biomethan with subsidy","Selling price for heat","Disposal price sludge","Primary Sludge","Secondary Sludge","Organic fraction MSW","Digestate","Food industry waste","Animal blood","Animal fat","other "]
[null,null,"EUR/kWh","EUR/Nm3","EUR/kWh","EUR/Nm3","EUR/GJ","EUR/t","€/ton","€/ton","€/ton","€/ton","€/ton","€/ton","€/ton","€/ton"]
[null,"European Union",{"$f":"+Input!C104","v":0},{"$f":"+Input!D104","v":0},{"$f":"+Input!E104","v":0},{"$f":"+Input!F104","v":0},{"$f":"+Input!G104","v":0},{"$f":"+Input!H104","v":0},{"$f":"+Input!I104","v":0},{"$f":"+Input!J104","v":0},{"$f":"+Input!K104","v":0},{"$f":"+Input!L104","v":0},{"$f":"+Input!M104","v":0},{"$f":"+Input!N104","v":0},{"$f":"+Input!O104","v":0},{"$f":"+Input!P104","v":0}]
[null,"Germany",{"$f":"+Input!C105","v":0},{"$f":"+Input!D105","v":0},{"$f":"+Input!E105","v":0},{"$f":"+Input!F105","v":0},{"$f":"+Input!G105","v":0},{"$f":"+Input!H105","v":0},{"$f":"+Input!I105","v":0},{"$f":"+Input!J105","v":0},{"$f":"+Input!K105","v":0},{"$f":"+Input!L105","v":0},{"$f":"+Input!M105","v":0},{"$f":"+Input!N105","v":0},{"$f":"+Input!O105","v":0},{"$f":"+Input!P105","v":0}]
[null,"Austria",{"$f":"+Input!C106","v":0},{"$f":"+Input!D106","v":0},{"$f":"+Input!E106","v":0},{"$f":"+Input!F106","v":0},{"$f":"+Input!G106","v":0},{"$f":"+Input!H106","v":0},{"$f":"+Input!I106","v":0},{"$f":"+Input!J106","v":0},{"$f":"+Input!K106","v":0},{"$f":"+Input!L106","v":0},{"$f":"+Input!M106","v":0},{"$f":"+Input!N106","v":0},{"$f":"+Input!O106","v":0},{"$f":"+Input!P106","v":0}]
[null,"Croatia",{"$f":"+Input!C107","v":0},{"$f":"+Input!D107","v":0},{"$f":"+Input!E107","v":0},{"$f":"+Input!F107","v":0},{"$f":"+Input!G107","v":0},{"$f":"+Input!H107","v":0},{"$f":"+Input!I107","v":0},{"$f":"+Input!J107","v":0},{"$f":"+Input!K107","v":0},{"$f":"+Input!L107","v":0},{"$f":"+Input!M107","v":0},{"$f":"+Input!N107","v":0},{"$f":"+Input!O107","v":0},{"$f":"+Input!P107","v":0}]
[null,"Italy",{"$f":"+Input!C108","v":0},{"$f":"+Input!D108","v":0},{"$f":"+Input!E108","v":0},{"$f":"+Input!F108","v":0},{"$f":"+Input!G108","v":0},{"$f":"+Input!H108","v":0},{"$f":"+Input!I108","v":0},{"$f":"+Input!J108","v":0},{"$f":"+Input!K108","v":0},{"$f":"+Input!L108","v":0},{"$f":"+Input!M108","v":0},{"$f":"+Input!N108","v":0},{"$f":"+Input!O108","v":0},{"$f":"+Input!P108","v":0}]
[null,"Czech Republic",{"$f":"+Input!C109","v":0},{"$f":"+Input!D109","v":0},{"$f":"+Input!E109","v":0},{"$f":"+Input!F109","v":0},{"$f":"+Input!G109","v":0},{"$f":"+Input!H109","v":0},{"$f":"+Input!I109","v":0},{"$f":"+Input!J109","v":0},{"$f":"+Input!K109","v":0},{"$f":"+Input!L109","v":0},{"$f":"+Input!M109","v":0},{"$f":"+Input!N109","v":0},{"$f":"+Input!O109","v":0},{"$f":"+Input!P109","v":0}]
[null,"Sweden",{"$f":"+Input!C110","v":0},{"$f":"+Input!D110","v":0},{"$f":"+Input!E110","v":0},{"$f":"+Input!F110","v":0},{"$f":"+Input!G110","v":0},{"$f":"+Input!H110","v":0},{"$f":"+Input!I110","v":0},{"$f":"+Input!J110","v":0},{"$f":"+Input!K110","v":0},{"$f":"+Input!L110","v":0},{"$f":"+Input!M110","v":0},{"$f":"+Input!N110","v":0},{"$f":"+Input!O110","v":0},{"$f":"+Input!P110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Feedstock","Units",null,"Recomanded range","Notes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Sludge","€/ton",null,"10-30","2% sludge depends if its aerobically stabilizated or not "]
[null,"dafualt data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"default","€/ton",20,null,"INCOME"]
[null,"European Union",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secondary Sludge","€/ton",null,"10-30","2% sludge depends if its aerobically stabilizated or not"]
[null,"Germany",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"default","€/ton",20,null,"INCOME"]
[null,"Austria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organic fraction MSW","€/ton",null,"20-60","depend on quailty and source there is no exact value for this commodity, It is not produced in CZ, biowaste collected separately from households is about 20 EUR/t, MSW is about 55 - 60 EUR/t"]
[null,"Croatia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"default","€/ton",55,null,"INCOME"]
[null,"Italy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digestate","€/ton"]
[null,"Czech Republic",6.4000000000000001E-2,0.7,3.7999999999999999E-2,0.88,14.4,36,20,20,55,0,55,20,-25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"default","€/ton",0]
[null,"Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food industry waste","€/ton",null,"20-80","Depends on quality"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"default","€/ton",55,null,"INCOME"]
[null,"How much of sludge you are currently disposing ?","t/year",0,"Userform"]
[null,"How much of biomethane you will sell like CNG","%",0,"Userform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Animal blood","€/ton",null,"16-40"]
[]
[null,"Input data or clalculated data from others tools","Units",null,"Notes"]
[null,"Produced biogas (calculated from other tools)","Nm3/year",{"$f":"+RES_WWTP!J37","v":{"$error":"#DIV/0!"}},"Taken from RES_WWTP "]
[null,"Produced methane (calculated from other tools)","Nm3/year",{"$f":"+UpGrading!C5/100","v":0.6}]
[null,"percentage or NM3 biogas (methane) converted to biomethane","%",{"$f":"+RES_WWTP!K37","v":0},"Taken from RES_WWTP cell K37 (amount of biogas converted to biomethane)"]
[null,"Quality of biomethane (P2G, biogas upgrading …)","%",{"$f":"+UpGrading!C10","v":98}]
[null,"Produced biomethane (P2G, biogas upgrading …)","Nm3/year",{"$f":"+(UpGrading!C21+UpDateAnaerobicDigestion!D16)/(D35/100)","v":{"$error":"#DIV/0!"}}]
[null,"CHP efficiency electrical","%",{"$f":"+RES_WWTP!J23","v":{"$error":"#DIV/0!"}}]
[null,"CHP efficiency thermal","%",{"$f":"+RES_WWTP!K23","v":{"$error":"#DIV/0!"}}]
[null,"Amount of stabilizated sludge (dewatered)","t/year",{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!F34,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AB34,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AU34,0)))","v":{"$error":"#DIV/0!"}},"Sheet Anaerobic digestion - cell F34 or AB34 or AU 34 = Amount of sludge dewaterized per year"]
[null,"Country choosed from userform",null,{"$f":"+'Plant description'!C1","v":0},"Taken from sheet Plant description C1"]
[]
[null,"Calculation of disposal sludge","Units",null,"Recomanded range","Notes"]
[null,"Income from  external sludge","EUR/year",{"$f":"D47*Anaerobic_Digestion!E3+D48*Anaerobic_Digestion!F3+D49*Anaerobic_Digestion!G3+D50*Anaerobic_Digestion!H3+D51*Anaerobic_Digestion!I3+D52*Anaerobic_Digestion!J3+D53*Anaerobic_Digestion!K3+D54*Anaerobic_Digestion!L3","v":0},"REPORT"]
[null,"Price for disposal sludge","EUR/year",{"$f":"D28*D46","v":0},"REPORT"]
[null,"Price for disposal sludge with additional sludge from external substrates","EUR/year",{"$f":"D44+D39*D46","v":{"$error":"#DIV/0!"}},"REPORT"]
[null,"Sludge disposal price ","EUR/t",{"$f":"IF(D40=B10,H10,IF(D40=B11,H11,IF(D40=B12,H12,IF(D40=B13,H13,IF(D40=B14,H14,IF(D40=B15,H15,IF(D40=B16,H16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Primary Sludge","EUR/t",{"$f":"IF(D40=B10,I10,IF(D40=B11,I11,IF(D40=B12,I12,IF(D40=B13,I13,IF(D40=B14,I14,IF(D40=B15,I15,IF(D40=B16,I16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Secondary Sludge","EUR/t",{"$f":"IF(D40=B10,J10,IF(D40=B11,J11,IF(D40=B12,J12,IF(D40=B13,J13,IF(D40=B14,J14,IF(D40=B15,J15,IF(D40=B16,J16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Organic fraction MSW","EUR/t",{"$f":"IF(D40=B10,K10,IF(D40=B11,K11,IF(D40=B12,K12,IF(D40=B13,K13,IF(D40=B14,K14,IF(D40=B15,K15,IF(D40=B16,K16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Digestate","EUR/t",{"$f":"IF(D40=B10,L10,IF(D40=B11,L11,IF(D40=B12,L12,IF(D40=B13,L13,IF(D40=B14,L14,IF(D40=B15,L15,IF(D40=B16,L16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Food industry waste","EUR/t",{"$f":"IF(D40=B10,M10,IF(D40=B11,M11,IF(D40=B12,M12,IF(D40=B13,M13,IF(D40=B14,M14,IF(D40=B15,M15,IF(D40=B16,M16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Animal blood","EUR/t",{"$f":"IF(D40=B10,N10,IF(D40=B11,N11,IF(D40=B12,N12,IF(D40=B13,N13,IF(D40=B14,N14,IF(D40=B15,N15,IF(D40=B16,N16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Animal fat","EUR/t",{"$f":"IF(D40=B10,O10,IF(D40=B11,O11,IF(D40=B12,O12,IF(D40=B13,O13,IF(D40=B14,O14,IF(D40=B15,O15,IF(D40=B16,O16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"other ","EUR/t",{"$f":"IF(D40=B10,P10,IF(D40=B11,P11,IF(D40=B12,P12,IF(D40=B13,P13,IF(D40=B14,P14,IF(D40=B15,P15,IF(D40=B16,P16,\"0\")))))))","v":"0"},null,"From userform table"]
[]
[]
[]
[null,"Calculation of thermal hydrolisys","Units",null,"Recomanded range","Notes"]
[null,"default","EUR/t",20,"20eur/t of process material ,nebo 2000-4000 za ekvivalenta,"]
[null,"Investment cost for thermal hydrolisys of external substrates","EUR",{"$f":"(Anaerobic_Digestion!E3+Anaerobic_Digestion!F3+Anaerobic_Digestion!G3+Anaerobic_Digestion!H3+Anaerobic_Digestion!I3+Anaerobic_Digestion!J3+Anaerobic_Digestion!K3)*D59","v":0},"REPORT"]
[]
[]
[null,"Calculation of Biogas upgrading technology"]
[null,"Amount of biomethane produced from external substrates","Nm3/year",{"$f":"D34/100*(UpGrading!C22+UpDateAnaerobicDigestion!D16)","v":{"$error":"#DIV/0!"}}," Sheet UpGrading! Cell C22 + Sheet UpDateAnaerobicDigestion! Cell D16 = Total amount of biomethane upgraded from biogas (100%) * percentage of desired amoun of biogas to upgrade "]
[null,"Selling price of biomethane","EUR/Nm3",{"$f":"IF(D40=B10,F10,IF(D40=B11,F11,IF(D40=B12,F12,IF(D40=B13,F13,IF(D40=B14,F14,IF(D40=B15,F15,IF(D40=B16,F16,\"0\")))))))","v":"0"},null,"From userform table",null,null,null,null,"Selling price of biomethane",0.44]
[null,"Selling price of electricity","EUR/kWh",{"$f":"IF(D40=B10,E10,IF(D40=B11,E11,IF(D40=B12,E12,IF(D40=B13,E13,IF(D40=B14,E14,IF(D40=B15,E15,IF(D40=B16,E16,\"0\")))))))","v":"0"},null,"From userform table",null,null,null,null,"Selling price of electricity",3.7999999999999999E-2]
[null,"Selling price of thermal energy","EUR/GJ",{"$f":"IF(D40=B10,G10,IF(D40=B11,G11,IF(D40=B12,G12,IF(D40=B13,G13,IF(D40=B14,G14,IF(D40=B15,G15,IF(D40=B16,G16,\"0\")))))))","v":"0"},null,"From userform table",null,null,null,null,"Selling price of thermal energy",12]
[null,"CNG price for cars","EUR/Nm3",{"$f":"IF(D40=B10,D10,IF(D40=B11,D11,IF(D40=B12,D12,IF(D40=B13,D13,IF(D40=B14,D14,IF(D40=B15,D15,IF(D40=B16,D16,\"0\")))))))","v":"0"},null,"From userform table"]
[null,"Price of electricity","EUR/kWh",{"$f":"IF(D40=B10,C10,IF(D40=B11,C11,IF(D40=B12,C12,IF(D40=B13,C13,IF(D40=B14,C14,IF(D40=B15,C15,IF(D40=B16,C16,\"0\")))))))","v":"0"},null,"From userform table"]
[]
[null,"default","Eur",{"$f":"IF(UpGrading!F2=\"Membrane\",D73,IF(UpGrading!F2=\"PWA\",D72,IF(UpGrading!F2=\"PSA\",D74,\"\")))*(D32/365/24*D34/100)","v":{"$error":"#VALUE!"}},null,"investment cost based on choosed upgrading technology * amount of gas to celan"]
[null,"PWA",null,{"$f":"IF(((D32/365/24)*D34/100)<1000,-0.00002*((D32/365/24)*D34/100)^3+0.0523*((D32/365/24)*D34/100)^2-41.796*((D32/365/24)*D34/100)+12519,((D32/365/24)*D34/100)*1500)","v":{"$error":"#DIV/0!"}},null,"investment cost = -2E-05x3 + 0,0523x2 - 41,796x + 12519 ; x= inputgas m3/h  (equation for investment cost based on input gas m3/h from benchmarking of different sizes of technology)"]
[null,"Membrane",null,{"$f":"IF(((D32/365/24)*D34/100)<700,-0.000006*((D32/365/24)*D34/100)*((D32/365/24)*D34/100)*((D32/365/24)*D34/100)+0.0173*((D32/365/24)*D34/100)*((D32/365/24)*D34/100)-17.562*((D32/365/24)*D34/100)+ 7867.2,1700*(D32/365/24*D34/100))","v":{"$error":"#DIV/0!"}},null,"investment cost = -6E-06x3 + 0,0173x2 - 17,562x + 7867,2 (equation for investment cost based on input gas m3/h from benchmarking of different sizes of technology)"]
[null,"PSA",null,{"$f":"IF(((D32/365/24)*D34/100)<1500, -0.000006*(D32/365/24*D34/100)*(D32/365/24*D34/100)*(D32/365/24*D34/100)+0.0189*(D32/365/24*D34/100)*(D32/365/24*D34/100)-20.213*(D32/365/24*D34/100)+8931.6,1500*((D32/365/24)*D34/100))","v":{"$error":"#DIV/0!"}},null,"investment cost = -6E-06x3 + 0,0189x2 - 20,213x + 8931,6 (equation for investment cost based on input gas m3/h from benchmarking of different sizes of technology)"]
[null,"Investment cost for biogas upgrading","EUR",{"$f":"D71","v":{"$error":"#VALUE!"}},"REPORT"]
[]
[null,"default","EUR/kWh",{"$f":"-190.5*IF(UpDateAnaerobicDigestion!D14=0,0,LN(UpDateAnaerobicDigestion!D14)+2833.9)","v":{"$error":"#DIV/0!"}},null,"Price per kw = -190.5ln(amount of kw) + 2833.9","Investment cost are between 750-2000 Eur/kw"]
[null,"Investment cost for P2G-system","EUR",{"$f":"UpDateAnaerobicDigestion!D14*D77","v":{"$error":"#DIV/0!"}},"REPORT"]
[]
[null,"default","EUR/hour",{"$f":"IF(UpGrading!F2=\"Membrane\",D82,IF(UpGrading!F2=\"PWA\",D81,IF(UpGrading!F2=\"PSA\",D83,\"\")))*((D32/365/24)*D34/100)","v":{"$error":"#VALUE!"}}]
[null,"PWA","EUR/hour",{"$f":"IF(((D32/365/24)*D34/100)<700,0.00000009*(((D32/365/24)*D34/100))^2-0.0002*(((D32/365/24)*D34/100))+0.1878,(((D32/365/24)*D34/100))*0.11)","v":{"$error":"#DIV/0!"}},null,"operational cost = 9E-08x2 - 0,0002x + 0,1878"]
[null,"Membrane","EUR/hour",{"$f":"IF((((D32/365/24)*D34/100))<1500,0.00000000007*(((D32/365/24)*D34/100))^3-0.0000002*(((D32/365/24)*D34/100))^2 +0.000003*(((D32/365/24)*D34/100))+0.2276,0.13*(((D32/365/24)*D34/100)))","v":{"$error":"#DIV/0!"}},null,"y = 7E-11x3 - 2E-07x2 + 3E-06x + 0,2276"]
[null,"PSA","EUR/hour",{"$f":"IF((((D32/365/24)*D34/100))<250,(((D32/365/24)*D34/100))*0.12,(((D32/365/24)*D34/100))*0.11)","v":{"$error":"#DIV/0!"}},null,"0.12 pak 0.11"]
[null,"Operational cost for biogas upgrading","EUR/year",{"$f":"D80*UpDateAnaerobicDigestion!D4","v":{"$error":"#VALUE!"}},"REPORT"]
[]
[null,"default","EUR/year",{"$f":"(UpDateAnaerobicDigestion!D3*UpDateAnaerobicDigestion!D10)*D69","v":{"$error":"#DIV/0!"}}]
[null,"Income from selling biomethane into grid","EUR/year",{"$f":"D65*D64*(1-(D29/100))","v":{"$error":"#DIV/0!"}},"REPORT","Amount of produced biomethane * selling price"]
[null,"Income from selling biomethane like CNG",null,{"$f":"D68*D64*(D29/100)","v":{"$error":"#DIV/0!"}},"REPORT",null,null,null,null,"Heat demand UCA TOOL",{"$f":"UCA!D6","v":{"$error":"#VALUE!"}},"MWh/year",{"$f":"K88*3.6","v":{"$error":"#VALUE!"}},"GJ"]
[null,"Incomes biogas utilisation in CHP (heat)","EUR/year",{"$f":"IF(K88=0,0,IF((K88>K89),M89*D67,M88*D67))","v":{"$error":"#VALUE!"}},"REPORT",null,null,null,null,"Utilizable heat RES TOOL",{"$f":"SUM(RES_WWTP!P21:P32)/1000","v":{"$error":"#DIV/0!"}},"MWh/year",{"$f":"K89*3.6","v":{"$error":"#DIV/0!"}},"GJ"]
[null,"Incomes biogas utilisation in CHP (electricity)","EUR/year",{"$f":"SUM(RES_WWTP!O21:O32)*D66","v":{"$error":"#DIV/0!"}}]
[null,"Price for gas pipeline","Eur/m",60]
[]
[null,"Price for pipeline","Eur/m",300]
[]
[]
[null,"Investment ","Units","Biogas upgrading unit ","Thermal hydrolisis","P2G","Pipeline","Notes"]
[null,"Project","EUR",{"$f":"SUM(D98:D98)*0.1","v":{"$error":"#VALUE!"}},{"$f":"SUM(E98:E98)*0.1","v":0},{"$f":"SUM(F98:F98)*0.1","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G98:G98)*0.1","v":0}," 10 % of investment costs"]
[null,"Technology","EUR",{"$f":"D75","v":{"$error":"#VALUE!"}},{"$f":"D60","v":0},{"$f":"D78","v":{"$error":"#DIV/0!"}},0]
[null,"Investment cost","EUR",{"$f":"SUM(D97:D98)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E97:E98)","v":0},{"$f":"SUM(F97:F98)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G97:G98)","v":0}]
[]
[null,"Operating costs","Units","Biogas upgrading unit ","Thermal hydrolisis","P2G","Pipeline","Notes"]
[null,"Technology","EUR/year",{"$f":"D84","v":{"$error":"#VALUE!"}},{"$f":"0.025*E99","v":0},{"$f":"D84","v":{"$error":"#VALUE!"}}]
[null,"Maintenance","EUR/year",{"$f":"D99*0.02","v":{"$error":"#VALUE!"}},{"$f":"E99*0.02","v":0},{"$f":"F99*0.02","v":{"$error":"#DIV/0!"}},{"$f":"G99*0.02","v":0}]
[null,"Operating cost","EUR",{"$f":"SUM(D102:D103)","v":{"$error":"#VALUE!"}},{"$f":"SUM(E102:E103)","v":0},{"$f":"SUM(F102:F103)","v":{"$error":"#VALUE!"}},{"$f":"SUM(G102:G103)","v":0}]
[]
[null,"OPERATING COSTS","Units",null,"Notes"]
[null,"Maintenance","EUR/year",{"$f":"D103+E103+F103+G103","v":{"$error":"#VALUE!"}}]
[]
[null,"Operational cost"]
[null,"TOTAL OPERATING COSTS","EUR/year",{"$f":"+SUM(D104:G104)","v":{"$error":"#VALUE!"}}]
[]
[null,"Investment cost","Units"]
[null,"Total investment cost","EUR",{"$f":"+SUM(D99:G99)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,"OPERATING INCOMES","Units",null,"Notes"]
[null,"Incomes - external waste processing","EUR/year",{"$f":"D45-D44","v":{"$error":"#DIV/0!"}}]
[null,"Incomes biogas utilisation in CHP (heat)","EUR/year",{"$f":"D89","v":{"$error":"#VALUE!"}}]
[null,"Incomes biogas utilisation in CHP (electricity)","EUR/year",{"$f":"D90","v":{"$error":"#DIV/0!"}}]
[null,"Incomes biomethane selling into the grid","EUR/year",{"$f":"D87","v":{"$error":"#DIV/0!"}}]
[null,"Incomes biomethane selling CNG ","EUR/year",{"$f":"D88","v":{"$error":"#DIV/0!"}}]
[null,"Benefit (return) of project","year",{"$f":"D113/(D110-(SUM(D117:D121)))","v":{"$error":"#VALUE!"}}]

{"sheet":"Plant description","index":7,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Object data"]
["name of WWTP/operator",null,""]
["adress of WWTP",null,""]
["adress of operator"]
["contact person",null,""]
["year of commissioning\nof the last expansion stage",null,""]
["available plant components"]
["treatment capacity",null,"","PE",null,50000]
["connected population",null,"50000","PE"]
[]
[]
[null,null,"Colonna1"]
["Country","EU ","European Union"]
[null,"DE ","Germany"]
[null,"AT","Austria"]
[null,"IT","Italy"]
[null,"HR","Croatia"]
[null,"CZ","Czech Republic"]
[null,"SE","Sweden"]

{"sheet":"RES_WWTP","index":8,"n_rows":205,"n_cols":16,"rows_kept":205,"cut":false,"hidden":false,"merged":[[18,13,18,15],[39,2,39,3],[39,4,39,5],[39,6,39,7],[39,8,39,9],[53,2,53,3],[53,4,53,5],[53,6,53,7],[53,8,53,9],[67,2,67,3],[67,4,67,5],[67,6,67,7],[67,8,67,9],[81,2,81,3],[81,4,81,5],[81,6,81,7],[81,8,81,9],[95,2,95,3],[95,4,95,5],[95,6,95,7],[95,8,95,9],[109,2,109,3],[109,4,109,5],[109,6,109,7],[109,8,109,9],[123,2,123,3],[123,4,123,5],[123,6,123,7],[123,8,123,9],[137,2,137,3],[137,4,137,5],[137,6,137,7],[137,8,137,9],[151,2,151,3],[151,4,151,5],[151,6,151,7],[151,8,151,9],[193,2,193,3],[193,4,193,5],[193,6,193,7],[193,8,193,9],[165,2,165,3],[165,4,165,5],[165,6,165,7],[165,8,165,9],[179,2,179,3],[179,4,179,5],[179,6,179,7],[179,8,179,9]]}
[]
[]
[null,"Wastewater energy",null,null,null,null,"Solar energy",null,null,null,null,null,{"$f":"+I9","v":0},{"$f":"+J9","v":0}]
[null,null,"m³ effluent waste water","T effluent °C","T min allowed",null,"solar kWh/m²/mo.",null,null,null,null,null,{"$f":"+I10","v":0},null,{"$f":"+K10","v":0}]
[null,"Jan",{"$f":"C$17/12","v":0},{"$f":"$D$17-4.7","v":9.6000000000000014},6,null,28,null,null,null,null,null,{"$f":"+I11","v":0},{"$f":"+J11","v":0},{"$f":"+K11","v":0}]
[null,"Feb",0,{"$f":"$D$17-5","v":9.3000000000000007},6,null,50]
[null,"Mar",0,{"$f":"$D$17-3.7","v":10.600000000000001},6,null,88,null,"area for solar energy"]
[null,"Apr",0,{"$f":"$D$17-2","v":12.3},6,null,130,null,"m²","el. efficiency","th. efficiency"]
[null,"May",0,{"$f":"$D$17+0.5","v":14.8},6,null,165,"PV",0,0,null,"Userform"]
[null,"Jun",0,{"$f":"$D$17+3.5","v":17.8},6,null,172,"solar thermal",0,null,0,"Userform"]
[null,"Jul",0,{"$f":"$D$17+5.1","v":19.399999999999999},6,null,166,"hybrid collectors",0,0,0,"Userform"]
[null,"Aug",0,{"$f":"$D$17+5.4","v":19.700000000000003},6,null,141,null,"source for efficiency: http://www.photovoltaik.org/wissen/photovoltaik-wirkungsgrad"]
[null,"Sep",0,{"$f":"$D$17+3.9","v":18.2},6,null,100]
[null,"Oct",{"$f":"C$17/12","v":0},{"$f":"$D$17+1.3","v":15.600000000000001},6,null,62]
[null,"Nov",0,{"$f":"$D$17-1.1","v":13.200000000000001},6,null,25]
[null,"Dec",{"$f":"C$17/12","v":0},{"$f":"$D$17-3.1","v":11.200000000000001},6,null,21,"source for monthly values: http://doris.ooe.gv.at/viewer/(S(pa0oqz3lv1qxvdkbkcnekgle))/init.aspx?ks=alk&karte=sonne"]
[null,"year",{"$f":"+(EE_WWTP!D23)*365","v":0},14.3,null,null,{"$f":"SUM(G5:G16)","v":1148}]
[null,"in m³/h",{"$f":"C17/8760","v":0}]
[null,"in l/s",{"$f":"C18/3.6","v":0},null,null,null,null,null,null,null,null,null,null,"in kWh per month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"energy content (feed-in to gas grid)","utilisable electric energy","utilisable thermal energy"]
[null,"COP calculation",null,null,"Water power",null,null,null,"Energy from sewage gas",null,null,null,"January",{"$f":"E51","v":{"$error":"#DIV/0!"}},{"$f":"G51","v":{"$error":"#DIV/0!"}},{"$f":"I51","v":{"$error":"#DIV/0!"}}]
[null,"T needed for supply",50,null,"usable height [m]",0,"Userform",null,"CH4 content digester gas","CHP el. eff","CHP th. eff.",null,"February",{"$f":"E65","v":{"$error":"#DIV/0!"}},{"$f":"G65","v":{"$error":"#DIV/0!"}},{"$f":"I65","v":{"$error":"#DIV/0!"}}]
[null,"Carnot-Gütegrad",0.45,null,"eff. turbine + generator %",0,"Userform",null,{"$f":"+UpGrading!C5/100","v":0.6},{"$f":"+IF(Anaerobic_Digestion!D10=\"Wet\",Input!F16/100,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Input!F29/100,IF(Anaerobic_Digestion!D10=\"Dry\",Input!F41/100)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Anaerobic_Digestion!D10=\"Wet\",Input!G16/100,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Input!G29/100,IF(Anaerobic_Digestion!D10=\"Dry\",Input!G41/100)))","v":{"$error":"#DIV/0!"}},"Userform","March",{"$f":"E79","v":{"$error":"#DIV/0!"}},{"$f":"G79","v":{"$error":"#DIV/0!"}},{"$f":"I79","v":{"$error":"#DIV/0!"}}]
[null,"resulting COP",null,null,null,null,"M3 BIOGAS","used for gas heat pump kWh/mo",null,"sewage gas m³/mo.","fraction of biogas used for other purposes %",null,"April",{"$f":"E93","v":{"$error":"#DIV/0!"}},{"$f":"G93","v":{"$error":"#DIV/0!"}},{"$f":"I93","v":{"$error":"#DIV/0!"}}]
[null,"Jan",{"$f":"(273+$C$22)/($C$22-D5)*$C$23","v":3.597772277227723},null,null,null,{"$f":"+H25/$E$36","v":0},{"$f":"C44*63/47","v":0},"Jan",{"$f":"+J$37/12","v":{"$error":"#DIV/0!"}},{"$f":"+J25*$K$37/100","v":{"$error":"#DIV/0!"}},null,"May",{"$f":"E107","v":{"$error":"#DIV/0!"}},{"$f":"G107","v":{"$error":"#DIV/0!"}},{"$f":"I107","v":{"$error":"#DIV/0!"}}]
[null,"Feb",{"$f":"(273+$C$22)/($C$22-D6)*$C$23","v":3.571253071253071},null,null,null,{"$f":"+H26/$E$36","v":0},{"$f":"C58*63/47","v":0},"Feb",{"$f":"+J$37/12","v":{"$error":"#DIV/0!"}},{"$f":"+J26*$K$37/100","v":{"$error":"#DIV/0!"}},null,"June",{"$f":"E121","v":{"$error":"#DIV/0!"}},{"$f":"G121","v":{"$error":"#DIV/0!"}},{"$f":"I121","v":{"$error":"#DIV/0!"}}]
[null,"Mar",3.6890862944162435,null,null,null,0,{"$f":"C72*63/47","v":0},"Mar",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"July",{"$f":"E135","v":{"$error":"#DIV/0!"}},{"$f":"G135","v":{"$error":"#DIV/0!"}},{"$f":"I135","v":{"$error":"#DIV/0!"}}]
[null,"Apr",3.8554376657824934,null,"el. heat pump",0.67,0,{"$f":"C86*63/47","v":0},"Apr",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"August",{"$f":"E149","v":{"$error":"#DIV/0!"}},{"$f":"G149","v":{"$error":"#DIV/0!"}},{"$f":"I149","v":{"$error":"#DIV/0!"}}]
[null,"May",4.1292613636363633,null,"gas heat pump",0.33,0,{"$f":"C100*63/47","v":0},"May",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"September",{"$f":"E163","v":{"$error":"#DIV/0!"}},{"$f":"G163","v":{"$error":"#DIV/0!"}},{"$f":"I163","v":{"$error":"#DIV/0!"}}]
[null,"Jun",4.5139751552795033,null,null,null,0,{"$f":"C114*63/47","v":0},"Jun",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"October",{"$f":"E177","v":{"$error":"#DIV/0!"}},{"$f":"G177","v":{"$error":"#DIV/0!"}},{"$f":"I177","v":{"$error":"#DIV/0!"}}]
[null,"Jul",4.75,null,null,null,0,{"$f":"C128*63/47","v":0},"Jul",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"November",{"$f":"E191","v":{"$error":"#DIV/0!"}},{"$f":"G191","v":{"$error":"#DIV/0!"}},{"$f":"I191","v":{"$error":"#DIV/0!"}}]
[null,"Aug",4.7970297029702982,null,null,null,0,{"$f":"C142*63/47","v":0},"Aug",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"December",{"$f":"E205","v":{"$error":"#DIV/0!"}},{"$f":"G205","v":{"$error":"#DIV/0!"}},{"$f":"I205","v":{"$error":"#DIV/0!"}}]
[null,"Sep",4.5707547169811322,null,null,null,0,{"$f":"C156*63/47","v":0},"Sep",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Oct",4.2252906976744189,null,null,null,0,{"$f":"C170*63/47","v":0},"Oct",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Nov",3.9497282608695654,null,"=",null,0,{"$f":"C184*63/47","v":0},"Nov",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dec",3.7461340206185572,"20MJ",5.56,"Kwh",0,{"$f":"C198*63/47","v":0},"Dec",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,{"$f":"+SUM(G25:G36)","v":0},null,"year",{"$f":"+IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!L24-G37,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!AH24-G37,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!BA24-G37)))","v":{"$error":"#DIV/0!"}},0,"Userform"]
[]
[null,"January"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K25","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C41*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J25-K25","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C42*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E42*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E42*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D5-E5)*C5*F28","v":0},"kWh/mo",{"$f":"C43","v":0},"kWh/mo",{"$f":"-E43/(C25-1)","v":0},"kWh/mo",{"$f":"C43-G43","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D5-E5)*C5*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C44*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G5*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E45","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G5*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C46","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C5*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C48","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G42+G46+G47+G48","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I42+I43+I44+I45","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G43","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E41","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G49-G50","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I49-I50","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"February"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K26","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C55*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J26-K26","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C56*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E56*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E56*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D6-E6)*C6*F28","v":0},"kWh/mo",{"$f":"C57","v":0},"kWh/mo",{"$f":"-E57/(C26-1)","v":0},"kWh/mo",{"$f":"C57-G57","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D6-E6)*C6*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C58*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G6*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E59","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G6*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C60","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C6*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C62","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G56+G60+G61+G62","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I56+I57+I58+I59","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G57","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E55","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G63-G64","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I63-I64","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"March"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K27","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C69*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J27-K27","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C70*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E70*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E70*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D7-E7)*C7*F28","v":0},"kWh/mo",{"$f":"C71","v":0},"kWh/mo",{"$f":"-E71/(C27-1)","v":0},"kWh/mo",{"$f":"C71-G71","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D7-E7)*C7*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C72*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G7*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E73","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G7*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C74","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C7*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C76","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G70+G74+G75+G76","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I70+I71+I72+I73","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G71","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E69","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G77-G78","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I77-I78","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"April"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K28","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C83*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J28-K28","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C84*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E84*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E84*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D8-E8)*C8*F28","v":0},"kWh/mo",{"$f":"C85","v":0},"kWh/mo",{"$f":"-E85/(C28-1)","v":0},"kWh/mo",{"$f":"C85-G85","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D8-E8)*C8*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C86*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G8*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E87","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G8*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C88","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C8*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C90","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G84+G88+G89+G90","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I84+I85+I86+I87","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G85","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E83","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G91-G92","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I91-I92","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"May"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K29","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C97*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J29-K29","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C98*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E98*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E98*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D9-E9)*C9*F28","v":0},"kWh/mo",{"$f":"C99","v":0},"kWh/mo",{"$f":"-E99/(C29-1)","v":0},"kWh/mo",{"$f":"C99-G99","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D9-E9)*C9*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C100*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G9*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E101","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G9*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C102","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C9*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C104","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G98+G102+G103+G104","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I98+I99+I100+I101","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G99","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E97","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G105-G106","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I105-I106","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"June"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K30","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C111*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J30-K30","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C112*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E112*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E112*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D10-E10)*C10*F28","v":0},"kWh/mo",{"$f":"C113","v":0},"kWh/mo",{"$f":"-E113/(C30-1)","v":0},"kWh/mo",{"$f":"C113-G113","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D10-E10)*C10*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C114*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G10*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E115","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G10*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C116","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C10*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C118","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G112+G116+G117+G118","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I112+I113+I114+I115","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G113","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E111","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G119-G120","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I119-I120","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"July"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K31","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C125*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J31-K31","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C126*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E126*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E126*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D11-E11)*C11*F28","v":0},"kWh/mo",{"$f":"C127","v":0},"kWh/mo",{"$f":"-E127/(C31-1)","v":0},"kWh/mo",{"$f":"C127-G127","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D11-E11)*C11*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C128*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G11*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E129","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G11*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C130","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C11*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C132","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G126+G130+G131+G132","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I126+I127+I128+I129","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G127","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E125","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G133-G134","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I133-I134","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"August"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K32","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C139*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J32-K32","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C140*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E140*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E140*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D12-E12)*C12*F28","v":0},"kWh/mo",{"$f":"C141","v":0},"kWh/mo",{"$f":"-E141/(C32-1)","v":0},"kWh/mo",{"$f":"C141-G141","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D12-E12)*C12*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C142*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G12*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E143","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G12*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C144","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C12*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C146","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G140+G144+G145+G146","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I140+I141+I142+I143","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G141","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E139","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G147-G148","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I147-I148","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"September"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K33","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C153*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J33-K33","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C154*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E154*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E154*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D13-E13)*C13*F28","v":0},"kWh/mo",{"$f":"C155","v":0},"kWh/mo",{"$f":"-E155/(C33-1)","v":0},"kWh/mo",{"$f":"C155-G155","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D13-E13)*C13*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C156*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G13*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E157","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G13*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C158","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C13*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C160","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G154+G158+G159+G160","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I154+I155+I156+I157","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G155","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E153","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G161-G162","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I161-I162","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"October"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K34","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C167*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J34-K34","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C168*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E168*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E168*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D14-E14)*C14*F28","v":0},"kWh/mo",{"$f":"C169","v":0},"kWh/mo",{"$f":"-E169/(C34-1)","v":0},"kWh/mo",{"$f":"C169-G169","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D14-E14)*C14*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C170*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G14*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E171","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G14*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C172","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C14*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C174","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G168+G172+G173+G174","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I168+I169+I170+I171","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G169","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E167","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G175-G176","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I175-I176","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"November"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K35","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C181*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J35-K35","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C182*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E182*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E182*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D15-E15)*C15*F28","v":0},"kWh/mo",{"$f":"C183","v":0},"kWh/mo",{"$f":"-E183/(C35-1)","v":0},"kWh/mo",{"$f":"C183-G183","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D15-E15)*C15*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C184*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G15*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E185","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G15*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C186","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C15*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C188","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G182+G186+G187+G188","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I182+I183+I184+I185","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G183","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E181","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G189-G190","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I189-I190","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[]
[null,"December"]
[null,"Energy sources","amount",null,"energy content",null,"utilisable\nelectric energy",null,"utilisable\nthermal energy "]
[null,"digester gas fed into the grid",{"$f":"K36","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C195*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"digester gas energetically used",{"$f":"J36-K36","v":{"$error":"#DIV/0!"}},"m³/mo",{"$f":"C196*11.1*$I$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E196*$J$23","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"E196*$K$23","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"wastewater heat recovery el. heat pump",{"$f":"1.16*(D16-E16)*C16*F28","v":0},"kWh/mo",{"$f":"C197","v":0},"kWh/mo",{"$f":"-E197/(C36-1)","v":0},"kWh/mo",{"$f":"C197-G197","v":0},"kWh/mo"]
[null,"wastewater heat recovery gas heat pump",{"$f":"1.16*(D16-E16)*C16*F29","v":0},"kWh/mo",0,"kWh/mo",0,null,{"$f":"C198*100/47","v":0},"kWh/mo"]
[null,"solar power (solar thermal)",{"$f":"G16*($I$10*$K$10+$I$11*$K$11)","v":0},"kWh/mo",0,"kWh/mo",null,null,{"$f":"E199","v":0},"kWh/mo"]
[null,"solar power (photopholtaics)",{"$f":"G16*($I$9*$J$9+$I$11*$J$11)","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C200","v":0},"kWh/mo"]
[null,"windpower",0,"kWh/mo",0,"kWh/mo",0,"kWh/mo"]
[null,"hydropower",{"$f":"C16*1000*10*$F$22/3600000*$F$23/100","v":0},"kWh/mo",0,"kWh/mo",{"$f":"C202","v":0},"kWh/mo"]
[null,"total electric and thermal energy generation at WWTP",null,null,null,null,{"$f":"G196+G200+G201+G202","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I196+I197+I198+I199","v":{"$error":"#DIV/0!"}},"kWh/mo"]
[null,"energy necessary for renewable production",null,null,null,null,{"$f":"-G197","v":0},"kWh/mo",0,"kWh/mo"]
[null,"energy provision at WWTP",null,null,{"$f":"E195","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"G203-G204","v":{"$error":"#DIV/0!"}},"kWh/mo",{"$f":"I203-I204","v":{"$error":"#DIV/0!"}},"kWh/mo"]

{"sheet":"Anaerobic_Digestion","index":9,"n_rows":71,"n_cols":53,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["DATA",null,null,null,1,2,3,4,5,6,7,8,9,10]
["CALCULATED",null,null,null,"Primary Sludge","Secondary Sludge","Organic fraction MSW","Digestate","Food industry waste","Animal blood","Animal fat",{"$f":"+Feedstock_Database!E19","v":0}]
["USER",null,null,"Tons [t a.r./year]",{"$f":"+Feedstock_Database!F5","v":0},{"$f":"+Feedstock_Database!F7","v":0},{"$f":"+Feedstock_Database!F9","v":0},{"$f":"+Feedstock_Database!F11","v":0},{"$f":"+Feedstock_Database!F13","v":0},{"$f":"+Feedstock_Database!F15","v":0},{"$f":"+Feedstock_Database!F17","v":0},{"$f":"+Feedstock_Database!F19","v":0}]
["Type of anaerobic digestion"]
[null,null,null,"Year operating hours",8000]
[]
[null,null,null,"All substrates","Primary Sludge","Secondary Sludge","Organic fraction MSW","Digestate","Food industry waste","Animal blood","Animal fat",{"$f":"+Feedstock_Database!E19","v":0}]
[null,null,"Total solid (%)",{"$f":"+((E8/100*E3)+(F8/100*F3)+(G8/100*G3)+(I8/100*I3)+(J8/100*J3)+(K8/100*K3)+(L8/100*L3))/(E3+F3+G3+I3+J3+K3+L3)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Feedstock_Database!G5","v":0},{"$f":"+Feedstock_Database!G7","v":0},{"$f":"+Feedstock_Database!G9","v":0},null,{"$f":"+Feedstock_Database!G13","v":0},{"$f":"+Feedstock_Database!G15","v":0},{"$f":"+Feedstock_Database!G17","v":0},{"$f":"+Feedstock_Database!G19","v":0}]
[]
[null,null,"Type of anaerobic digestion",{"$f":"+IF(AND(D8<=20,D8>=1),\"Wet\",IF(AND(D8>20,D8<=30),\"Semy-Dry\",IF(AND(D8>30,D8<=40),\"Dry\",\"No-Digestion\")))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"WET","Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat",{"$f":"+L7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEMI-DRY","Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat",{"$f":"+L2","v":0},null,null,null,null,null,null,null,null,null,null,null,"DRY","Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat",{"$f":"+L2","v":0}]
[null,null,"Totalsolid (%)",{"$f":"+IF(D10=\"Wet\",E8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(D10=\"Wet\",F8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(D10=\"Wet\",G8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(D10=\"Wet\",I8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(D10=\"Wet\",J8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(D10=\"Wet\",K8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(D10=\"Wet\",L8,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalsolid (%)",{"$f":"+IF($D$10=\"Semy-Dry\",E8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",F8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",G8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",I8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",J8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",K8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",L8,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Totalsolid (%)",{"$f":"+IF($D$10=\"Dry\",E8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",F8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",G8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",I8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",J8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",K8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",L8,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Volatile Matter (% solid)",{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M5,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M7,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M9,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M13,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M15,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M17,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",Feedstock_Database!M19,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volatile Matter (% solid)",{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M5,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M7,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M9,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M13,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M15,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M17,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",Feedstock_Database!M19,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Volatile Matter (% solid)",{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M5,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M7,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M9,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M13,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M15,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M17,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",Feedstock_Database!M19,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"Specific production of biogas [m3/kgVM]",0.5,0.5,0,0,0,0,"0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specific production of biogas [m3/kgVM]",0.4,0.4,0.4,0,0,0,"0",null,null,null,null,null,null,null,null,null,null,null,"Specific production of biogas [m3/kgVM]",0.3,0.3,0.3,0,0,0,"0"]
[null,null,"default",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,"default",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,"default",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[]
[null,null,"SolidsInitial [t dry]",{"$f":"+IF($D$10=\"Wet\",(D13/100)*E3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",(E13/100)*F3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",(F13/100)*G3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",(G13/100)*I3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",(H13/100)*J3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",(I13/100)*K3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Wet\",(J13/100)*L3,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SolidsInitial [t dry]",{"$f":"+IF($D$10=\"Semy-Dry\",(Z13/100)*E3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",(AA13/100)*F3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",(AB13/100)*G3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",(AC13/100)*I3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",(AD13/100)*J3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",(AE13/100)*K3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Semy-Dry\",(AF13/100)*L3,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"SolidsInitial [t dry]",{"$f":"+IF($D$10=\"Dry\",(AS13/100)*E3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",(AT13/100)*F3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",(AU13/100)*G3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",(AV13/100)*I3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",(AW13/100)*J3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",(AX13/100)*K3,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF($D$10=\"Dry\",(AY13/100)*L3,0)","v":{"$error":"#DIV/0!"}}]
[]
[1,"Biogas production","Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat",{"$f":"+L2","v":0},null,null,"Sum",null,null,null,null,null,null,null,null,null,null,1,"Biogas production","Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat",{"$f":"+AF12","v":0},null,null,"Sum",null,null,null,null,null,null,null,1,"Biogas production","Primary Sludge","Secondary Sludge","Organic fraction MSW","Food industry waste","Animal blood","Animal fat",{"$f":"+AY12","v":0},null,null,"Sum"]
[]
[{"$f":"+(+F3*1000*(E13/100)*(E14/100)*E15)*1.13","v":{"$error":"#DIV/0!"}},"Biogas production [Nm3/year]",{"$f":"+E3*1000*(D13/100)*(D14/100)*D15","v":{"$error":"#DIV/0!"}},{"$f":"IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",(+F3*1000*(E13/100)*(E14/100)*E15)*1.13,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",(+F3*1000*(E13/100)*(E14/100)*E15)*1.15,(+F3*1000*(E13/100)*(E14/100)*E15)))","v":{"$error":"#DIV/0!"}},{"$f":"+G3*1000*(F13/100)*(F14/100)*F15","v":{"$error":"#DIV/0!"}},{"$f":"+I3*1000*(G13/100)*(G14/100)*G15","v":{"$error":"#DIV/0!"}},{"$f":"+J3*1000*(H13/100)*(H14/100)*H15","v":{"$error":"#DIV/0!"}},{"$f":"+K3*1000*(I13/100)*(I14/100)*I15","v":{"$error":"#DIV/0!"}},{"$f":"+L3*1000*(J13/100)*(J14/100)*J15","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+SUM(C24:K24)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,{"$f":"+F3*1000*(AA13/100)*(AA14/100)*AA15*1.13","v":{"$error":"#DIV/0!"}},"Biogas production [Nm3/year]",{"$f":"+E3*1000*(Z13/100)*(Z14/100)*Z15","v":{"$error":"#DIV/0!"}},{"$f":"IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",(+F3*1000*(AA13/100)*(AA14/100)*AA15)*1.13,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",(+F3*1000*(AA13/100)*(AA14/100)*AA15)*1.15,(+F3*1000*(AA13/100)*(AA14/100)*AA15)))","v":{"$error":"#DIV/0!"}},{"$f":"+G3*1000*(AB13/100)*(AB14/100)*AB15","v":{"$error":"#DIV/0!"}},{"$f":"+I3*1000*(AC13/100)*(AC14/100)*AC15","v":{"$error":"#DIV/0!"}},{"$f":"+J3*1000*(AD13/100)*(AD14/100)*AD15","v":{"$error":"#DIV/0!"}},{"$f":"+K3*1000*(AE13/100)*(AE14/100)*AE15","v":{"$error":"#DIV/0!"}},{"$f":"+L3*1000*(AF13/100)*(AF14/100)*AF15","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+SUM(Y24:AG24)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,{"$f":"+(+F3*1000*(AT13/100)*(AT14/100)*AT15)*1.13","v":{"$error":"#DIV/0!"}},"Biogas production [Nm3/year]",{"$f":"+E3*1000*(AS13/100)*(AS14/100)*AS15","v":{"$error":"#DIV/0!"}},{"$f":"IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",(+F3*1000*(AT13/100)*(AT14/100)*AT15)*1.13,IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",(+F3*1000*(AT13/100)*(AT14/100)*AT15)*1.15,(+F3*1000*(AT13/100)*(AT14/100)*AT15)))","v":{"$error":"#DIV/0!"}},{"$f":"+G3*1000*(AU13/100)*(AU14/100)*AU15","v":{"$error":"#DIV/0!"}},{"$f":"+I3*1000*(AV13/100)*(AV14/100)*AV15","v":{"$error":"#DIV/0!"}},{"$f":"+J3*1000*(AW13/100)*(AW14/100)*AW15","v":{"$error":"#DIV/0!"}},{"$f":"+K3*1000*(AX13/100)*(AX14/100)*AX15","v":{"$error":"#DIV/0!"}},{"$f":"+L3*1000*(AY13/100)*(AY14/100)*AY15","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+SUM(AR24:AZ24)","v":{"$error":"#DIV/0!"}}]
[{"$f":"+(+F3*1000*(E13/100)*(E14/100)*E15)*1.15","v":{"$error":"#DIV/0!"}},"Biogas production [Nm3/h]",{"$f":"+C24/$E$5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"+SUM(C25:K25)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"+(+F3*1000*(AA13/100)*(AA14/100)*AA15)*1.15","v":{"$error":"#DIV/0!"}},"Biogas production [Nm3/h]",{"$f":"+Y24/$E$5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AE24/$E$5","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+SUM(Y25:AG25)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"+(+F3*1000*(AT13/100)*(AT14/100)*AT15)*1.15","v":{"$error":"#DIV/0!"}},"Biogas production [Nm3/h]",{"$f":"+AR24/$E$5","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,{"$f":"+SUM(AR25:AZ25)","v":{"$error":"#DIV/0!"}}]
[null,"biogas density [kg/m3]",{"$f":"+IF(D10=\"Wet\",1.2,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biogas density [kg/m3]",{"$f":"+IF(D10=\"Semy-Dry\",1.2,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"biogas density [kg/m3]",{"$f":"+IF(D10=\"Dry\",1.2,0)","v":{"$error":"#DIV/0!"}}]
[null,"CH4 production [Nm3/year]",{"$f":"UpGrading!C5/100*L24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CH4 production [Nm3/year]",{"$f":"UpGrading!C5/100*AH24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CH4 production [Nm3/year]",{"$f":"UpGrading!C5/100*BA24","v":{"$error":"#DIV/0!"}}]
[null,"Biomethane production [Nm3/year]",{"$f":"+C27/0.95","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomethane production [Nm3/year]",{"$f":"+Y27/0.95","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomethane production [Nm3/year]",{"$f":"+AR27/0.95","v":{"$error":"#DIV/0!"}},"*"]
[]
[]
[2,"Digestate",null,null,"2'","solid/water separation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Digestate",null,null,"2'","solid/water separation",null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Digestate",null,null,"2'","solid/water separation"]
[]
[null,"Input flow [t a.r./year]",{"$f":"+IF(D10=\"Wet\",(E3+F3+G3+I3+J3+K3+L3),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction after separator [t/year]",{"$f":"+(C41-F41/100*C37)/(F42/100-F41/100)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input flow [t a.r./year]",{"$f":"+IF(D10=\"Semy-Dry\",(E3+F3+G3+I3+J3+K3+L3),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction after separator [t/year]",{"$f":"+(Y41-AB41/100*Y37)/(AB42/100-AB41/100)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Input flow [t a.r./year]",{"$f":"+IF(D10=\"Dry\",(E3+F3+G3+I3+J3+K3+L3),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction after separator [t/year]",{"$f":"+(AR41-AU41/100*AR37)/(AU42/100-AU41/100)","v":{"$error":"#DIV/0!"}},"*"]
[null,"Totalsolid (%)",{"$f":"+((D20+E20+F20+G20+H20+I20+J20)/(E3+F3+G3+I3+J3+K3+L3))*100","v":{"$error":"#DIV/0!"}},null,"Solid fraction after separator [t/year]",{"$f":"+C37-F33","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalsolid (%)",{"$f":"+((Z20+AA20+AB20+AC20+AD20+AE20+AF20)/(E3+F3+G3+I3+J3+K3+L3))*100","v":{"$error":"#DIV/0!"}},null,"Solid fraction after separator [t/year]",{"$f":"+Y37-AB33","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalsolid (%)",{"$f":"+((AS20+AT20+AU20+AV20+AW20+AX20+AY20)/(E3+F3+G3+I3+J3+K3+L3))*100","v":{"$error":"#DIV/0!"}},null,"Solid fraction after separator [t/year]",{"$f":"+AR37-AU33","v":{"$error":"#DIV/0!"}},"*"]
[null,"Water content (%)",{"$f":"+IF(D10=\"Wet\",(100-C34),0)","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT SOLID [t/year]",{"$f":"+F34*F41/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water content (%)",{"$f":"+IF(D10=\"Semy-Dry\",(100-Y34),0)","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT SOLID [t/year]",{"$f":"+AB34*AB41/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water content (%)",{"$f":"+IF(D10=\"Dry\",(100-AR34),0)","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT SOLID [t/year]",{"$f":"+AU34*AU41/100","v":{"$error":"#DIV/0!"}}]
[null,"Biogas mass [t/year]",{"$f":"+L24*C26*10^-3","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT WATER [t/year]",{"$f":"+F33*F42/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas mass [t/year]",{"$f":"+AH24*Y26*10^-3","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT WATER [t/year]",{"$f":"+AB33*AB42/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas mass [t/year]",{"$f":"+BA24*AR26*10^-3","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT WATER [t/year]",{"$f":"+AU33*AU42/100","v":{"$error":"#DIV/0!"}}]
[null,"Digestate mass [t/year]",{"$f":"+IF(D10=\"Wet\",(C33-C36),0)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digestate mass [t/year]",{"$f":"+IF(D10=\"Semy-Dry\",(Y33-Y36),0)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digestate mass [t/year]",{"$f":"+IF(D10=\"Dry\",(AR33-AR36),0)","v":{"$error":"#DIV/0!"}},"*"]
[null,"Reduction of dry matter (%)",{"$f":"+IF(D10=\"Wet\",(50),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of dry matter (%)",{"$f":"+IF(Z10=\"Semy-Dry\",(50),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reduction of dry matter (%)",{"$f":"+IF(D10=\"Semy-Dry\",(50),0)","v":{"$error":"#DIV/0!"}}]
[null,"Solid into Digestate (%)",{"$f":"+C34*(1-C38/100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid into Digestate (%)",{"$f":"+Y34*(1-Y38/100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid into Digestate (%)",{"$f":"+AR34*(1-AR38/100)","v":{"$error":"#DIV/0!"}}]
[null,"Water into Digestate (%)",{"$f":"IF(D10=\"Wet\",(100-C39),0)","v":{"$error":"#DIV/0!"}},null,null,"Solid","Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water into Digestate (%)",{"$f":"IF(D10=\"Semy-Dry\",(100-Y39),0)","v":{"$error":"#DIV/0!"}},null,null,"Solid","Water",null,null,null,null,null,null,null,null,null,null,null,null,null,"Water into Digestate (%)",{"$f":"IF(D10=\"Dry\",(100-AR39),0)","v":{"$error":"#DIV/0!"}},null,null,"Solid","Water"]
[null,"SS into Digestate [t/year]",{"$f":"+C39/100*C37","v":{"$error":"#DIV/0!"}},null,"Solid fraction  %",30,{"$f":"100-F41","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SS into Digestate [t/year]",{"$f":"+Y39/100*Y37","v":{"$error":"#DIV/0!"}},null,"Solid fraction  %",30,{"$f":"100-AB41","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,"SS into Digestate [t/year]",{"$f":"+AR39/100*AR37","v":{"$error":"#DIV/0!"}},null,"Solid fraction  %",30,{"$f":"100-AU41","v":70}]
[null,"Water into Digestate [t/year]",{"$f":"+IF(D10=\"Wet\",(C37-C41),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction %",2,{"$f":"100-F42","v":98},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water into Digestate [t/year]",{"$f":"+IF(D10=\"Semy-Dry\",(Y37-Y41),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction %",2,{"$f":"100-AB42","v":98},null,null,null,null,null,null,null,null,null,null,null,null,null,"Water into Digestate [t/year]",{"$f":"+IF(D10=\"Dry\",(AR37-AR41),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction %",2,{"$f":"100-AU42","v":98}]
[]
[]
[3,"Input power",null,null,"2''","separation efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Input power",null,null,"2''","separation efficiency",null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Input power",null,null,"2''","separation efficiency"]
[null,null,null,null,null,"η",{"$f":"+F35/C41*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η",{"$f":"+AB35/Y41*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η",{"$f":"+AU35/AR41*100","v":{"$error":"#DIV/0!"}}]
["*","LHV- Biogas Lower Heating Value Biogas [MJ/m3]",{"$f":"+IF(D10=\"Wet\",Input!E16,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","LHV- Biogas Lower Heating Value Biogas [MJ/m3]",{"$f":"+IF(D10=\"Semy-Dry\",Input!E29,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","LHV- Biogas Lower Heating Value Biogas [MJ/m3]",{"$f":"+IF(D10=\"Dry\",Input!E41,0)","v":{"$error":"#DIV/0!"}}]
[null,"LHV Biogas [kWh/m3]",{"$f":"+C47*1000/3600","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LHV Biogas [kWh/m3]",{"$f":"+Y47*1000/3600","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LHV Biogas [kWh/m3]",{"$f":"+AR47*1000/3600","v":{"$error":"#DIV/0!"}}]
[null,"Input power [kW]",{"$f":"+(SUM(C25:K25))*C48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input power [kW]",{"$f":"+(SUM(Y25:AG25))*Y48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input power [kW]",{"$f":"+(SUM(AR25:AZ25))*AR48","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[4,"CHP Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"CHP Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"CHP Electricity"]
[]
["*","η ele of CHP",{"$f":"+IF(D10=\"Wet\",Input!F16,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","η ele of CHP",{"$f":"+IF(D10=\"Semy-Dry\",Input!F29,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","η ele of CHP",{"$f":"+IF(D10=\"Dry\",Input!F41,0)","v":{"$error":"#DIV/0!"}}]
["*","Engine power [kWele]",{"$f":"+C56/100*C49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Engine power [kWele]",{"$f":"+Y56/100*Y49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Engine power [kWele]",{"$f":"+AR56/100*AR49","v":{"$error":"#DIV/0!"}}]
[null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+C57*E5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+Y57*E5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+AR57*E5","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*C58","v":{"$error":"#DIV/0!"}},0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*Y58","v":{"$error":"#DIV/0!"}},0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*AR58","v":{"$error":"#DIV/0!"}},0.1]
["*","Power for the grid [kWhele/y]",{"$f":"+C58-C59","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Power for the grid [kWhele/y]",{"$f":"+Y58-Y59","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Power for the grid [kWhele/y]",{"$f":"+AR58-AR59","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[5,"CHP Thermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"CHP Thermal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"CHP Thermal"]
[]
["*","η thermal of CHP",{"$f":"+IF(D10=\"Wet\",Input!G16,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","η thermal of CHP",{"$f":"+IF(D10=\"Semy-Dry\",Input!G29,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","η thermal of CHP",{"$f":"+IF(D10=\"Dry\",Input!G41,0)","v":{"$error":"#DIV/0!"}}]
[null,"Engine thermal power [kWth]",{"$f":"+C67*C49/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engine thermal power [kWth]",{"$f":"+Y67*Y49/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Engine thermal power [kWth]",{"$f":"+AR67*AR49/100","v":{"$error":"#DIV/0!"}}]
[null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+C68*E5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+Y68*E5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+AR68*E5","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*C69","v":{"$error":"#DIV/0!"}},0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*Y69","v":{"$error":"#DIV/0!"}},0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*AR69","v":{"$error":"#DIV/0!"}},0.05]
["*","Energy available for heating [kWhth/y]",{"$f":"C69-C70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Energy available for heating [kWhth/y]",{"$f":"Y69-Y70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Energy available for heating [kWhth/y]",{"$f":"AR69-AR70","v":{"$error":"#DIV/0!"}}]

{"sheet":"UpGrading","index":10,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[[20,0,25,0],[2,0,2,1],[3,0,5,0],[7,4,7,6],[9,0,14,0],[19,0,19,1]]}
[null,null,null,null,null,null,null,"DATA"]
[null,null,null,null,null,{"$f":"+C6","v":"No"},null,"CALCULATED"]
["Input data",null,null,"Units",null,null,null,"USER"]
["Neccesary  input data","Raw biogas from AD",{"$f":"+RES_WWTP!J37*RES_WWTP!K37/100","v":{"$error":"#DIV/0!"}},"Nm3/year"]
[null,"Content of CH4 in raw biogas",60,"%","devo dare la possibilità di modificare la % di ch4"]
[null,"Technology","No"]
[]
[null,null,null,null,"Usual range for selected technology"]
[null,null,null,null,"Pressure Swing Adsorption - PSA","Presure water absorption - PWA","Membrane technology"]
["Recommanded use data from certain manufacturer for better results","CH4 in output gas",98,"%","95-98","95-98","97-98"]
[null,"CH4 losses during upgrading",null,"%","up to 4","up to 2","up to 0,6"]
[null,"Electricity consuption for biogas upgrading",null,"kWh/Nm3","0,23-0,30","0,25-0,3","0,18-0,20"]
[null,"Electricity consuption for additional processes",null,"kWh/Nm3","0,29-1","0,3-0,9","0,14-0,29"]
[null,"CHP electricity efficiency",{"$f":"RES_WWTP!J23","v":{"$error":"#DIV/0!"}}]
[null,"CHP heat efficiency",{"$f":"+RES_WWTP!K23","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
["Output data"]
["Output data","Amount of clean biomethane",{"$f":"C4*C5/100*IF(ISBLANK(C11),(1-IF(C6=\"PSA\",4/100,IF(C6=\"PWA\",2/100,IF(C6=\"Membrane\",0.6/100,1)))),1-C11/100)*(IF(ISBLANK(C10),(IF(C6=\"PSA\",0.965,IF(C6=\"PWA\",0.965,IF(C6=\"Membrane\",0.975,0)))),C10/100))","v":{"$error":"#DIV/0!"}},"[Nm3/year]","*","moltiplicano per l'efficienza della tecnologia invece di dividere"]
[null,"Total amount of ouput gas",{"$f":"C21/(IF(ISBLANK(C10),(IF(C6=\"PSA\",0.965,IF(C6=\"PWA\",0.965,IF(C6=\"Membrane\",0.975,0)))),C10/100))","v":{"$error":"#DIV/0!"}},"[Nm3/year]","*"]
[null,"Total electricity consumption for biogas upgrading",{"$f":"C4*(IF(ISBLANK(C12),(IF(C6=\"PSA\",0.265,IF(C6=\"PWA\",0.27,IF(C6=\"Membrane\",0.19,0)))),C12)+IF(ISBLANK(C13),(IF(C6=\"PSA\",0.645,IF(C6=\"PWA\",0.6,IF(C6=\"Membrane\",0.205,0)))),IF(ISBLANK(C12),0,C13)))","v":{"$error":"#DIV/0!"}},"[kWh/year]","*"]
[null,"Electricity from bioemthane",{"$f":"9.94*C21*C14","v":{"$error":"#DIV/0!"}},"[kWh/year]","*"]
[null,"Thermal energy from biomethane",{"$f":"9.94*C21*C15","v":{"$error":"#DIV/0!"}},"[kWh/year]","*"]
[null,"Thermal energy from biomethane",{"$f":"C25*3.6/1000","v":{"$error":"#DIV/0!"}},"[GJ/year]","*"]
[]
[]
[]
["Prices","Electricity  (consumption)",{"$f":"2.2/25","v":8.8000000000000009E-2},"EUR/kWh"]
["based on CZ","Electricity (direct selling - low voltage)",{"$f":"1.6/25","v":6.4000000000000001E-2},"EUR/kWh"]
[null,"Electricity (selling - to grid)",{"$f":"0.9/25","v":3.6000000000000004E-2},"EUR/kWh"]
[null,"Biomethane direct selling (grid injection)",{"$f":"9/25","v":0.36},"EUR/Nm3"]
[null,"Heat price (natural gas equivalent)",{"$f":"360/25","v":14.4},"EUR/GJ"]
[null,"Biomethane for vehicle filling",0.36,"EUR/Nm3"]
[null,"Investments",{"$f":"(35000000/400)*C4/8100/25","v":{"$error":"#DIV/0!"}},"EUR/kWh","only very simply approximation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"membranes","membranes"]

{"sheet":"UCA","index":11,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[18,0,30,0],[28,3,28,9],[30,3,30,9],[0,0,14,0],[5,3,5,9],[12,3,12,9],[14,3,14,9]]}
["status quo","Type","no selection","Type 1 a","Type 1b","Type 1c","Type 2a","Type 2b","Type 3","Type 4",null,"Type 1a","Village centre (rural)"]
[null,"Gross development area","[ha]","3333","","","","","",null,null,"Type 1b","Small sized town centre (rural)"]
[null,"Specific thermal energy demand","[MWh/(ha.a)]",{"$f":"+Input!D56","v":"333"},{"$f":"+Input!E56","v":"0"},{"$f":"+Input!F56","v":"0"},{"$f":"+Input!G56","v":"0"},{"$f":"+Input!H56","v":"0"},null,null,null,"Type 1c","Medium sized town centre (suburban)"]
[null,"Heat demand","[MWh/a]",{"$f":"D2*D3","v":1109889},{"$f":"E2*E3","v":{"$error":"#VALUE!"}},{"$f":"F2*F3","v":{"$error":"#VALUE!"}},{"$f":"G2*G3","v":{"$error":"#VALUE!"}},{"$f":"H2*H3","v":{"$error":"#VALUE!"}},"","",null,"Type 2a","Multi-storey building - High density"]
[null,null,null,null,null,null,null,null,1100,250,null,"Type 2b","Multi-storey building - Low density"]
[null,"Current heat demand","[MWh/a]",{"$f":"SUM(D4:J4)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"Type 3","Commerce and industry"]
[null,null,null,null,null,null,null,null,null,null,null,"Type 4","Agricultural use"]
[]
[null,"Settlement specific grid length (internal)","[m/ha]",{"$f":"+Input!D59","v":"0"},{"$f":"+Input!E59","v":"0"},{"$f":"+Input!F59","v":"0"},{"$f":"+Input!G59","v":"0"},{"$f":"+Input!H59","v":"0"},{"$f":"+Input!I59","v":"0"},null,null,null,"User Input"]
[null,"Calculated grid length (internal)","[m]",{"$f":"D9*D2","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,"Default value"]
[null,"Grid length (external)","[m]",null,null,null,"",null,null,null,2500,null,"Calculated value"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Not required/available"]
[null,"Total grid length","[m]",{"$f":"SUM(D10:I10)+G11","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"xxx"]
[]
[null,"Occupancy density","[MWh/m]",{"$f":"D6/D13","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"MWh/m"]
[null,null,null,null,null,null,null,null,null,null,null,">2"]
[null,null,null,null,null,null,null,null,null,null,null,"0,5-2"]
["future situation","Degree of connection","[%]","","","","","","",null,null,"<0,5"]
[null,"Adapted heat demand","[MWh/a]",{"$f":"D4*D19/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"J4","v":""}]
[null,"Degree of densification","[%]","","","","","",""]
[null,"Potential","[MWh/a]",{"$f":"(D21)*D20/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(J21)*J20","v":{"$error":"#VALUE!"}}]
[null,"Interim heat demand 1","[MWh/a]",{"$f":"D20+D22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Degree of energy savings","[%]","","","","","","",""]
[null,"Interim heat demand 2","[MWh/a]",{"$f":"(1-D24/100)*D23","v":{"$error":"#VALUE!"}},{"$f":"(1-E24/100)*E23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,"Share of solar thermal energy provision","[%]","","","","","","",""]
[null,"Interim heat demand 3","[MWh/a]",{"$f":"D25*(1-D26/100)","v":{"$error":"#VALUE!"}},{"$f":"E25*(1-E26/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Future heat demand","[MWh/a]",{"$f":"SUM(D27:J27)","v":{"$error":"#VALUE!"}}]
[]
[null,"Occupancy density","[MWh/m]",{"$f":"D29/D13","v":{"$error":"#VALUE!"}}]

{"sheet":"MsgBox","index":12,"n_rows":1,"n_cols":2,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[null,"The scope of this Program is to provide a first evaluation on the advantages that the application of some innovative process in the waste and wastewater treatment, can reduce the energetic demand of these plants. The program is organized in different sections. The first section request information useful to describe the plant (e.g. Address) and on available substrates used. The second section ask information on the energetic aspects of the WWTP, if available, and on the technologies that is possible to implement for renewable energy production. The last two sections ask local economic information on energy costs, subsidies available and waste disposal costs, and information to evaluate how the new possible development of the plant can reduce its environmental impact. The REEF 2W team suggest to provide all the information requested to obtain the best result from the TOOL. "]

{"sheet":"Result","index":13,"n_rows":106,"n_cols":9,"rows_kept":106,"cut":false,"hidden":true,"merged":[[3,1,9,1],[57,1,68,1],[70,1,73,1],[40,1,46,1],[48,1,53,1],[23,1,31,1],[33,1,36,1],[11,1,17,1]]}
[]
[null,null,"Anaerobic Digestion",{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),\"Type of Anaerobic Digestion: Wet\",IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),\"Type of Anaerobic Digestion: Semy-Dry\",IF(AND(AnaerobicDigestion!C10=\"Dry\"),\"Type of Anaerobic Digestion: Dry\",0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),\"Total Solid (%): \"&ROUNDUP(AnaerobicDigestion!C34,2),IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),\"Total Solid (%): \"&ROUNDUP(AnaerobicDigestion!K34,2),IF(AND(AnaerobicDigestion!C10=\"Dry\"),\"Total Solid (%): \"&ROUNDUP(AnaerobicDigestion!S34,2),0)))","v":{"$error":"#DIV/0!"}},null,"PowerToGas"]
[null,null,"Feedstock Properties","OFMSW","Sewage Sludge",null,{"$f":"+UpDateAnaerobicDigestion!C3","v":"PEM-Elektrolyzer"},{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D3,\"No-Data\")","v":"No-Data"},{"$f":"+UpDateAnaerobicDigestion!E3","v":"Energy consumption [kWh/Nm3 H2]"}]
[null,"INPUT",{"$f":"+AnaerobicDigestion!B8","v":"Total solid (%)"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C13,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K13,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S13,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!D13,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!L13,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!T13,0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"+UpDateAnaerobicDigestion!C14","v":"Electrolyzer"},{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D14,\"No-Data\")","v":"No-Data"},"Installed Power [kW]"]
[null,null,{"$f":"+AnaerobicDigestion!B14","v":"Volatile Matter (% solid)"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C14,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K14,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S14,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!D14,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!L14,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!T14,0)))","v":{"$error":"#DIV/0!"}},null,{"$f":"+UpDateAnaerobicDigestion!C18","v":"Total Methane"},{"$f":"+IF(UpDateAnaerobicDigestion!F1=\"SI\",UpDateAnaerobicDigestion!D18,\"No-Data\")","v":"No-Data"},"[Nm3/year]"]
[null,null,{"$f":"+AnaerobicDigestion!B15","v":"Specific production of biogas [m3/kgVM]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C15,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K15,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S15,0)))","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!D15,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!L15,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!T15,0)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Biogas and CHP Parameters","Co-Digestion"]
[null,null,{"$f":"+AnaerobicDigestion!B47","v":"LHV- Biogas Lower Heating Value Biogas [MJ/m3]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C47,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K47,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S47,0)))","v":{"$error":"#DIV/0!"}},null,null,"Biogas Upgrading",{"$f":"+IF(AND(UpGrading!C6=\"PSA\"),\"Biogas upgrading technology: PSA\",IF(AND(UpGrading!C6=\"PWA\"),\"Biogas upgrading technology: PWA\",IF(AND(UpGrading!C6=\"Membrane\"),\"Biogas upgrading technology: Membrane\",\"Biogas upgrading technology: No data\")))","v":"Biogas upgrading technology: No data"}]
[null,null,{"$f":"+AnaerobicDigestion!B56","v":"η ele of CHP"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C56,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K56,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S56,0)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+UpGrading!B21","v":"Amount of clean biomethane"},{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C21,IF(UpGrading!C6=\"PWA\",UpGrading!C21,IF(UpGrading!C6=\"Membrane\",UpGrading!C21,\"No-Data\")))","v":"No-Data"},{"$f":"+UpGrading!D21","v":"[Nm3/year]"}]
[null,null,{"$f":"+AnaerobicDigestion!B67","v":"η thermal of CHP"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C67,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K67,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S67,0)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+UpGrading!B22","v":"Total amount of ouput gas"},{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C22,IF(UpGrading!C6=\"PWA\",UpGrading!C22,IF(UpGrading!C6=\"Membrane\",UpGrading!C22,\"No-Data\")))","v":"No-Data"},{"$f":"+UpGrading!D22","v":"[Nm3/year]"}]
[null,null,"Parameters","Value",null,null,{"$f":"+UpGrading!B23","v":"Total electricity consumption for biogas upgrading"},{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C23,IF(UpGrading!C6=\"PWA\",UpGrading!C23,IF(UpGrading!C6=\"Membrane\",UpGrading!C23,\"No-Data\")))","v":"No-Data"},{"$f":"+UpGrading!D23","v":"[kWh/year]"}]
[null,"OUTPUT",{"$f":"+AnaerobicDigestion!B57","v":"Engine power [kWele]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C57,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K57,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S57,0)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+UpGrading!B24","v":"Electricity from bioemthane"},{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C24,IF(UpGrading!C6=\"PWA\",UpGrading!C24,IF(UpGrading!C6=\"Membrane\",UpGrading!C24,\"No-Data\")))","v":"No-Data"},{"$f":"+UpGrading!D24","v":"[kWh/year]"}]
[null,null,{"$f":"+AnaerobicDigestion!B60","v":"Power for the grid [kWhele/y]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C60,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K60,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S60,0)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+UpGrading!B25","v":"Thermal energy from biomethane"},{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C25,IF(UpGrading!C6=\"PWA\",UpGrading!C25,IF(UpGrading!C6=\"Membrane\",UpGrading!C25,\"No-Data\")))","v":"No-Data"},{"$f":"+UpGrading!D25","v":"[kWh/year]"}]
[null,null,{"$f":"+AnaerobicDigestion!B71","v":"Energy available for heating [kWhth/y]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C71,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K71,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S71,0)))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+UpGrading!B26","v":"Thermal energy from biomethane"},{"$f":"+IF(UpGrading!C6=\"PSA\",UpGrading!C26,IF(UpGrading!C6=\"PWA\",UpGrading!C26,IF(UpGrading!C6=\"Membrane\",UpGrading!C26,\"No-Data\")))","v":"No-Data"},{"$f":"+UpGrading!D26","v":"[GJ/year]"}]
[null,null,{"$f":"+AnaerobicDigestion!B24","v":"Biogas production [Nm3/year]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!E24,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!M24,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!U24,0)))","v":{"$error":"#DIV/0!"}}]
[null,null,"DIGESTATE MASS",{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!C37,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!K37,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!S37,0)))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+AnaerobicDigestion!E34","v":"Solid fraction after separator [t/year]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!F34,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!N34,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!V34,0)))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+AnaerobicDigestion!E33","v":"Water fraction after separator [t/year]"},{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!F33,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!N33,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!V33,0)))","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",\"You have chosen to use: Thermo-chemical hydrolysis (65°C)\",IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",\"You have chosen to use: Thermo-pressure hydrolysis (165°C)\",\"You haven't chosen the type of hydrolysis\"))","v":"You haven't chosen the type of hydrolysis"}]
[null,null,{"$f":"+IF(OR(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",UpDateAnaerobicDigestion!B25=\"Thermo-pressure\"),\"Pay attention that choosing this technology you will have an increase of non biodegradable COD\",\"\")","v":""}]
[]
[null,null,"Composting"]
[null,null,"Feedstock and Process Properties","Co-Composting"]
[null,"INPUT",{"$f":"+C4","v":"Total solid (%)"},{"$f":"+Composting!C9","v":{"$error":"#DIV/0!"}}]
[null,null,"C feedstock (% solid)",{"$f":"+Composting!C10","v":{"$error":"#DIV/0!"}}]
[null,null,"H feedstock (% solid)",{"$f":"+Composting!C11","v":{"$error":"#DIV/0!"}}]
[null,null,"O feedstock (% solid)",{"$f":"+Composting!C12","v":{"$error":"#DIV/0!"}}]
[null,null,"N feedstock (% solid)",{"$f":"+Composting!C13","v":{"$error":"#DIV/0!"}}]
[null,null,"Organic substance that becomes compost (% weight)",{"$f":"+Composting!D36","v":0}]
[null,null,{"$f":"+Composting!C67","v":"Inlet air temperature [°C]"},{"$f":"+Composting!D67","v":0}]
[null,null,{"$f":"+Composting!C70","v":"Output air temperature [°C]"},{"$f":"+Composting!D70","v":0}]
[null,null,{"$f":"+Composting!C100","v":"Inlet organic matter temperature [°C]"},{"$f":"+Composting!D100","v":0}]
[null,null,"Parameters","Value"]
[null,"OUTPUT","Compost mass [t/year]",{"$f":"+Composting!D60","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+Composting!C66","v":"Final compost moisture %"},{"$f":"+Composting!D66","v":0}]
[null,null,{"$f":"+Composting!C99","v":"Final compost temperature [°C]"},{"$f":"+Composting!D99","v":0}]
[null,null,"Addition of coformulant [t ar/year]",{"$f":"+Composting!D3","v":0}]
[]
[null,null,"Gasification"]
[null,null,"Parameters","Co-Gasification"]
[null,"INPUT",{"$f":"+C24","v":"Total solid (%)"},{"$f":"+Gasification!C7","v":{"$error":"#DIV/0!"}}]
[null,null,"C feedstock (% solid)",{"$f":"+Gasification!C8","v":{"$error":"#DIV/0!"}}]
[null,null,"H feedstock (% solid)",{"$f":"+Gasification!C9","v":{"$error":"#DIV/0!"}}]
[null,null,"O feedstock (% solid)",{"$f":"+Gasification!C10","v":{"$error":"#DIV/0!"}}]
[null,null,"N feedstock (% solid)",{"$f":"+Gasification!C11","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C9","v":"η ele of CHP"},{"$f":"+Gasification!C134","v":0}]
[null,null,{"$f":"+C10","v":"η thermal of CHP"},{"$f":"+Gasification!C145","v":0}]
[null,null,"Parameters","Value"]
[null,"OUTPUT",{"$f":"+C12","v":"Engine power [kWele]"},{"$f":"+Gasification!C135","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C13","v":"Power for the grid [kWhele/y]"},{"$f":"+Gasification!C138","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C14","v":"Energy available for heating [kWhth/y]"},{"$f":"+Gasification!C149","v":{"$error":"#DIV/0!"}}]
[null,null,"Syngas production [Nm3/year]",{"$f":"+Gasification!C105","v":{"$error":"#DIV/0!"}}]
[null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",{"$f":"+Gasification!C115","v":5.6138132005312009}]
[null,null,{"$f":"+Gasification!B121","v":"η cold (%)"},{"$f":"+Gasification!C121","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"HTC"]
[null,null,"Parameters","Co-HTC"]
[null,"INPUT",{"$f":"+C41","v":"Total solid (%)"},{"$f":"+HTC!C9","v":{"$error":"#DIV/0!"}}]
[null,null,"C feedstock (% solid)",{"$f":"+HTC!C10","v":{"$error":"#DIV/0!"}}]
[null,null,"H feedstock (% solid)",{"$f":"+HTC!C11","v":{"$error":"#DIV/0!"}}]
[null,null,"O feedstock (% solid)",{"$f":"+HTC!C12","v":{"$error":"#DIV/0!"}}]
[null,null,"Ash feedstock (% solid)",{"$f":"+HTC!C13","v":{"$error":"#DIV/0!"}}]
[null,null,"VM feedstock (% solid)",{"$f":"+HTC!C14","v":{"$error":"#DIV/0!"}}]
[null,null,"FC feedstock (% solid)",{"$f":"+HTC!C15","v":{"$error":"#DIV/0!"}}]
[null,null,"Final reaction temperature [°C]",{"$f":"+HTC!C23","v":240}]
[null,null,"Reaction time [min]",{"$f":"+HTC!C24","v":920}]
[null,null,"Heating time [min]",{"$f":"+HTC!C25","v":81}]
[null,null,"Volume [mL]",{"$f":"+HTC!C28","v":2870}]
[null,null,"Volume ratio",{"$f":"+HTC!C29","v":0.4}]
[null,null,"Parameters","Value"]
[null,"OUTPUT","Hydrochar mass [t/year]",{"$f":"+HTC!C52","v":{"$error":"#DIV/0!"}}]
[null,null,"Hydrochar carbon content (%C solid)",{"$f":"+HTC!C54","v":{"$error":"#DIV/0!"}}]
[null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",{"$f":"+HTC!C60","v":{"$error":"#DIV/0!"}}]
[null,null,"Input Power [kW]",{"$f":"+HTC!C64","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"From Anaerobic Digestion to Composting"]
[null,null,"Parameters","Value"]
[null,null,{"$f":"+C34","v":"Compost mass [t/year]"},{"$f":"+'AD+Composting'!D60","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C35","v":"Final compost moisture %"},{"$f":"+'AD+Composting'!D66","v":45}]
[null,null,{"$f":"+C36","v":"Final compost temperature [°C]"},{"$f":"+'AD+Composting'!D99","v":30}]
[null,null,{"$f":"+C37","v":"Addition of coformulant [t ar/year]"},{"$f":"+'AD+Composting'!D3","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"From Anaerobic Digestion to Gasification"]
[null,null,"Parameters","Value"]
[null,null,{"$f":"+C49","v":"Engine power [kWele]"},{"$f":"+'AD+Gasification'!C135","v":{"$error":"#DIV/0!"}}]
[null,null,"Power for the grid [kWhele/y]",{"$f":"+'AD+Gasification'!C138","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy available for heating [kWhth/y]",{"$f":"+'AD+Gasification'!C149","v":{"$error":"#DIV/0!"}}]
[null,null,"Syngas production [Nm3/year]",{"$f":"+'AD+Gasification'!C105","v":{"$error":"#DIV/0!"}}]
[null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",{"$f":"+'AD+Gasification'!C115","v":5.8312106840607019}]
[null,null,"η cold (%)",{"$f":"+'AD+Gasification'!C121","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"From Anaerobic Digestion to HTC"]
[null,null,"Parameters","Value"]
[null,null,{"$f":"+C71","v":"Hydrochar mass [t/year]"},{"$f":"+'AD+HTC'!C52","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C72","v":"Hydrochar carbon content (%C solid)"},{"$f":"+'AD+HTC'!C54","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C73","v":"LHV - Hydrochar Lower Heating Value [MJ/t]"},{"$f":"+'AD+HTC'!C61","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"+C74","v":"Input Power [kW]"},{"$f":"+'AD+HTC'!C65","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"From HTC to Gasification"]
[null,null,"Parameters","Value"]
[null,null,{"$f":"+C85","v":"Engine power [kWele]"},{"$f":"+'HTC+Gasification'!C135","v":{"$error":"#DIV/0!"}}]
[null,null,"Power for the grid [kWhele/y]",{"$f":"+'HTC+Gasification'!C138","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy available for heating [kWhth/y]",{"$f":"+'HTC+Gasification'!C149","v":{"$error":"#DIV/0!"}}]
[null,null,"Syngas production [Nm3/year]",{"$f":"+'HTC+Gasification'!C105","v":{"$error":"#DIV/0!"}}]
[null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",{"$f":"+'HTC+Gasification'!C115","v":5.4104601116716964}]
[null,null,"η cold (%)",{"$f":"+'HTC+Gasification'!C121","v":{"$error":"#DIV/0!"}}]

{"sheet":"Results and Discussion","index":14,"n_rows":146,"n_cols":26,"rows_kept":146,"cut":false,"hidden":true,"merged":[[11,3,17,3],[19,3,26,3],[35,3,43,3],[45,3,48,3],[55,3,61,3],[11,13,17,13],[35,13,43,13],[55,13,61,13],[80,13,91,13],[22,13,29,13],[46,13,49,13],[80,3,91,3],[93,3,96,3],[63,3,68,3],[63,22,68,22],[80,22,91,22],[93,22,96,22],[64,13,69,13],[94,13,97,13],[11,22,17,22],[35,22,43,22],[55,22,61,22],[22,22,29,22],[46,22,49,22]]}
["OFMSW",107.6,"kg/people year (ITALY)"]
["SS",91.25,"kg/people year (ITALY)"]
[]
[]
[]
[null,null,null,null,50000,"Inhabitants",null,null,null,null,null,null,null,null,100000,"Inhabitants",null,null,null,null,null,null,null,200000,"Inhabitants"]
[null,null,null,null,"OFMSW",{"$f":"+$E$6*B1*10^-3","v":5380},"t/year",null,null,null,null,null,null,null,"OFMSW",{"$f":"+$O$6*B1*10^-3","v":10760},"t/year",null,null,null,null,null,null,"OFMSW",{"$f":"+$X$6*B1*10^-3","v":21520},"t/year"]
[null,null,null,null,"SS",{"$f":"+$E$6*B2*10^-3","v":4562.5},"t/year",null,null,null,null,null,null,null,"SS",{"$f":"+$O$6*B2*10^-3","v":9125},"t/year",null,null,null,null,null,null,"SS",{"$f":"+$X$6*B2*10^-3","v":18250},"t/year"]
[]
[null,null,null,null,"Anaerobic Digestion","Type of Anaerobic Digestion: Dry","Total Solid (%): 38.12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anaerobic Digestion","Type of Anaerobic Digestion: Dry","Total Solid (%): 38.12"]
[null,null,null,null,"Feedstock Properties","OFMSW","Sewage Sludge",null,null,null,null,null,null,null,"Feedstock Properties","OFMSW","Sewage Sludge",null,null,null,null,null,null,"Feedstock Properties","OFMSW","Sewage Sludge"]
[null,null,null,"INPUT","Total solid (%)",45,30,null,null,null,null,null,null,"INPUT","Total solid (%)",45,30,null,null,null,null,null,"INPUT","Total solid (%)",45,30]
[null,null,null,null,"Volatile Matter (% solid)",90,80,null,null,null,null,null,null,null,"Volatile Matter (% solid)",90,80,null,null,null,null,null,null,"Volatile Matter (% solid)",90,80]
[null,null,null,null,"Specific production of biogas [m3/kgVM]",0.3,0.3,null,null,null,null,null,null,null,"Specific production of biogas [m3/kgVM]",0.3,0.3,null,null,null,null,null,null,"Specific production of biogas [m3/kgVM]",0.3,0.3]
[null,null,null,null,"Biogas and CHP Parameters","Co-Digestion",null,null,null,null,null,null,null,null,"Biogas and CHP Parameters","Co-Digestion",null,null,null,null,null,null,null,"Biogas and CHP Parameters","Co-Digestion"]
[null,null,null,null,"LHV- Biogas Lower Heating Value Biogas [MJ/m3]",20,null,null,null,null,null,null,null,null,"LHV- Biogas Lower Heating Value Biogas [MJ/m3]",20,null,null,null,null,null,null,null,"LHV- Biogas Lower Heating Value Biogas [MJ/m3]",20]
[null,null,null,null,"η ele of CHP",40,null,null,null,null,null,null,null,null,"η ele of CHP",40,null,null,null,null,null,null,null,"η ele of CHP",40]
[null,null,null,null,"η thermal of CHP",50,null,null,null,null,null,null,null,null,"η thermal of CHP",50,null,null,null,null,null,null,null,"η thermal of CHP",50]
[null,null,null,null,"Parameters","Value"]
[null,null,null,"OUTPUT","Motor power [kWele]",272.82499999999999]
[null,null,null,null,"Power for the grid [kWhele/y]",1964340,null,null,null,null,null,null,null,null,"Anaerobic Digestion","Type of Anaerobic Digestion: Dry","Total Solid (%): 38.12",null,null,null,null,null,null,"Anaerobic Digestion","Type of Anaerobic Digestion: Dry","Total Solid (%): 38.12"]
[null,null,null,null,"Energy available for heating [kWhth/y]",2591837.5,null,null,null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,null,"Biogas production [m3/year]",982170,null,null,null,null,null,null,null,"OUTPUT","Motor power [kWele]",545.65,null,null,null,null,null,null,"OUTPUT","Motor power [kWele]",1091.3]
[null,null,null,null,"Biomethane production [m3/year]",620317.89473684214,null,null,null,null,null,null,null,null,"Power for the grid [kWhele/y]",3928680,null,null,null,null,null,null,null,"Power for the grid [kWhele/y]",7857360]
[null,null,null,null,"Digestate mass [t/year]",8763.8960000000006,null,null,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",5183675,null,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",10367350]
[null,null,null,null,"Solid fraction after separator [t/year]",5339.1956296562385,null,null,null,null,null,null,null,null,"Biogas production [m3/year]",1964340,null,null,null,null,null,null,null,"Biogas production [m3/year]",3928680]
[null,null,null,null,"Water fraction after separator [t/year]",3424.7003703437617,null,null,null,null,null,null,null,null,"Biomethane production [m3/year]",1240635.7894736843,null,null,null,null,null,null,null,"Biomethane production [m3/year]",2481271.5789473685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Digestate mass [t/year]",17527.792000000001,null,null,null,null,null,null,null,"Digestate mass [t/year]",35055.584000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid fraction after separator [t/year]",10678.391259312477,null,null,null,null,null,null,null,"Solid fraction after separator [t/year]",21356.782518624954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water fraction after separator [t/year]",6849.4007406875235,null,null,null,null,null,null,null,"Water fraction after separator [t/year]",13698.801481375047]
[]
[]
[null,null,null,null,"Qui è aggiunto il coformulante"]
[null,null,null,null,"Composting",null,null,null,null,null,null,null,null,null,"Composting",null,null,null,null,null,null,null,null,"Composting"]
[null,null,null,null,"Feedstock and Process Properties","Co-Composting",null,null,null,null,null,null,null,null,"Feedstock and Process Properties","Co-Composting",null,null,null,null,null,null,null,"Feedstock and Process Properties","Co-Composting"]
[null,null,null,"INPUT","Total solid (%)",43.744447238286817,null,null,null,null,null,null,null,"INPUT","Total solid (%)",43.744447238286817,null,null,null,null,null,null,"INPUT","Total solid (%)",43.744447238286817]
[null,null,null,null,"C feedstock (% solid)",43.357342095935167,null,null,null,null,null,null,null,null,"C feedstock (% solid)",43.357342095935167,null,null,null,null,null,null,null,"C feedstock (% solid)",43.357342095935167]
[null,null,null,null,"H feedstock (% solid)",5.8297561863521841,null,null,null,null,null,null,null,null,"H feedstock (% solid)",5.8297561863521841,null,null,null,null,null,null,null,"H feedstock (% solid)",5.8297561863521841]
[null,null,null,null,"O feedstock (% solid)",38.07024247243325,null,null,null,null,null,null,null,null,"O feedstock (% solid)",38.07024247243325,null,null,null,null,null,null,null,"O feedstock (% solid)",38.07024247243325]
[null,null,null,null,"N feedstock (% solid)",2.8093980820631712,null,null,null,null,null,null,null,null,"N feedstock (% solid)",2.8093980820631712,null,null,null,null,null,null,null,"N feedstock (% solid)",2.8093980820631712]
[null,null,null,null,"Organic substance that becomes compost (% weight)",60,null,null,null,null,null,null,null,null,"Organic substance that becomes compost (% weight)",60,null,null,null,null,null,null,null,"Organic substance that becomes compost (% weight)",60]
[null,null,null,null,"Inlet air temperature [°C]",20,null,null,null,null,null,null,null,null,"Inlet air temperature [°C]",20,null,null,null,null,null,null,null,"Inlet air temperature [°C]",20]
[null,null,null,null,"Output air temperature [°C]",45,null,null,null,null,null,null,null,null,"Output air temperature [°C]",45,null,null,null,null,null,null,null,"Output air temperature [°C]",45]
[null,null,null,null,"Inlet organic matter temperature [°C]",25,null,null,null,null,null,null,null,null,"Inlet organic matter temperature [°C]",25,null,null,null,null,null,null,null,"Inlet organic matter temperature [°C]",25]
[null,null,null,null," Parameters","Value",null,null,null,null,null,null,null,null,"Composting",null,null,null,null,null,null,null,null,"Composting"]
[null,null,null,"OUTPUT","Compost mass [t/year]",3914.3624999999997,null,null,null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,null,"Final compost moisture %",45,null,null,null,null,null,null,null,"OUTPUT","Compost mass [t/year]",7828.7249999999995,null,null,null,null,null,null,"OUTPUT","Compost mass [t/year]",15657.449999999999]
[null,null,null,null,"Final compost temperature [°C]",30,null,null,null,null,null,null,null,null,"Final compost moisture %",45,null,null,null,null,null,null,null,"Final compost moisture %",45]
[null,null,null,null,"Addition of coformulant [t ar/year]",4971.25,null,null,null,null,null,null,null,null,"Final compost temperature [°C]",30,null,null,null,null,null,null,null,"Final compost temperature [°C]",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Addition of coformulant [t ar/year]",9942.5,null,null,null,null,null,null,null,"Addition of coformulant [t ar/year]",19885]
[]
[]
[]
[null,null,null,null,"Gasification",null,null,null,null,null,null,null,null,null,"Gasification",null,null,null,null,null,null,null,null,"Gasification"]
[null,null,null,null,"Feedstock and Process Properties","Co-Gasification",null,null,null,null,null,null,null,null,"Feedstock and Process Properties","Co-Gasification",null,null,null,null,null,null,null,"Feedstock and Process Properties","Co-Gasification"]
[null,null,null,"INPUT","Total solid (%)",38.116670857430222,null,null,null,null,null,null,null,"INPUT","Total solid (%)",38.116670857430222,null,null,null,null,null,null,"INPUT","Total solid (%)",38.116670857430222]
[null,null,null,null,"C feedstock (% solid)",40.152101721749453,null,null,null,null,null,null,null,null,"C feedstock (% solid)",40.152101721749453,null,null,null,null,null,null,null,"C feedstock (% solid)",40.152101721749453]
[null,null,null,null,"H feedstock (% solid)",5.7069305363150606,null,null,null,null,null,null,null,null,"H feedstock (% solid)",5.7069305363150606,null,null,null,null,null,null,null,"H feedstock (% solid)",5.7069305363150606]
[null,null,null,null,"O feedstock (% solid)",38.120920245398771,null,null,null,null,null,null,null,null,"O feedstock (% solid)",38.120920245398771,null,null,null,null,null,null,null,"O feedstock (% solid)",38.120920245398771]
[null,null,null,null,"N feedstock (% solid)",2.3832970512566791,null,null,null,null,null,null,null,null,"N feedstock (% solid)",2.3832970512566791,null,null,null,null,null,null,null,"N feedstock (% solid)",2.3832970512566791]
[null,null,null,null,"η ele of CHP",30,null,null,null,null,null,null,null,null,"η ele of CHP",30,null,null,null,null,null,null,null,"η ele of CHP",30]
[null,null,null,null,"η thermal of CHP",40,null,null,null,null,null,null,null,null,"η thermal of CHP",40,null,null,null,null,null,null,null,"η thermal of CHP",40]
[null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,null,"Gasification",null,null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,"OUTPUT","Motor power [kWele]",548.02100985966047,null,null,null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,"OUTPUT","Motor power [kWele]",2192.0840394386419]
[null,null,null,null,"Power for the grid [kWhele/y]",3945751.2709895559,null,null,null,null,null,null,null,"OUTPUT","Motor power [kWele]",1096.0420197193209,null,null,null,null,null,null,null,"Power for the grid [kWhele/y]",15783005.083958223]
[null,null,null,null,"Energy available for heating [kWhth/y]",5553279.5665778928,null,null,null,null,null,null,null,null,"Power for the grid [kWhele/y]",7891502.5419791117,null,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",22213118.266311571]
[null,null,null,null,"Syngas production [Nm3/year]",9442661.9387407638,null,null,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",11106559.133155786,null,null,null,null,null,null,null,"Syngas production [Nm3/year]",37770647.754963055]
[null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.5715239291456902,null,null,null,null,null,null,null,null,"Syngas production [Nm3/year]",18885323.877481528,null,null,null,null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.5715239291456902]
[null,null,null,null,"η cold (%)",92.901266402311776,null,null,null,null,null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.5715239291456902,null,null,null,null,null,null,null,"η cold (%)",92.901266402311776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η cold (%)",92.901266402311776]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"HTC",null,null,null,null,null,null,null,null,null,"HTC",null,null,null,null,null,null,null,null,"HTC"]
[null,null,null,null,"Feedstock and Process Properties","Co-HTC",null,null,null,null,null,null,null,null,"Feedstock and Process Properties","Co-HTC",null,null,null,null,null,null,null,"Feedstock and Process Properties","Co-HTC"]
[null,null,null,"INPUT","Total solid (%)",27.791677143575562,null,null,null,null,null,null,null,"INPUT","Total solid (%)",27.791677143575562,null,null,null,null,null,null,"INPUT","Total solid (%)",27.791677143575562]
[null,null,null,null,"C feedstock (% solid)",42.805491619732642,null,null,null,null,null,null,null,null,"C feedstock (% solid)",42.805491619732642,null,null,null,null,null,null,null,"C feedstock (% solid)",42.805491619732642]
[null,null,null,null,"H feedstock (% solid)",5.761517269457828,null,null,null,null,null,null,null,null,"H feedstock (% solid)",5.761517269457828,null,null,null,null,null,null,null,"H feedstock (% solid)",5.761517269457828]
[null,null,null,null,"O feedstock (% solid)",39.960255818687664,null,null,null,null,null,null,null,null,"O feedstock (% solid)",39.960255818687664,null,null,null,null,null,null,null,"O feedstock (% solid)",39.960255818687664]
[null,null,null,null,"Ash feedstock (% solid)",10.028213340571352,null,null,null,null,null,null,null,null,"Ash feedstock (% solid)",10.028213340571352,null,null,null,null,null,null,null,"Ash feedstock (% solid)",10.028213340571352]
[null,null,null,null,"VM feedstock (% solid)",74.177500169641036,null,null,null,null,null,null,null,null,"VM feedstock (% solid)",74.177500169641036,null,null,null,null,null,null,null,"VM feedstock (% solid)",74.177500169641036]
[null,null,null,null,"FC feedstock (% solid)",14.780694171133883,null,null,null,null,null,null,null,null,"FC feedstock (% solid)",14.780694171133883,null,null,null,null,null,null,null,"FC feedstock (% solid)",14.780694171133883]
[null,null,null,null,"Final reaction temperature [°C]",240,null,null,null,null,null,null,null,null,"Final reaction temperature [°C]",240,null,null,null,null,null,null,null,"Final reaction temperature [°C]",240]
[null,null,null,null,"Reaction time [min]",920,null,null,null,null,null,null,null,null,"Reaction time [min]",920,null,null,null,null,null,null,null,"Reaction time [min]",920]
[null,null,null,null,"Heating time [min]",81,null,null,null,null,null,null,null,null,"Heating time [min]",81,null,null,null,null,null,null,null,"Heating time [min]",81]
[null,null,null,null,"Volume [mL]",2870,null,null,null,null,null,null,null,null,"Volume [mL]",2870,null,null,null,null,null,null,null,"Volume [mL]",2870]
[null,null,null,null,"Volume ratio",0.4,null,null,null,null,null,null,null,null,"Volume ratio",0.4,null,null,null,null,null,null,null,"Volume ratio",0.4]
[null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,null,"HTC",null,null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,"OUTPUT","Hydrochar mass [t/year]",1465.439842100342,null,null,null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,"OUTPUT","Hydrochar mass [t/year]",5861.7593684013682]
[null,null,null,null,"Hydrochar carbon content (%C solid)",63.955377065320185,null,null,null,null,null,null,null,"OUTPUT","Hydrochar mass [t/year]",2930.8796842006841,null,null,null,null,null,null,null,"Hydrochar carbon content (%C solid)",63.955377065320185]
[null,null,null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",26374.462316329213,null,null,null,null,null,null,null,null,"Hydrochar carbon content (%C solid)",63.955377065320185,null,null,null,null,null,null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",26374.462316329213]
[null,null,null,null,"Input Power [kW]",1342.0204129278798,null,null,null,null,null,null,null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",26374.462316329213,null,null,null,null,null,null,null,"Input Power [kW]",5368.081651711519]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Power [kW]",2684.0408258557595]
[]
[]
[]
[]
[]
[null,null,null,null,"From Anaerobic Digestion to Composting",null,null,null,null,null,null,null,null,null,"From Anaerobic Digestion to Composting",null,null,null,null,null,null,null,null,"From Anaerobic Digestion to Composting"]
[null,null,null,null,"Parameters","Value (50000)","Value (100000)","Value (200000)",null,null,null,null,null,null,"Parameters","Value (100000)",null,null,null,null,null,null,null,"Parameters","Value (200000)"]
[null,null,null,null,"Compost mass [t/year]",1228.014994820935,2456.0299896418701,4912.0599792837402,null,null,null,null,null,null,"Compost mass [t/year]",2456.0299896418701,null,null,null,null,null,null,null,"Compost mass [t/year]",4912.0599792837402]
[null,null,null,null,"Final compost moisture %",45,45,45,null,null,null,null,null,null,"Final compost moisture %",45,null,null,null,null,null,null,null,"Final compost moisture %",45]
[null,null,null,null,"Final compost temperature [°C]",30,30,30,null,null,null,null,null,null,"Final compost temperature [°C]",30,null,null,null,null,null,null,null,"Final compost temperature [°C]",30]
[null,null,null,null,"Addition of coformulant [t/year]",2669.5978148281192,5339.1956296562385,10678.391259312477,null,null,null,null,null,null,"Addition of coformulant [t ar/year]",5339.1956296562385,null,null,null,null,null,null,null,"Addition of coformulant [t ar/year]",10678.391259312477]
[]
[]
[]
[]
[null,null,null,null,"From Anaerobic Digestion to Gasification",null,null,null,null,null,null,null,null,null,"From Anaerobic Digestion to Gasification",null,null,null,null,null,null,null,null,"From Anaerobic Digestion to Gasification"]
[null,null,null,null,"Parameters","Value (50000)","Value (100000)","Value (200000)",null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,null,"Motor power [kWele]",263.14162404819552,526.28324809639105,1052.5664961927821,null,null,null,null,null,null,"Motor power [kWele]",526.28324809639105,null,null,null,null,null,null,null,"Motor power [kWele]",1052.5664961927821]
[null,null,null,null,"Power for the grid [kWhele/y]",1894619.6931470078,3789239.3862940157,7578478.7725880314,null,null,null,null,null,null,"Power for the grid [kWhele/y]",3789239.3862940157,null,null,null,null,null,null,null,"Power for the grid [kWhele/y]",7578478.7725880314]
[null,null,null,null,"Energy available for heating [kWhth/y]",2666501.7903550481,5333003.5807100963,10666007.161420193,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",5333003.5807100963,null,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",10666007.161420193]
[null,null,null,null,"Syngas production [Nm3/year]",4326323.5226313286,8652647.0452626571,17305294.090525314,null,null,null,null,null,null,"Syngas production [Nm3/year]",8652647.0452626571,null,null,null,null,null,null,null,"Syngas production [Nm3/year]",17305294.090525314]
[null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.8390445782617588,5.8390445782617588,5.8390445782617588,null,null,null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.8390445782617588,null,null,null,null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.8390445782617588]
[null,null,null,null,"η cold (%)",99.384696011987941,99.384696011987941,99.384696011987941,null,null,null,null,null,null,"η cold (%)",99.384696011987941,null,null,null,null,null,null,null,"η cold (%)",99.384696011987941]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"From Anaerobic Digestion to HTC",null,null,null,null,null,null,null,null,null,"From Anaerobic Digestion to HTC",null,null,null,null,null,null,null,null,"From Anaerobic Digestion to HTC"]
[null,null,null,null,"Parameters","Value (50000)","Value (100000)","Value (200000)",null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,null,"Hydrochar mass [t/year]",1165.3266629321488,2330.6533258642976,4661.3066517285952,null,null,null,null,null,null,"Hydrochar mass [t/year]",2330.6533258642976,null,null,null,null,null,null,null,"Hydrochar mass [t/year]",4661.3066517285952]
[null,null,null,null,"Hydrochar carbon content (%C solid)",57.555749223502239,57.555749223502239,57.555749223502239,null,null,null,null,null,null,"Hydrochar carbon content (%C solid)",57.555749223502239,null,null,null,null,null,null,null,"Hydrochar carbon content (%C solid)",57.555749223502239]
[null,null,null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",23996.333199141172,23996.333199141172,23996.333199141172,null,null,null,null,null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",23996.333199141172,null,null,null,null,null,null,null,"LHV - Hydrochar Lower Heating Value [MJ/t]",23996.333199141172]
[null,null,null,null,"Input Power [kW]",970.95718366538597,1941.9143673307719,3883.8287346615439,null,null,null,null,null,null,"Input Power [kW]",1941.9143673307719,null,null,null,null,null,null,null,"Input Power [kW]",3883.8287346615439]
[]
[]
[]
[null,null,null,null,"From HTC to Gasification",null,null,null,null,null,null,null,null,null,"From HTC to Gasification",null,null,null,null,null,null,null,null,"From HTC to Gasification"]
[null,null,null,null,"Parameters","Value (50000)","Value (100000)","Value (200000)",null,null,null,null,null,null,"Parameters","Value",null,null,null,null,null,null,null,"Parameters","Value"]
[null,null,null,null,"Motor power [kWele]",244.43753064487592,488.87506128975184,977.75012257950368,null,null,null,null,null,null,"Motor power [kWele]",488.87506128975184,null,null,null,null,null,null,null,"Motor power [kWele]",977.75012257950368]
[null,null,null,null,"Power for the grid [kWhele/y]",1759950.2206431066,3519900.4412862132,7039800.8825724265,null,null,null,null,null,null,"Power for the grid [kWhele/y]",3519900.4412862132,null,null,null,null,null,null,null,"Power for the grid [kWhele/y]",7039800.8825724265]
[null,null,null,null,"Energy available for heating [kWhth/y]",2476966.9772014096,4953933.9544028193,9907867.9088056386,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",4953933.9544028193,null,null,null,null,null,null,null,"Energy available for heating [kWhth/y]",9907867.9088056386]
[null,null,null,null,"Syngas production [Nm3/year]",4363380.5700401086,8726761.1400802173,17453522.280160435,null,null,null,null,null,null,"Syngas production [Nm3/year]",8726761.1400802173,null,null,null,null,null,null,null,"Syngas production [Nm3/year]",17453522.280160435]
[null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.3779409256736876,5.3779409256736876,5.3779409256736876,null,null,null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.3779409256736876,null,null,null,null,null,null,null,"LHV - Syngas Lower Heating Value [MJ/Nm3]",5.3779409256736876]
[null,null,null,null,"η cold (%)",79.330755742838861,79.330755742838861,79.330755742838861,null,null,null,null,null,null,"η cold (%)",79.330755742838861,null,null,null,null,null,null,null,"η cold (%)",79.330755742838861]

{"sheet":"AnaerobicDigestion","index":15,"n_rows":71,"n_cols":23,"rows_kept":71,"cut":false,"hidden":true,"merged":[[17,1,18,1],[17,9,18,9],[17,17,18,17]]}
["DATA",null,null,null,null,null,null,"wet","<=20"]
["CALCULATED",null,"OFMSW [t a.r.]",{"$f":"+Input!C2","v":0},null,null,null,"semy-dry","20-30"]
["USER",null,"SEWAGE SLUDGE [t a.r.]",{"$f":"+Input!C3","v":0},null,null,null,"dry",">30"]
[]
[null,null,"Year operating hours",8000]
[]
[null,null,"OFMSW+Sewage Sludge","OFMSW","Sewage Sludge"]
["*","Total solid (%)",{"$f":"+((D8/100*D2)+(E8/100*D3))/(D2+D3)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!F4","v":0},{"$f":"+Input!G4","v":0}]
[]
[null,"Type of anaerobic digestion",{"$f":"+IF(AND(C8>=10,C8<=20),\"Wet\",IF(AND(C8>20,C8<=30),\"Semy-Dry\",IF(AND(C8>30,C8<=40),\"Dry\",\"No-Digestion\")))","v":{"$error":"#DIV/0!"}}]
[]
[null,"WET","OFMSW","Sewage Sludge",null,null,null,null,null,"SEMY-DRY","OFMSW","Sewage Sludge",null,null,null,null,null,"DRY","OFMSW","Sewage Sludge"]
[null,"Totalsolid (%)",{"$f":"+IF(C10=\"Wet\",D8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Wet\",E8,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Totalsolid (%)",{"$f":"+IF(C10=\"Semy-Dry\",D8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Semy-Dry\",E8,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Totalsolid (%)",{"$f":"+IF(C10=\"Dry\",D8,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Dry\",E8,0)","v":{"$error":"#DIV/0!"}}]
["*","Volatile Matter (% solid)",{"$f":"+IF(C10=\"Wet\",Input!E10,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Wet\",Input!E12,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Volatile Matter (% solid)",{"$f":"+IF(C10=\"Semy-Dry\",Input!E23,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Semy-Dry\",Input!E25,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Volatile Matter (% solid)",{"$f":"+IF(C10=\"Dry\",Input!E35,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Dry\",Input!E37,0)","v":{"$error":"#DIV/0!"}}]
["*","Specific production of biogas [m3/kgVM]",{"$f":"+IF(C10=\"Wet\",Input!F10,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Wet\",Input!F12,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Specific production of biogas [m3/kgVS]",{"$f":"+IF(C10=\"Semy-Dry\",Input!F23,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Semy-Dry\",Input!F25,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Specific production of biogas [m3/kgVS]",{"$f":"+IF(C10=\"Dry\",Input!F35,0)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(C10=\"Dry\",Input!F37,0)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"SolidsInitial [t dry]","OFMSW [t]",{"$f":"+IF(C10=\"Wet\",(C13/100)*D2,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"SolidsInitial [t dry]","OFMSW [t]",{"$f":"+(K13/100)*D2","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"SolidsInitial [t dry]","OFMSW [t]",{"$f":"+(S13/100)*D2","v":{"$error":"#DIV/0!"}}]
[null,null,"SEWAGE SLUDGE [t]",{"$f":"+IF(C10=\"Wet\",(D13/100)*D3,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"SEWAGE SLUDGE [t]",{"$f":"+(L13/100)*D3","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"SEWAGE SLUDGE [t]",{"$f":"+(T13/100)*D3","v":{"$error":"#DIV/0!"}}]
[]
[]
[1,"Biogas production","OFMSW","Sewage Sludge","Sum",null,null,null,1,"Biogas production","OFMSW","Sewage Sludge","Sum",null,null,null,1,"Biogas production","OFMSW","Sewage Sludge","Sum"]
[]
[null,"Biogas production [Nm3/year]",{"$f":"+D2*1000*(C13/100)*(C14/100)*C15","v":{"$error":"#DIV/0!"}},{"$f":"(D3*1000*D15*(D13/100)*(D14/100))","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(C24:D24)","v":{"$error":"#DIV/0!"}},"*",null,null,null,"Biogas production [Nm3/year]",{"$f":"+D2*1000*(K13/100)*(K14/100)*K15","v":{"$error":"#DIV/0!"}},{"$f":"(D3*1000*(L13/100)*(L14/100)*L15)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(K24:L24)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Biogas production [Nm3/year]",{"$f":"+D2*1000*(S13/100)*(S14/100)*S15","v":{"$error":"#DIV/0!"}},{"$f":"(D3*1000*(T13/100)*(T14/100)*T15)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(S24:T24)","v":{"$error":"#DIV/0!"}}]
[null,"Biogas production [Nm3/h]",{"$f":"+C24/$D$5","v":{"$error":"#DIV/0!"}},{"$f":"+D24/$D$5","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(C25:D25)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Biogas production [Nm3/h]",{"$f":"+K24/$D$5","v":{"$error":"#DIV/0!"}},{"$f":"+L24/$D$5","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(K25:L25)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Biogas production [Nm3/h]",{"$f":"+S24/$D$5","v":{"$error":"#DIV/0!"}},{"$f":"+T24/$D$5","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(S25:T25)","v":{"$error":"#DIV/0!"}}]
[null,"biogas density [kg/m3]",{"$f":"+IF(C10=\"Wet\",1.2,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"biogas density [kg/m3]",{"$f":"+IF(C10=\"Semy-Dry\",1.2,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"biogas density [kg/m3]",{"$f":"+IF(C10=\"Dry\",1.2,0)","v":{"$error":"#DIV/0!"}}]
[null,"CH4 production [Nm3/year]",{"$f":"UpGrading!C5/100*E24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"CH4 production [Nm3/year]",{"$f":"(UpGrading!C5/100)*M24","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"CH4 production [Nm3/year]",{"$f":"(UpGrading!C5/100)*U24","v":{"$error":"#DIV/0!"}}]
[null,"Biomethane production [Nm3/year]",{"$f":"+C27/0.95","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,"Biomethane production [Nm3/year]",{"$f":"+K27/0.95","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Biomethane production [Nm3/year]",{"$f":"+S27/0.95","v":{"$error":"#DIV/0!"}}]
[]
[]
[2,"Digestate",null,null,"2'","solid/water separation",null,null,2,"Digestate",null,null,"2'","solid/water separation",null,null,2,"Digestate",null,null,"2'","solid/water separation"]
[]
[null,"Input flow [t a.r./year]",{"$f":"+IF(C10=\"Wet\",(D2+D3),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction after separator [t/year]",{"$f":"+(C41-F41/100*C37)/(F42/100-F41/100)","v":{"$error":"#DIV/0!"}},"*",null,null,"Input flow [t a.r./year]",{"$f":"+IF(C10=\"Semy-Dry\",(D2+D3),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction [t/year]",{"$f":"+(K41-N41/100*K37)/(N42/100-N41/100)","v":{"$error":"#DIV/0!"}},null,null,null,"Input flow [t a.r./year]",{"$f":"+IF(C10=\"Dry\",(D2+D3),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction [t/year]",{"$f":"+(S41-V41/100*S37)/(V42/100-V41/100)","v":{"$error":"#DIV/0!"}}]
[null,"Totalsolid (%)",{"$f":"+((D18+D19)/(D2+D3))*100","v":{"$error":"#DIV/0!"}},null,"Solid fraction after separator [t/year]",{"$f":"+C37-F33","v":{"$error":"#DIV/0!"}},"*",null,null,"Totalsolid (%)",{"$f":"+((L18+L19)/(D2+D3))*100","v":{"$error":"#DIV/0!"}},null,"Solid fraction [t/year]",{"$f":"+K37-N33","v":{"$error":"#DIV/0!"}},null,null,null,"Totalsolid (%)",{"$f":"+((T18+T19)/(D2+D3))*100","v":{"$error":"#DIV/0!"}},null,"Solid fraction [t/year]",{"$f":"+S37-V33","v":{"$error":"#DIV/0!"}}]
[null,"Water content (%)",{"$f":"+IF(C10=\"Wet\",(100-C34),0)","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT SOLID [t/year]",{"$f":"+F34*F41/100","v":{"$error":"#DIV/0!"}},null,null,null,"Water content (%)",{"$f":"IF(C10=\"Semy-Dry\",100-K34,0)","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT SOLID [t/year]",{"$f":"+N34*N41/100","v":{"$error":"#DIV/0!"}},null,null,null,"Water content (%)",{"$f":"IF(C10=\"Dry\",100-S34,0)","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT SOLID [t/year]",{"$f":"+V34*V41/100","v":{"$error":"#DIV/0!"}}]
[null,"Biogas mass [t/year]",{"$f":"+E24*C26*10^-3","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT WATER [t/year]",{"$f":"+F33*F42/100","v":{"$error":"#DIV/0!"}},null,null,null,"Biogas mass [t/year]",{"$f":"+M24*K26*10^-3","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT WATER [t/year]",{"$f":"+N33*N42/100","v":{"$error":"#DIV/0!"}},null,null,null,"Biogas mass [t/year]",{"$f":"+U24*S26*10^-3","v":{"$error":"#DIV/0!"}},null,"SS OUTPUT WATER [t/year]",{"$f":"+V33*V42/100","v":{"$error":"#DIV/0!"}}]
[null,"Digestate mass [t/year]",{"$f":"+IF(C10=\"Wet\",(C33-C36),0)","v":{"$error":"#DIV/0!"}},"*",null,null,null,null,null,"Digestate mass [t/year]",{"$f":"+K33-K36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Digestate mass [t/year]",{"$f":"+S33-S36","v":{"$error":"#DIV/0!"}}]
[null,"Reduction of dry matter (%)",{"$f":"+IF(C10=\"Wet\",(50),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Reduction of dry matter (%)",{"$f":"+IF(C10=\"Semy-Dry\",(50),0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Reduction of dry matter (%)",{"$f":"+IF(C10=\"Dry\",(50),0)","v":{"$error":"#DIV/0!"}}]
[null,"Solid into Digestate (%)",{"$f":"+C34*(1-C38/100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Solid into Digestate (%)",{"$f":"+K34*(1-K38/100)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Solid into Digestate (%)",{"$f":"+S34*(1-S38/100)","v":{"$error":"#DIV/0!"}}]
[null,"Water into Digestate (%)",{"$f":"IF(C10=\"Wet\",(100-C39),0)","v":{"$error":"#DIV/0!"}},null,null,"Solid","Water",null,null,"Water into Digestate (%)",{"$f":"IF(C10=\"Semy-Dry\",100-K39,0)","v":{"$error":"#DIV/0!"}},null,null,"Solid",null,null,null,"Water into Digestate (%)",{"$f":"IF(C10=\"Dry\",100-S39,0)","v":{"$error":"#DIV/0!"}},null,null,"Solid"]
[null,"SS into Digestate [t/year]",{"$f":"+C39/100*C37","v":{"$error":"#DIV/0!"}},null,"Solid fraction  %",30,{"$f":"100-F41","v":70},null,null,"Solid output [t/year]",{"$f":"+K39/100*K37","v":{"$error":"#DIV/0!"}},null,"Solid fraction  %",30,null,null,null,"Solid output [t/year]",{"$f":"+S39/100*S37","v":{"$error":"#DIV/0!"}},null,"Solid fraction  %",30]
[null,"Water into Digestate [t/year]",{"$f":"+IF(C10=\"Wet\",(C37-C41),0)","v":{"$error":"#DIV/0!"}},null,"Water fraction %",2,{"$f":"100-F42","v":98},null,null,"Water output [t/year]",{"$f":"+K37-K41","v":{"$error":"#DIV/0!"}},null,"Water fraction %",2,null,null,null,"Water output [t/year]",{"$f":"+S37-S41","v":{"$error":"#DIV/0!"}},null,"Water fraction %",2]
[]
[]
[3,"Input power",null,null,"2''","separation efficiency",null,null,3,"Input power",null,null,"2''","separation efficiency",null,null,3,"Input power",null,null,"2''","separation efficiency"]
[null,null,null,null,null,"η",{"$f":"+F35/C41*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"η",{"$f":"+N35/K41*100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"η",{"$f":"+V35/S41*100","v":{"$error":"#DIV/0!"}}]
["*","LHV- Biogas Lower Heating Value Biogas [MJ/m3]",{"$f":"+IF(C10=\"Wet\",Input!E16,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"LHV Biogas [MJ/m3]",{"$f":"+IF(C10=\"Semy-Dry\",Input!E29,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"LHV Biogas [MJ/m3]",{"$f":"+IF(C10=\"Dry\",Input!E41,0)","v":{"$error":"#DIV/0!"}}]
[null,"LHV Biogas [kWh/m3]",{"$f":"+C47*1000/3600","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"LHV Biogas [kWh/m3]",{"$f":"+K47*1000/3600","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"LHV Biogas [kWh/m3]",{"$f":"+S47*1000/3600","v":{"$error":"#DIV/0!"}}]
[null,"Input power [kW]",{"$f":"+(SUM(C25:D25))*C48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Input power [kW]",{"$f":"+(SUM(K25:L25))*K48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Input power [kW]",{"$f":"+(SUM(S25:T25))*S48","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[4,"CHP Electricity",null,null,null,null,null,null,4,"CHP Electricity",null,null,null,null,null,null,4,"CHP Electricity"]
[]
["*","η ele of CHP",{"$f":"+IF(C10=\"Wet\",Input!F16,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"η ele",{"$f":"+IF(C10=\"Semy-Dry\",Input!F29,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"η ele",{"$f":"+IF(C10=\"Dry\",Input!F41,0)","v":{"$error":"#DIV/0!"}}]
["*","Engine power [kWele]",{"$f":"+C56/100*C49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Motor power [kWele]",{"$f":"+K56/100*K49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Motor power [kWele]",{"$f":"+S56/100*S49","v":{"$error":"#DIV/0!"}}]
[null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+C57*D5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+K57*D5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+S57*D5","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*C58","v":{"$error":"#DIV/0!"}},0.1,null,null,null,null,null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*K58","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*S58","v":{"$error":"#DIV/0!"}}]
["*","Power for the grid [kWhele/y]",{"$f":"+C58-C59","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Power for the grid [kWhele/y]",{"$f":"+K58-K59","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Power for the grid [kWhele/y]",{"$f":"+S58-S59","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[5,"CHP Thermal",null,null,null,null,null,null,5,"CHP Thermal",null,null,null,null,null,null,5,"CHP Thermal"]
[]
["*","η thermal of CHP",{"$f":"+IF(C10=\"Wet\",Input!G16,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"η thermal ",{"$f":"+IF(C10=\"Semy-Dry\",Input!G29,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"η thermal ",{"$f":"+IF(C10=\"Dry\",Input!G41,0)","v":{"$error":"#DIV/0!"}}]
[null,"Engine thermal power [kWth]",{"$f":"+C67*C49/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Engine thermal power [kWth]",{"$f":"+K67*K49/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Engine thermal power [kWth]",{"$f":"+S67*S49/100","v":{"$error":"#DIV/0!"}}]
[null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+C68*D5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+K68*D5","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+S68*D5","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*C69","v":{"$error":"#DIV/0!"}},0.05,null,null,null,null,null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*K69","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*S69","v":{"$error":"#DIV/0!"}}]
["*","Energy available for heating [kWhth/y]",{"$f":"C69-C70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Energy available for heating [kWhth/y]",{"$f":"K69-K70","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,"Energy available for heating [kWhth/y]",{"$f":"S69-S70","v":{"$error":"#DIV/0!"}}]

{"sheet":"UpDateAnaerobicDigestion","index":16,"n_rows":80,"n_cols":6,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,2,0,4],[5,1,7,1]]}
["DATA",null,"Electrolyzer power (Power to Gas)",null,null,"NO"]
["CALCULATED",null,"Model",null,"Unit"]
["USER",null,"PEM-Elektrolyzer",4.9000000000000004,"Energy consumption [kWh/Nm3 H2]","H-TEC Systems (Series -ME)"]
[null,null,"Year operating hours",{"$f":"+Anaerobic_Digestion!E5","v":8000}," [h/year]"]
[]
[null,"POSSO LEVARLE PERCHE' POSSO SOLO LAVORARE CON CO2","Biogas",{"$f":"+RES_WWTP!J37*RES_WWTP!K37/100","v":{"$error":"#DIV/0!"}},"N m3/year","Write your  Input"]
[]
[null,null,"Methane",{"$f":"D6*(UpGrading!C5/100)","v":{"$error":"#DIV/0!"}},"N m3/year","Biogas consists of about 60% Mehtane and approx. 40% CO2"]
[]
[null,"MODIFICATA","CO2 ",{"$f":"D6*(1-UpGrading!C5/100)*UpGrading!C10/100","v":{"$error":"#DIV/0!"}},"N m3/year","one m3 CO2 needs 4 m3 H2 (Standard condition: 1bar and 0 °C)"]
[null,null," "]
[null,{"$f":"+D8+D10","v":{"$error":"#DIV/0!"}},"H2",{"$f":"D10*4","v":{"$error":"#DIV/0!"}},"N m3/year","4H2+CO2 à CH4 + 2H2O"]
[]
[null,"*","Electrolyzer",{"$f":"(D12*D3)/D4","v":{"$error":"#DIV/0!"}},"kW"," Energy consumption 4,9 kWh/Nm3 (H-TEC Systems (Series -ME))"]
[]
[null,"MODIFICATA","Produced Methane (Methanation)",{"$f":"D10","v":{"$error":"#DIV/0!"}},"N m3/year","4 Nm3 H2 produces 1 Nm3 CH4"]
[]
[null,"*","Total Methane",{"$f":"D16+D8","v":{"$error":"#DIV/0!"}},"N m3/year"]
[]
[]
[]
[]
[]
["Hydrolysis"]
["We have chosen Way 2","NO"]
[]
[]
[]
["only sludge","per i risultati dovresti confrontare con e senza ricordarti di sommare anche l'apporto della forsu"]
[null,"No hydrolysis","Thermo-chemical hydrolyisis (65°C) ","Thermo-pressure hydrolysis (165°C) HT","Thermo-pressure hydrolysis (165°C) LT"]
[]
["electricity demand [kWh/m³ treated excess]",null,0.95,1.8,1.8]
["Heat demand [kWh/m³ treated excess sludge]",null,60,190,25]
[]
["Sludge Density [t/m3]",null,1.05,1.05,1.05]
[]
["electricity demand [kWh/y]",null,{"$f":"+C32*Feedstock_Database!F7/UpDateAnaerobicDigestion!C35","v":0},{"$f":"+D32*Feedstock_Database!F7/UpDateAnaerobicDigestion!D35","v":0},{"$f":"+E32*Feedstock_Database!F7/UpDateAnaerobicDigestion!E35","v":0}]
["Heat demand [kWh/y]",null,{"$f":"+C33*Feedstock_Database!F7/UpDateAnaerobicDigestion!C35","v":0},{"$f":"+D33*Feedstock_Database!F7/UpDateAnaerobicDigestion!D35","v":0},{"$f":"+E33*Feedstock_Database!F7/UpDateAnaerobicDigestion!E35","v":0}]
[]
["Biogas production [Nm3/year]",{"$f":"+D6","v":{"$error":"#DIV/0!"}},{"$f":"IF(UpDateAnaerobicDigestion!B25=\"Thermo-chemical\",IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!A24,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!W24,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AP24))))","v":false},{"$f":"IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!A25,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!W25,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AP25))))","v":false},{"$f":"IF(UpDateAnaerobicDigestion!B25=\"Thermo-pressure\",IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!A25,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!W25,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AP25))))","v":false}]
["Biogas production [Nm3/h]",{"$f":"+B40/Anaerobic_Digestion!E5","v":{"$error":"#DIV/0!"}},{"$f":"+C40/Anaerobic_Digestion!E5","v":0},{"$f":"+D40/Anaerobic_Digestion!E5","v":0},{"$f":"+E40/Anaerobic_Digestion!E5","v":0}]
["Biogas production [Nm3/d]",{"$f":"+B40/365","v":{"$error":"#DIV/0!"}},{"$f":"+C40/365","v":0},{"$f":"+D40/365","v":0},{"$f":"+E40/365","v":0}]
[]
[]
["Input power"]
[]
["LHV- Biogas Lower Heating Value Biogas [MJ/m3]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C47,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y47,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR47)))","v":{"$error":"#DIV/0!"}},{"$f":"+B47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LHV Biogas [kWh/m3]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C48,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y48,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR48)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Input power [kW]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C49,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y49,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR49)))","v":{"$error":"#DIV/0!"}},{"$f":"+C48*C41","v":{"$error":"#DIV/0!"}},{"$f":"+D48*D41","v":{"$error":"#DIV/0!"}},{"$f":"+E48*E41","v":{"$error":"#DIV/0!"}}]
[]
[]
["CHP Electricity"]
[]
["η ele of CHP",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C56,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y56,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR56)))","v":{"$error":"#DIV/0!"}},{"$f":"+B54","v":{"$error":"#DIV/0!"}},{"$f":"+C54","v":{"$error":"#DIV/0!"}}]
["Engine power [kWele]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C57,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y57,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR57)))","v":{"$error":"#DIV/0!"}},{"$f":"+C54/100*C49","v":{"$error":"#DIV/0!"}},{"$f":"+D54/100*D49","v":{"$error":"#DIV/0!"}}]
["Electricity produced by the CHP engine [kWhele/y]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C58,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y58,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR58)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C58,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y58,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR58)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C58,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y58,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR58)))","v":{"$error":"#DIV/0!"}}]
["Annual energy used by utilities [kWhele/y]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C59,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y59,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR59)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C59,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y59,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR59)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C59,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y59,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR59)))","v":{"$error":"#DIV/0!"}}]
["Power for the grid [kWhele/y]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C60,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y60,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR60)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C60,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y60,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR60)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C60,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y60,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR60)))","v":{"$error":"#DIV/0!"}}]
[null,"Surplus",{"$f":"+C58-$B$58","v":{"$error":"#DIV/0!"}},{"$f":"+D58-$B$58","v":{"$error":"#DIV/0!"}}]
[]
[]
["CHP Thermal"]
[]
["η thermal of CHP",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C67,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y67,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR67)))","v":{"$error":"#DIV/0!"}},{"$f":"+B64","v":{"$error":"#DIV/0!"}},{"$f":"+C64","v":{"$error":"#DIV/0!"}},{"$f":"+D64","v":{"$error":"#DIV/0!"}}]
["Engine thermal power [kWth]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C68,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y68,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C68,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y68,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C68,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y68,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR68)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C68,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y68,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR68)))","v":{"$error":"#DIV/0!"}}]
["Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C69,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y69,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR69)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C69,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y69,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR69)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C69,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y69,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR69)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C69,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y69,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR69)))","v":{"$error":"#DIV/0!"}}]
["Annual energy used by utilities [kWhth/y]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C70,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y70,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR70)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C70,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y70,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR70)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C70,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y70,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR70)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C70,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y70,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR70)))","v":{"$error":"#DIV/0!"}}]
["Energy available for heating [kWhth/y]",{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C71,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y71,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR71)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C71,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y71,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR71)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C71,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y71,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR71)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!C71,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!Y71,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AR71)))","v":{"$error":"#DIV/0!"}}]
[null,"Surplus",{"$f":"+C68-$B$68","v":{"$error":"#DIV/0!"}},{"$f":"+D68-$B$68","v":{"$error":"#DIV/0!"}},{"$f":"+E68-$B$68","v":{"$error":"#DIV/0!"}}]
[]
[]
["verification"]
[]
["electricity demand [kWh/y]",null,{"$f":"+C59-C37","v":{"$error":"#DIV/0!"}},{"$f":"+D59-D37","v":{"$error":"#DIV/0!"}}]
["Heat demand [kWh/y]",null,{"$f":"+C69-C38","v":{"$error":"#DIV/0!"}},{"$f":"-D69-D38","v":{"$error":"#DIV/0!"}},"FOR HT NOT CONSIDERED HEAT RECOVERY OF EXHAUST GASES"]
[null,null,null,{"$f":"+E69-E38","v":{"$error":"#DIV/0!"}},"FOR LT NOT CONSIDERED HEAT RECOVERY OF EXHAUST GASES"]
[]
[]
[]
["Total energy (OFMSW+SEWAGE)"]

{"sheet":"Feedstock_Database","index":17,"n_rows":60,"n_cols":14,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Tons [t/y]","Total Solid (%)","C feedstock (% solid)","H feedstock (% solid)","O feedstock (% solid)","N feedstock (% solid)","Ash feedstock (% solid)","VM feedstock (% solid)","FC feedstock (% solid)"]
[]
[null,null,null,null,"Primary Sludge",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,7.5,33.01,5.56,33.17,2,28.34,67.58,3.89]
[null,null,null,null,"Secondary Sludge",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,7.5,33.01,5.56,33.17,2,28.34,67.58,3.89]
[null,null,null,null,"Organic fraction MSW",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,45,44.19,5.79,40.92,2.6,7.44,75.11,16.32]
[null,null,null,null,"Digestate",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,20,40.39,5.65,32.99,1.2,26.2,55.9,8.1999999999999993]
[null,null,null,null,"Food industry waste",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,64.13,48.36,6.58,42.39,1.35,4.82,78.05,21.95]
[null,null,null,null,"Animal blood",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,85,51.22,7.81,25.81,14,1.4,95.13,4.87]
[null,null,null,null,"Animal fat",0,0,0,0,0,0,0,0,0]
[null,null,null,null,"default",null,98,76.19,12.55,0,0.12,2.5,70,3]
[null,null,null,"User choice",0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Animal feed"]
[null,null,null,null,"default"]
[null,null,null,null,"Cellulosa"]
[null,null,null,null,"default"]
[null,null,null,null,"Coal/lignite"]
[null,null,null,null,"default"]
[null,null,null,null,"Animal waste"]
[null,null,null,null,"default"]
[null,null,null,null,"Fructose"]
[null,null,null,null,"default"]
[null,null,null,null,"Glucose"]
[null,null,null,null,"default"]
[null,null,null,null,"Lactose"]
[null,null,null,null,"default"]
[null,null,null,"Saccarosio","Sacrose"]
[null,null,null,null,"default"]
[null,null,null,null,"Lignin"]
[null,null,null,null,"default"]
[null,null,null,null,"Paper"]
[null,null,null,null,"default"]
[null,null,null,"pianta","Plant"]
[null,null,null,null,"default"]
[null,null,null,"seta","Silk"]
[null,null,null,null,"default"]
[null,null,null,null,"Sludge"]
[null,null,null,null,"default"]
[null,null,null,"Amido","Starch"]
[null,null,null,null,"default"]
[null,null,null,"Paglia/pagliuzza","Straw"]
[null,null,null,null,"default"]
[null,null,null,null,"Wood"]
[null,null,null,null,"default"]
[null,null,null,"da cantiere","Yard waste"]
[null,null,null,null,"default"]
[null,null,null,null,"Algae"]
[null,null,null,null,"default"]
[null,null,null,null,"Municipal Solid Waste"]
[null,null,null,null,"default"]
[null,null,null,null,"Agricolture residues"]
[null,null,null,null,"default"]

{"sheet":"AD+Composting","index":18,"n_rows":204,"n_cols":7,"rows_kept":204,"cut":false,"hidden":false,"merged":[[40,1,43,1],[48,1,49,1],[73,1,74,1],[92,1,93,1]]}
["DATA"]
["CALCULATED",null,"DIGESTATE [t a.r.]",{"$f":"IF(Feedstock_Database!F11=0,IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!F34,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!AB34,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AU34,))),Feedstock_Database!F11)","v":{"$error":"#DIV/0!"}}]
[null,null,"CO-FORMULANT [t a.r.]",{"$f":"1/2*(D2)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,"Properties of feedstock",null,"DIGESTATE","COFORMULANT"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"+(C17+D17)/(D2+D3)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!G11=0,IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!F41,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AB41,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AU41,))),Feedstock_Database!G11)","v":{"$error":"#DIV/0!"}},55]
[null,"Cfeed = carbon content of the feedstock (%, db)",{"$f":"+((((D10/100*C17)+(E10/100*D17)+(F10/100*E17)))/(C17+D17+E17))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!H11=0,40.39,Feedstock_Database!H11)","v":40.39},47.8]
[null,"Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"+((D11/100*C17)+(E11/100*D17)+(F11/100*E17))/(C17+D17+E17)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!I9=0,5.65,Feedstock_Database!I9)","v":5.65},6]
[null,"Ofeed = oxygen content of the feedstock (%, db)",{"$f":"+((D12/100*C17)+(E12/100*D17)+(F12/100*E17))/(C17+D17+E17)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!J11=0,32.99,Feedstock_Database!J11)","v":32.99},38]
[null,"Nfeed = nitrogen content of the feedstock (%, db)",{"$f":"+((D13/100*C17)+(E13/100*D17)+(F13/100*E17))/(C17+D17+E17)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!K11=0,1.2,Feedstock_Database!K11)","v":1.2},3.4]
[]
[]
[null,null,"DIGESTATE","COFORMULANT"]
[null,"Solids Initial [t dry]",{"$f":"+D9/100*D2","v":{"$error":"#DIV/0!"}},{"$f":"+E9/100*D3","v":{"$error":"#DIV/0!"}}]
[null,"Water Initial [t dry]",{"$f":"+D2-C17","v":{"$error":"#DIV/0!"}},{"$f":"+D3-D17","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,1,"The chemical formula, based on a single atom of carbon"]
[]
[null,null,"Atomic wight C [kg/kmol]",12]
[null,null,"Atomic wight H [kg/kmol]",1]
[null,null,"Atomic wight O [kg/kmol]",16]
[null,null,"Atomic wight N [kg/kmol]",14]
[null,null,"C [kmol/kmol C]",1]
[null,null,"H [kmol/kmol C]",{"$f":"+(C11*D23)/(C10*D24)","v":{"$error":"#DIV/0!"}}]
[null,null,"O [kmol/kmol C]",{"$f":"+(C12*D23)/(C10*D25)","v":{"$error":"#DIV/0!"}}]
[null,null,"N [kmol/kmol C]",{"$f":"+(C13*D23)/(C10*D26)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"molecular weight [kg/kmol]",{"$f":"+D23*D27+D24*D28+D25*D29+D26*D30","v":{"$error":"#DIV/0!"}}]
[]
[null,2,"Stoichiometric Oxygen Requirements"]
[]
[null,"*","% weight of the organic substance that becomes compost",40]
[null,null,"molecular weight of compost [kg/kmol]",406]
[null,null,"kmol compost",{"$f":"+(D36/100)*((C17+D17)/D37)","v":{"$error":"#DIV/0!"}}]
[null,null,"kmol dry biomass",{"$f":"+(C17+D17)/D32","v":{"$error":"#DIV/0!"}}]
[null,null,"n [kmol compost/kmol dry biomass]",{"$f":"+D38/D39","v":{"$error":"#DIV/0!"}}]
[null,"[kmol/kmol dry biomass]","α",{"$f":"+(12*D40+2*D42+D43-D29)/2","v":{"$error":"#DIV/0!"}}]
[null,null,"β",{"$f":"+D27-15*D40","v":{"$error":"#DIV/0!"}}]
[null,null,"γ",{"$f":"+(D28-20*D40-3*D44)/2","v":{"$error":"#DIV/0!"}}]
[null,null,"δ",{"$f":"+D30-D40","v":{"$error":"#DIV/0!"}}]
[null,null,"Stoichiometric Oxygen Requirements [kgO2/kg dry biomass]",{"$f":"+D41*32*D39/(C17+D17)","v":{"$error":"#DIV/0!"}}]
[null,null,"% O2 in dry air (weight)",23.2]
[null,null,"% N2 in dry air",{"$f":"100-D46","v":76.8}]
[null,null,"dry air density[kg/m3]",1.2929999999999999]
[null,"Air requirements","[m3/kg dry]",{"$f":"+D45/(D46/100*D48)","v":{"$error":"#DIV/0!"}}]
[null,null,"[kg dry air/kg dry biomass]",{"$f":"+D49*D48","v":{"$error":"#DIV/0!"}}]
[]
[null,3,"Mass Balance"]
[]
[null,null,"Reagents [t / t tq]","Products [t / t tq]"]
[null,"total dry matter",{"$f":"+C17+D17","v":{"$error":"#DIV/0!"}}]
[null,"O 2",{"$f":"+C55*D45","v":{"$error":"#DIV/0!"}}]
[null,"C O 2",null,{"$f":"+D42*44*D39","v":{"$error":"#DIV/0!"}}]
[null,"N H 3",null,{"$f":"+D44*17*D39","v":{"$error":"#DIV/0!"}}]
[null,"H 2 O",null,{"$f":"+D43*18*D39","v":{"$error":"#DIV/0!"}}]
[null,"Compost Product",null,{"$f":"+D40*D39*D37","v":{"$error":"#DIV/0!"}}]
[null,"CHECK",{"$f":"+SUM(C55:C56)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(D57:D60)","v":{"$error":"#DIV/0!"}},{"$f":"+C61-D61","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,4,"Moisture"]
[]
[null,"*","final compost moisture %",45]
[null,"*","inlet air temperature [°C]",20]
[null,null," %inlet relative moisture",75]
[null,null,"pressure [mm Hg]",760]
[null,"*","output air temperature [°C]",45]
[null,null,"%output relative moisture",100]
[null,null,"pressure [mm Hg]",760]
[null,null,"water out of the process (into compost)       [t H20]",{"$f":"+(D60)*(D66/100)/(1-D66/100)","v":{"$error":"#DIV/0!"}}]
[null,"Water to be removed","[t H2O/t ar]",{"$f":"+C18+D18+D59-D73","v":{"$error":"#DIV/0!"}}]
[null,null,"[t H2O/t dry matter]",{"$f":"+D74/(C17+D17)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"saturated inlet steam pressure [mmHg]",{"$f":"10^(-2238/(D67+273)+8.896)","v":18.104008465621312}]
[null,null," inlet steam pressure [mmHg]",{"$f":"+D77*D68/100","v":13.578006349215984}]
[null,null,"AIR Molecular weight ",{"$f":"0.232*18+0.768*28","v":25.68}]
[null,null,"Amount of H20 inlet ωi [t H2O/t dry matter]",{"$f":"+(18*D78)/(D79*(D72-D78))","v":1.2750554312395973E-2}]
[null,null,"Amount of H20 inlet referred to dry matter [t H2O/t dry]",{"$f":"+D80*D50","v":{"$error":"#DIV/0!"}}]
[null,null,"saturated output steam pressure [mmHg]",{"$f":"10^(-2238/(D70+273)+8.896)","v":72.154621181433157}]
[null,null,"PM gas (N2+CO2) [kg/kmol]",{"$f":"+((D57/(C17+D17))+0.768*D50)/(D57/(C17+D17)/14+0.768*D50/28)","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H2O output ωu* [tH2O/t gas]",{"$f":"18*D82/(D83*(D72-D82))","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 output referred to dry matter ωu [t H2O/t dry]",{"$f":"+D84*(0.768*D50+D57/(C17+D17))","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 removed with stoichiometric air [t H2O/t dry]",{"$f":"+D85-D81","v":{"$error":"#DIV/0!"}}]
[null,null,"Quantity of H20 to be removed [t H2O/t dry]",{"$f":"+D75-D86","v":{"$error":"#DIV/0!"}},"CHECK","difference to be removed and removed [t H20/t dry]",{"$f":"+D75-D86","v":{"$error":"#DIV/0!"}}]
[null,null,"Further air to be insufflated [t H2O/t dry]",{"$f":"+IF(G87<=0,0,G87)","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 inlet referred to dry air [t H2O/t dry]",{"$f":"+IF(D88=0,0,D80)","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 output referred to dry air [t H2O/t dry]",{"$f":"+IF(D88=0,0,(18*D82)/(D79*(D72-D82)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 removed with added air [t H2O/t dry]",{"$f":"+IF(D88=0,0,D90-D89)","v":{"$error":"#DIV/0!"}}]
[null,null,"added air [t air dry/t dry]",{"$f":"+IF(D88=0,0,D88/D91)","v":{"$error":"#DIV/0!"}}]
[null,"Total air used","[m3/kg dry]",{"$f":"+IF(D88=0,D49,D94/D48)","v":{"$error":"#DIV/0!"}}]
[null,null,"[kg dry air/kg dry biomass]",{"$f":"+D92+D50","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,5,"Temperature and energy"]
[]
[null,"*","final compost temperature [°C]",30]
[null,"*","inlet organic matter temperature [°C]",25]
[null,null,"energy released during the process [kJ/mol O2]",24.89]
[null,null,"Cs H20 [kJ/kg k]",4.1859999999999999]
[null,null,"latent vaporization heat a 20°C λ [kcal/kg H20]",583]
[null,null,"Cs steam [kJ/kg k]",1.863]
[null,null,"Cs dry air [kJ/kg k]",1]
[null,null,"mass of H20 remaining in the compost [t H2O/t dry]",{"$f":"+D73/(C17+D17)","v":{"$error":"#DIV/0!"}}]
[null,null,"E1 energy to heat H2O [kJ/kg dry]",{"$f":"+D106*D102*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"H2O mass that is evaporated and then heated [t H2O/t dry]",{"$f":"+((C18+D18)-D73)/(C17+D17)","v":{"$error":"#DIV/0!"}}]
[null,null,"E2 energy to evaporate H20 [kJ/kg dry]",{"$f":"+D108*D102*D103","v":{"$error":"#DIV/0!"}}]
[null,null,"E3 energy to heat steam [kJ/kg dry]",{"$f":"+D108*D104*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"mass of H20 that inlets with dry air [t H2O/t dry]",{"$f":"+D94*D80","v":{"$error":"#DIV/0!"}}]
[null,null,"E4 energy to heat steam [kJ/kg dry]",{"$f":"+D111*D104*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"mass of dry air [t air/t dry]",{"$f":"+D94","v":{"$error":"#DIV/0!"}}]
[null,null,"E5 energy to heat dry air [kJ/kg dry]",{"$f":"+D113*D105*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy required by the process [kJ/kg dry]",{"$f":"+D107+D109+D110+D112+D114","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy available from the process [kJ/kg dry]",{"$f":"+D101*(D46/100*D50)*1000/32","v":{"$error":"#DIV/0!"}},"Il prof qua prendeva l'o2 stechiometrico. Io ho preso tutta l'aria"]
[null,null,null,"CHECK"]
[null,null,null,"Eavai>Erequi?"]
[null,null,null,{"$f":"+D116-D115","v":{"$error":"#DIV/0!"}},"Modificare %compost (da 20 a 40),u o T"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Compost mass [t/year]",null,null,null,926.10528353358177]
[null,"Final compost moisture (%)",null,null,null,45]
[null,"Final compost temperature [°C]",null,null,null,30]
[null,"Addition of coformulant [t ar/year]",null,null,null,2013.2723555077864]

{"sheet":"AD+HTC","index":19,"n_rows":211,"n_cols":10,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
["DATA"]
["CALCULATED"]
[null,null,"DIGESTATE [t a.r.]",{"$f":"IF(Feedstock_Database!F11=0,IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!F34,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!AB34,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AU34,))),Feedstock_Database!F11)","v":{"$error":"#DIV/0!"}}]
[]
[null,"SolidsInitial [t dry]",null,{"$f":"+(D9/100)*D3","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Properties of feedstock",null,"DIGESTATE"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"+((D5)/(D3))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!F41,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AB41,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AU41,0)))","v":{"$error":"#DIV/0!"}}]
[null,"Cfeed = carbon content of the feedstock (%, db)",{"$f":"((D5*((D10)/100))/(D5))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!H11=0,40.39,Feedstock_Database!H11)","v":40.39}]
[null,"Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"((D5*((D11)/100))/(D5)*100)","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!I9=0,5.65,Feedstock_Database!I9)","v":5.65}]
[null,"Ofeed = oxygen content of the feedstock (%, db)",{"$f":"((D5*((D12)/100))/(D5))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!J11=0,32.99,Feedstock_Database!J11)","v":32.99}]
[null,"Ashfeed = ash content of the feedstock (%, db)",{"$f":"((D5*((D13)/100))/(D5))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!L11=0,26.2,Feedstock_Database!L11)","v":26.2}]
[null,"VMfeed = volatile matter content of the feedstock (%,db)",{"$f":"((D5*((D14)/100)))/(D5)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!M11=0,55.9,Feedstock_Database!M11)","v":55.9}]
[null,"FCfeed = fixed carbon content of the feedstock (%, db)",{"$f":"((D5*((D15)/100))/(D5))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!N11=0,8.2,Feedstock_Database!N11)","v":8.1999999999999993}]
[]
[]
[]
[]
[]
[null,"Process parameters",null,"Recommended"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"+C9","v":{"$error":"#DIV/0!"}},"1-47 (18)"]
[null,"Tfinal = final reaction temperature (°C)",240,"180-320 (240)"]
[null,"t = reaction time (min)",920,"5-7200 (920)"]
[null,"HT = heating time (min)",81,"0.4-310 (81)"]
[null,"HT/t = heating time to reaction time ratio",{"$f":"+C25/C24","v":8.804347826086957E-2},"0.01-4 (0.5)","HT/t"]
[null,"HR = heating rate (°C/min)",{"$f":"+(C23-25)/C25","v":2.6543209876543208},"0.6-580 (28)","(T-25)/HT"]
[null,"V = volume (mL)",2870,"5-25000 (2870)"]
[null,"VR = volume ratio",0.4,"0.04-0.98 (0.40)"]
[]
[]
[]
[1,"HHV Feedstock"]
[]
[null,"LHV Feedstock [kcal/kg dry]",{"$f":"80.8*C10+345.56*C11-(345.56/8)*C12","v":{"$error":"#DIV/0!"}}]
[null,"LHV Feedstock [kJ/g dry]",{"$f":"+C35*4.186/10^3","v":{"$error":"#DIV/0!"}}]
[]
[]
[2,"MLR Model"]
[]
[null,"Solid Yield (%, db)",{"$f":"-1.12*C13-1.22*C14-1.58*C15+1.63*C10-4.89*C11-0.73*C12+0.43*C22-0.21*C23+9.7*C26+1.36*C27-22.19*C29+212.76","v":{"$error":"#DIV/0!"}}]
[null,"Hydrochar Carbon Content (%C, db)",{"$f":"-0.94*C13-0.75*C14+0.55*C15+0.4*C10+4.18*C11+0.3*C12+0.0005*C24-5.65*C26-0.36*C27-0.00009*C28-12.68","v":{"$error":"#DIV/0!"}}]
[null,"Energy content (kJ/g, db)",{"$f":"-0.45*C13-0.43*C14+0.41*C15+2.35*C11-0.16*C23+0.0005*C24+0.52*C25-2.11*C26+25.25*C27-12.73*C29-22.74","v":{"$error":"#DIV/0!"}}]
[null,"Norm. C in solid  (g C/g dry feedstock)",{"$f":"-0.0058*C13-0.0072*C14-0.0061*C15+0.0181*C10-0.0331*C11-0.0031*C12+0.0027*C22-0.0013*C23-0.0005*C25+0.0133*C26-0.1447*C29+0.922","v":{"$error":"#DIV/0!"}}]
[null,"Norm. C in liquid  (g C/g dry feedstock)",{"$f":"0.0049*C13+0.0137*C10-0.0469*C11+0.0043*C12-0.0033*C22+0.0006*C23-7.39*(10^-6)*C24-0.0007*C25-0.0002*C27+0.2209*C29-0.5406","v":{"$error":"#DIV/0!"}}]
[null,"Norm. C in gas  (g C/g dry feedstock)",{"$f":"0.0005*C14+0.003*C15-0.0012*C10+0.0058*C11+0.0006*C12+0.0002*C23+9.53*(10^-7)*C24-0.0082*C26-0.00006*C27-0.022*C29-0.0995","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[3,"Hydrochar Carbon content and Solid Yield Calculate"]
[]
[null,"Solid Yield (t dry)",{"$f":"+(C41/100)*(D5)","v":{"$error":"#DIV/0!"}}]
[null,"Hydrochar Carbon Content (t)",{"$f":"+C44*(D5+D6)","v":{"$error":"#DIV/0!"}}]
[null,"Hydrochar Carbon Content (%C, db)",{"$f":"+C53/C52*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[4,"Input power"]
[]
[null,"Energy content (kJ/g, db)",{"$f":"+C43","v":{"$error":"#DIV/0!"}}]
[null,"Energy content (MJ/t, db)",{"$f":"+C60*10^3","v":{"$error":"#DIV/0!"}}]
[null,"Energy content (kWh/t, db)",{"$f":"+C61*1000/3600","v":{"$error":"#DIV/0!"}}]
[null,"Year operating hours",8000]
[null,"Hydrochar production (t dry/h)",{"$f":"+C52/C63","v":{"$error":"#DIV/0!"}}]
[null,"Input power (kW)",{"$f":"+C62*C64","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Hydrochar mass [t/year]",null,null,null,null,null,891.35376600199015,null,null,208]
["Hydrochar carbon content (%C solid)",null,null,null,null,null,57.795520273557258]
["LHV - Hydrochar Lower Heating Value [MJ/t]",null,null,null,null,null,24325.333199141165]
["Input Power [kW]",null,null,null,null,null,752.86379709401785]

{"sheet":"AD+Gasification","index":20,"n_rows":228,"n_cols":10,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["DATA"]
["CALCULATED"]
[null,"DIGESTATE [t a.r.]",{"$f":"IF(Feedstock_Database!F11=0,IF(Anaerobic_Digestion!D10=\"Wet\",Anaerobic_Digestion!F34,IF(Anaerobic_Digestion!D10=\"Semy-Dry\",Anaerobic_Digestion!AB34,IF(Anaerobic_Digestion!D10=\"Dry\",Anaerobic_Digestion!AU34,))),Feedstock_Database!F11)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Properties of feedstock",null,"DIGESTATE"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"(C14)/(C3)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!G11=0,IF(AND(Anaerobic_Digestion!D10=\"Wet\"),Anaerobic_Digestion!F41,IF(AND(Anaerobic_Digestion!D10=\"Semy-Dry\"),Anaerobic_Digestion!AB41,IF(AND(Anaerobic_Digestion!D10=\"Dry\"),Anaerobic_Digestion!AU41,))),Feedstock_Database!G11)","v":{"$error":"#DIV/0!"}}]
[null,"Cfeed = carbon content of the feedstock (%, db)",{"$f":"(C14*((D8)/100)/(C14))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!H11=0,40.39,Feedstock_Database!H11)","v":40.39}]
[null,"Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"(C14*((D9)/100))/(C14)*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!I9=0,5.65,Feedstock_Database!I9)","v":5.65}]
[null,"Ofeed = oxygen content of the feedstock (%, db)",{"$f":"((C14*((D10)/100))/(C14))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!J11=0,32.99,Feedstock_Database!J11)","v":32.99}]
[null,"Nfeed = nitrogen content of the feedstock (%, db)",{"$f":"((C14*((D11)/100))/(C14))*100","v":{"$error":"#DIV/0!"}},{"$f":"+IF(Feedstock_Database!K11=0,1.2,Feedstock_Database!K11)","v":1.2}]
[]
[null,null,"SolidsInitial [t dry]"]
[null,"DIGESTATE [t]",{"$f":"+D7/100*C3","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,"Atomic wight C [kg/kmol]",12]
[null,"Atomic wight H [kg/kmol]",1]
[null,"Atomic wight O [kg/kmol]",16]
[null,"Atomic wight N [kg/kmol]",14]
[]
[]
[1,"The chemical formula, based on a single atom of carbon"]
[]
[null,"C [kmol/kmol C]",1]
[null,"H [kmol/kmol C]",{"$f":"+(C9*C19)/(C8*C20)","v":{"$error":"#DIV/0!"}}]
[null,"O [kmol/kmol C]",{"$f":"+(C10*C19)/(C8*C21)","v":{"$error":"#DIV/0!"}}]
[null,"N [kmol/kmol C]",{"$f":"+(C11*C19)/(C8*C22)","v":{"$error":"#DIV/0!"}}]
[]
[null,"molecular weight [kg/kmol]",{"$f":"+C19*C27+C20*C28+C21*C29+C30*C22","v":{"$error":"#DIV/0!"}}]
[]
[2,"Calculation of w"]
[]
[null,"Moisture content %",{"$f":"100-C7","v":{"$error":"#DIV/0!"}},"*"]
[null,"Moisture content per kmol of feedstock ",{"$f":"+C36/100","v":{"$error":"#DIV/0!"}},"*"]
[null,"Moisture content [t H2O/t dry matter]",0.15,"15-20"]
[null,"w [kmol H2O/kmol dry matter]",{"$f":"+(C32*C38)/(18*(1-C38))","v":{"$error":"#DIV/0!"}}]
[]
[]
[3,"Calculation of m"]
[]
[null,"AIR stoichiometric [kmol air/kmol dry matter]",{"$f":"+C8/100*12.71+C9/100*38.08+C11/100*1.27-C10/100*4.76","v":{"$error":"#DIV/0!"}}]
[null,"O2 stoichiometric [kmol O2/kmol dry matter]",{"$f":"+C44*0.21","v":{"$error":"#DIV/0!"}}]
[null,"ER",0.25]
[null,"m [kmol O2/kmol dry matter]",{"$f":"+C46*C45","v":{"$error":"#DIV/0!"}}]
[]
[]
[4,"Calculation of k1 and k2"]
[]
[null,"ln(k1)",{"$f":"7082.848/C58-6.567*LN(C58)+((7.466*10^-3)/2)*C58+((-2.164*10^-6)/6)*(C58^2)+((0.701*10^-5)/(2*(C58^2)))+32.541","v":-3.0950867201243426}]
[null,"k1",{"$f":"+EXP(C52)","v":4.5271086375782456E-2}]
[]
[null,"ln(k2)",{"$f":"5872.46/C58+1.86*LN(C58)+(-2.7*10^-4)*C58-58200/(C58^2)-18.014","v":9.7621627419279378E-2}]
[null,"k2",{"$f":"+EXP(C55)","v":1.1025455331763907}]
[]
[null,"T [K]",{"$f":"800+273.15","v":1073.1500000000001}]
[]
[5,"Newton-Raphson"]
[]
[null,"k1",{"$f":"+C53","v":4.5271086375782456E-2}]
[null,"k2",{"$f":"+C56","v":1.1025455331763907}]
[null,"w",{"$f":"+C39","v":{"$error":"#DIV/0!"}}]
[null,"m",{"$f":"+C47","v":{"$error":"#DIV/0!"}}]
[null,"a",{"$f":"+C27","v":1}]
[null,"b",{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[null,"c",{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[null,"d",{"$f":"+C30","v":{"$error":"#DIV/0!"}}]
[]
["CO","x0(1)",1]
["CO2","x0(2)",1]
["H3","x0(3)",1]
["H2O","x0(4)",1]
["CH4","x0(5)",1]
["N2","x0(6)",1]
[]
[]
[null,"F1",{"$f":"+C87+C88+C91-C27","v":7.4505805969238281E-8},"=",0]
[null,"F2",{"$f":"2*C89+2*C90+4*C91-C28-2*C39","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F3",{"$f":"+C87+2*C88+C90-C29-C39-2*C47","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F4",{"$f":"2*C92-C30-2*3.76*C47","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F5",{"$f":"+C88*C89*C62-C87*C90","v":-3.6305795869662205E-10},"=",0]
[null,"F6",{"$f":"+(C89^2)*C63-C91*(SUM(C87:C92))","v":-2.3533665727271114E-7},"=",0]
[]
[]
["CO","x1 [kmol/kmol dry matter]",0.26204866170883179,"%",{"$f":"+C87/$C$93*100","v":9.0405431814649262}]
["CO2","x2 [kmol/kmol dry matter]",0.56296169757843018,"%",19.421887153629626]
["H2","x3 [kmol/kmol dry matter]",0.6782684326171875,"%",23.399909824815389]
["H2O","x4 [kmol/kmol dry matter]",6.5965890884399414E-2,"%",2.2757890887718171]
["CH4","x5 [kmol/kmol dry matter]",0.17498971521854401,"%",6.037054592949211]
["N2","x6 [kmol/kmol dry matter]",1.1543598175048828,"%",39.824816158369032]
[null,"tot",{"$f":"+SUM(C87:C92)","v":2.8985942155122757},null,{"$f":"+SUM(E87:E92)","v":100}]
[]
[]
[null,"kmol dry matter",{"$f":"+((C14)*1000)/C32","v":{"$error":"#DIV/0!"}}]
[]
["CO","x1 [kmol]",{"$f":"+C87*$C$96","v":{"$error":"#DIV/0!"}}]
["CO2","x2 [kmol]",{"$error":"#DIV/0!"}]
["H2","x3 [kmol]",{"$error":"#DIV/0!"}]
["H2O","x4 [kmol]",{"$error":"#DIV/0!"}]
["CH4","x5 [kmol]",{"$error":"#DIV/0!"}]
["N2","x6 [kmol]",{"$error":"#DIV/0!"}]
[null,"tot",{"$f":"+SUM(C98:C103)","v":{"$error":"#DIV/0!"}}]
[null,"tot [Nm3]",{"$f":"+C104*22.4","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[6,"Process efficiency"]
[null,"Heat of combustion H2 [MJ/kmol]",241.8]
[null,"Heat of combustion CO [MJ/kmol]",283]
[null,"Heat of combustion CH4 [MJ/kmol]",802.6]
[]
[null,"LHV Syngas [MJ/kmol]",{"$f":"+E87/100*C111+C110*E89/100+E91/100*C112","v":130.6191193229597}]
[null,"LHV Syngas [MJ/Nm3]",{"$f":"+C114/22.4","v":5.8312106840607019}]
[null," Syngas [MJ/year]",{"$f":"+C114*C104","v":{"$error":"#DIV/0!"}}]
[]
[null,"LHV Feedstock [MJ/kmol]",{"$f":"((80.8*C8+345.56*C9-(345.56/8)*C10)*4.186)*C32*10^-3","v":{"$error":"#DIV/0!"}}]
[null," Feedstock [MJ/year]",{"$f":"+C118*C96","v":{"$error":"#DIV/0!"}}]
[]
[null,"η cold (%)",{"$f":"+C116/C119*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[7,"Input Power"]
[]
[null,"LHV Syngas [MJ/Nm3]",{"$f":"+C115","v":5.8312106840607019}]
[null,"LHV Syngas [kWh/Nm3]",{"$f":"+C126*1000/3600","v":1.6197807455724171}]
[null,"Year operating hours",8000]
[null,"Input power [kW]",{"$f":"+(C105/C128)*C127","v":{"$error":"#DIV/0!"}}]
[]
[]
[8,"CHP Electricity"]
[]
[null,"η ele",30]
[null,"Motor power [kWele]",{"$f":"+C134/100*C129","v":{"$error":"#DIV/0!"}}]
[null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+C135*C128","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*C136","v":{"$error":"#DIV/0!"}},0.1]
[null,"Power for the grid [kWhele/y]",{"$f":"+C136-C137","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[9,"CHP Thermal"]
[]
[null,"η thermal ",40]
[null,"Engine thermal power [kWth]",{"$f":"+C145*C129/100","v":{"$error":"#DIV/0!"}}]
[null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+C146*C128","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*C147","v":{"$error":"#DIV/0!"}},0.05]
[null,"Energy available for heating [kWhth/y]",{"$f":"C147-C148","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Engine power [kWele]",null,null,null,null,null,"NA",null,null,223]
["Power for the grid [kWhele/y]",null,null,null,null,null,"NA"]
["Energy available for heating [kWhth/y]",null,null,null,null,null,"NA"]
["Syngas production [Nm3/year]",null,null,null,null,null,"NA"]
["LHV - Syngas Lower Heating Value [MJ/Nm3]",null,null,null,null,null,"NA"]
["η cold (%)",null,null,null,null,null,"NA"]

{"sheet":"Foglio2","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Composting","index":22,"n_rows":119,"n_cols":7,"rows_kept":119,"cut":false,"hidden":true,"merged":[[48,1,49,1],[73,1,74,1],[92,1,93,1],[40,1,43,1]]}
["DATA","MODELLO STECHIOMETRICO"]
["CALCULATED",null,"OFMSW [t a.r.]",{"$f":"+Input!C2","v":0}]
["USER",null,"CO-FORMULANT [t a.r.]",{"$f":"1/2*(D2+D4)","v":0}]
[null,null,"SEWAGE SLUDGE [t a.r.]",{"$f":"+Input!C3","v":0}]
[]
[]
[]
[null,"Properties of feedstock",null,"OFMSW ","COFORMULANT","SEWAGE SLUDGE"]
["*","Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"+(C17+D17+E17)/(D2+D3+D4)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!Q5","v":0},55,{"$f":"+Input!Q7","v":0}]
["*","Cfeed = carbon content of the feedstock (%, db)",{"$f":"+((((D10/100*C17)+(E10/100*D17)+(F10/100*E17)))/(C17+D17+E17))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!R5","v":0},47.8,{"$f":"+Input!R7","v":0}]
["*","Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"+((D11/100*C17)+(E11/100*D17)+(F11/100*E17))/(C17+D17+E17)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!S5","v":0},6,{"$f":"+Input!S7","v":0}]
["*","Ofeed = oxygen content of the feedstock (%, db)",{"$f":"+((D12/100*C17)+(E12/100*D17)+(F12/100*E17))/(C17+D17+E17)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!T5","v":0},38,{"$f":"+Input!T7","v":0}]
["*","Nfeed = nitrogen content of the feedstock (%, db)",{"$f":"+((D13/100*C17)+(E13/100*D17)+(F13/100*E17))/(C17+D17+E17)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!U5","v":0},3.4,{"$f":"+Input!U7","v":0}]
[]
[]
[null,null,"OFMSW ","COFORMULANT","sewage-sludge"]
[null,"Solids Initial [t dry]",{"$f":"+D9/100*D2","v":0},{"$f":"+E9/100*D3","v":0},{"$f":"+F9/100*D4","v":0}]
[null,"Water Initial [t dry]",{"$f":"+D2-C17","v":0},{"$f":"+D3-D17","v":0},{"$f":"+D4-E17","v":0}]
[]
[]
[null,1,"The chemical formula, based on a single atom of carbon"]
[]
[null,null,"Atomic wight C [kg/kmol]",12]
[null,null,"Atomic wight H [kg/kmol]",1]
[null,null,"Atomic wight O [kg/kmol]",16]
[null,null,"Atomic wight N [kg/kmol]",14]
[null,null,"C [kmol/kmol C]",1]
[null,null,"H [kmol/kmol C]",{"$f":"+(C11*D23)/(C10*D24)","v":{"$error":"#DIV/0!"}}]
[null,null,"O [kmol/kmol C]",{"$f":"+(C12*D23)/(C10*D25)","v":{"$error":"#DIV/0!"}}]
[null,null,"N [kmol/kmol C]",{"$f":"+(C13*D23)/(C10*D26)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"molecular weight [kg/kmol]",{"$f":"+D23*D27+D24*D28+D25*D29+D26*D30","v":{"$error":"#DIV/0!"}}]
[]
[null,2,"Stoichiometric Oxygen Requirements"]
[]
[null,"*","% weight of the organic substance that becomes compost",{"$f":"+Input!Q11","v":0}]
[null,null,"molecular weight of compost [kg/kmol]",406]
[null,null,"kmol compost",{"$f":"+(D36/100)*((C17+D17+E17)/D37)","v":0}]
[null,null,"kmol dry biomass",{"$f":"+(C17+D17+E17)/D32","v":{"$error":"#DIV/0!"}}]
[null,null,"n [kmol compost/kmol dry biomass]",{"$f":"+D38/D39","v":{"$error":"#DIV/0!"}}]
[null,"[kmol/kmol dry biomass]","α",{"$f":"+(12*D40+2*D42+D43-D29)/2","v":{"$error":"#DIV/0!"}}]
[null,null,"β",{"$f":"+D27-15*D40","v":{"$error":"#DIV/0!"}}]
[null,null,"γ",{"$f":"+(D28-20*D40-3*D44)/2","v":{"$error":"#DIV/0!"}}]
[null,null,"δ",{"$f":"+D30-D40","v":{"$error":"#DIV/0!"}}]
[null,null,"Stoichiometric Oxygen Requirements [kgO2/kg dry biomass]",{"$f":"+D41*32*D39/(C17+D17+E17)","v":{"$error":"#DIV/0!"}}]
[null,null,"% O2 in dry air (weight)",23.2]
[null,null,"% N2 in dry air",{"$f":"100-D46","v":76.8}]
[null,null,"dry air density[kg/m3]",1.2929999999999999]
[null,"Air requirements","[m3/kg dry]",{"$f":"+D45/(D46/100*D48)","v":{"$error":"#DIV/0!"}}]
[null,null,"[kg dry air/kg dry biomass]",{"$f":"+D49*D48","v":{"$error":"#DIV/0!"}}]
[]
[null,3,"Mass Balance"]
[]
[null,null,"Reagents [t / t tq]","Products [t / t tq]"]
[null,"total dry matter",{"$f":"+C17+D17+E17","v":0}]
[null,"O 2",{"$f":"+C55*D45","v":{"$error":"#DIV/0!"}}]
[null,"C O 2",null,{"$f":"+D42*44*D39","v":{"$error":"#DIV/0!"}}]
[null,"N H 3",null,{"$f":"+D44*17*D39","v":{"$error":"#DIV/0!"}}]
[null,"H 2 O",null,{"$f":"+D43*18*D39","v":{"$error":"#DIV/0!"}}]
[null,"Compost Product",null,{"$f":"+D40*D39*D37","v":{"$error":"#DIV/0!"}}]
[null,"CHECK",{"$f":"+SUM(C55:C56)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(D57:D60)","v":{"$error":"#DIV/0!"}},{"$f":"+C61-D61","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,4,"Moisture"]
[]
[null,"*","Final compost moisture %",{"$f":"+Input!V11","v":0}]
[null,"*","Inlet air temperature [°C]",{"$f":"+Input!S11","v":0}]
[null,null," %inlet relative moisture",75]
[null,null,"pressure [mm Hg]",760]
[null,"*","Output air temperature [°C]",{"$f":"+Input!T11","v":0}]
[null,null,"%output relative moisture",100]
[null,null,"pressure [mm Hg]",760]
[null,null,"water out of the process (into compost)       [t H20]",{"$f":"+(D60)*(D66/100)/(1-D66/100)","v":{"$error":"#DIV/0!"}}]
[null,"Water to be removed","[t H2O/t ar]",{"$f":"+C18+D18+D59+E18-D73","v":{"$error":"#DIV/0!"}}]
[null,null,"[t H2O/t dry matter]",{"$f":"+D74/(C17+D17+E17)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"saturated inlet steam pressure [mmHg]",{"$f":"10^(-2238/(D67+273)+8.896)","v":4.9911175934099434}]
[null,null," inlet steam pressure [mmHg]",{"$f":"+D77*D68/100","v":3.7433381950574574}]
[null,null,"AIR Molecular weight ",{"$f":"0.232*18+0.768*28","v":25.68}]
[null,null,"Amount of H20 inlet ωi [t H2O/t dry matter]",{"$f":"+(18*D78)/(D79*(D72-D78))","v":3.4695035640271046E-3}]
[null,null,"Amount of H20 inlet referred to dry matter [t H2O/t dry]",{"$f":"+D80*D50","v":{"$error":"#DIV/0!"}}]
[null,null,"saturated output steam pressure [mmHg]",{"$f":"10^(-2238/(D70+273)+8.896)","v":4.9911175934099434}]
[null,null,"PM gas (N2+CO2) [kg/kmol]",{"$f":"+((D57/(C17+D17+E17))+0.768*D50)/(D57/(C17+D17+E17)/14+0.768*D50/28)","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H2O output ωu* [tH2O/t gas]",{"$f":"18*D82/(D83*(D72-D82))","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 output referred to dry matter ωu [t H2O/t dry]",{"$f":"+D84*(0.768*D50+D57/(C17+D17+E17))","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 removed with stoichiometric air [t H2O/t dry]",{"$f":"+D85-D81","v":{"$error":"#DIV/0!"}}]
[null,null,"Quantity of H20 to be removed [t H2O/t dry]",{"$f":"+D75-D86","v":{"$error":"#DIV/0!"}},"CHECK","difference to be removed and removed [t H20/t dry]",{"$f":"+D75-D86","v":{"$error":"#DIV/0!"}}]
[null,null,"Further air to be insufflated [t H2O/t dry]",{"$f":"+IF(G87<=0,0,G87)","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 inlet referred to dry air [t H2O/t dry]",{"$f":"+IF(D88=0,0,D80)","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 output referred to dry air [t H2O/t dry]",{"$f":"+IF(D88=0,0,(18*D82)/(D79*(D72-D82)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Amount of H20 removed with added air [t H2O/t dry]",{"$f":"+IF(D88=0,0,D90-D89)","v":{"$error":"#DIV/0!"}}]
[null,null,"added air [t air dry/t dry]",{"$f":"+IF(D88=0,0,D88/D91)","v":{"$error":"#DIV/0!"}}]
[null,"Total air used","[m3/kg dry]",{"$f":"+IF(D88=0,D49,D94/D48)","v":{"$error":"#DIV/0!"}}]
[null,null,"[kg dry air/kg dry biomass]",{"$f":"+D92+D50","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,5,"Temperature and energy"]
[]
[null,"*","Final compost temperature [°C]",{"$f":"+Input!U11","v":0}]
[null,"*","Inlet organic matter temperature [°C]",{"$f":"+Input!R11","v":0}]
[null,null,"energy released during the process [kJ/mol O2]",24.89]
[null,null,"Cs H20 [kJ/kg k]",4.1859999999999999]
[null,null,"latent vaporization heat a 20°C λ [kcal/kg H20]",583]
[null,null,"Cs steam [kJ/kg k]",1.863]
[null,null,"Cs dry air [kJ/kg k]",1]
[null,null,"mass of H20 remaining in the compost [t H2O/t dry]",{"$f":"+D73/(C17+D17+E17)","v":{"$error":"#DIV/0!"}}]
[null,null,"E1 energy to heat H2O [kJ/kg dry]",{"$f":"+D106*D102*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"H2O mass that is evaporated and then heated [t H2O/t dry]",{"$f":"+((C18+D18+E18)-D73)/(C17+D17+E17)","v":{"$error":"#DIV/0!"}}]
[null,null,"E2 energy to evaporate H20 [kJ/kg dry]",{"$f":"+D108*D102*D103","v":{"$error":"#DIV/0!"}}]
[null,null,"E3 energy to heat steam [kJ/kg dry]",{"$f":"+D108*D104*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"mass of H20 that inlets with dry air [t H2O/t dry]",{"$f":"+D94*D80","v":{"$error":"#DIV/0!"}}]
[null,null,"E4 energy to heat steam [kJ/kg dry]",{"$f":"+D111*D104*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"mass of dry air [t air/t dry]",{"$f":"+D94","v":{"$error":"#DIV/0!"}}]
[null,null,"E5 energy to heat dry air [kJ/kg dry]",{"$f":"+D113*D105*(D99-D100)","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy required by the process [kJ/kg dry]",{"$f":"+D107+D109+D110+D112+D114","v":{"$error":"#DIV/0!"}}]
[null,null,"Energy available from the process [kJ/kg dry]",{"$f":"+D101*(D46/100*D50)*1000/32","v":{"$error":"#DIV/0!"}},"Il prof qua prendeva l'o2 stechiometrico. Io ho preso tutta l'aria"]
[null,null,null,"CHECK"]
[null,null,null,"Eavai>Erequi?"]
[null,null,null,{"$f":"+D116-D115","v":{"$error":"#DIV/0!"}},"Modificare %compost (da 20 a 40),u o T"]

{"sheet":"Gasification","index":23,"n_rows":149,"n_cols":5,"rows_kept":149,"cut":false,"hidden":true,"merged":[]}
["DATA"]
["CALCULATED"]
["USER","OFMSW [t a.r.]",{"$f":"+Input!C2","v":0}]
[null,"SEWAGE SLUDGE [t a.r.]",{"$f":"+Input!C3","v":0}]
[]
[null,"Properties of feedstock",null,"OFMSW ","SEWAGE SLUDGE"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"(C14+C15)/(C3+C4)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AB5","v":0},{"$f":"+Input!AB7","v":0}]
[null,"Cfeed = carbon content of the feedstock (%, db)",{"$f":"+(D8/100*$C$14+E8/100*$C$15)/($C$14+$C$15)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AC5","v":0},{"$f":"+Input!AC7","v":0}]
[null,"Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"+(D9/100*$C$14+E9/100*$C$15)/($C$14+$C$15)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AD5","v":0},{"$f":"+Input!AD7","v":0}]
[null,"Ofeed = oxygen content of the feedstock (%, db)",{"$f":"+(D10/100*$C$14+E10/100*$C$15)/($C$14+$C$15)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AE5","v":0},{"$f":"+Input!AE7","v":0}]
[null,"Nfeed = nitrogen content of the feedstock (%, db)",{"$f":"+(D11/100*$C$14+E11/100*$C$15)/($C$14+$C$15)*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AF5","v":0},{"$f":"+Input!AF7","v":0}]
[]
[null,null,"SolidsInitial [t dry]"]
[null,"OFMSW [t]",{"$f":"+D7/100*C3","v":0}]
[null,"SEWAGE SLUDGE [t]",{"$f":"+E7/100*C4","v":0}]
[]
[]
[]
[null,"Atomic wight C [kg/kmol]",12]
[null,"Atomic wight H [kg/kmol]",1]
[null,"Atomic wight O [kg/kmol]",16]
[null,"Atomic wight N [kg/kmol]",14]
[]
[]
[1,"The chemical formula, based on a single atom of carbon"]
[]
[null,"C [kmol/kmol C]",1]
[null,"H [kmol/kmol C]",{"$f":"+(C9*C19)/(C8*C20)","v":{"$error":"#DIV/0!"}}]
[null,"O [kmol/kmol C]",{"$f":"+(C10*C19)/(C8*C21)","v":{"$error":"#DIV/0!"}}]
[null,"N [kmol/kmol C]",{"$f":"+(C11*C19)/(C8*C22)","v":{"$error":"#DIV/0!"}}]
[]
[null,"molecular weight [kg/kmol]",{"$f":"+C19*C27+C20*C28+C21*C29+C30*C22","v":{"$error":"#DIV/0!"}}]
[]
[2,"Calculation of w"]
[]
[null,"Moisture content %",{"$f":"100-C7","v":{"$error":"#DIV/0!"}},"*"]
[null,"Moisture content per kmol of feedstock ",{"$f":"+C36/100","v":{"$error":"#DIV/0!"}},"*"]
[null,"Moisture content [t H2O/t dry matter]",0.15,"15-20"]
[null,"w [kmol H2O/kmol dry matter]",{"$f":"+(C32*C38)/(18*(1-C38))","v":{"$error":"#DIV/0!"}}]
[]
[]
[3,"Calculation of m"]
[]
[null,"AIR stoichiometric [kmol air/kmol dry matter]",{"$f":"+C8/100*12.71+C9/100*38.08+C11/100*1.27-C10/100*4.76","v":{"$error":"#DIV/0!"}}]
[null,"O2 stoichiometric [kmol O2/kmol dry matter]",{"$f":"+C44*0.21","v":{"$error":"#DIV/0!"}}]
[null,"ER",0.25]
[null,"m [kmol O2/kmol dry matter]",{"$f":"+C46*C45","v":{"$error":"#DIV/0!"}}]
[]
[]
[4,"Calculation of k1 and k2"]
[]
[null,"ln(k1)",{"$f":"7082.848/C58-6.567*LN(C58)+((7.466*10^-3)/2)*C58+((-2.164*10^-6)/6)*(C58^2)+((0.701*10^-5)/(2*(C58^2)))+32.541","v":-3.0950867201243426}]
[null,"k1",{"$f":"+EXP(C52)","v":4.5271086375782456E-2}]
[]
[null,"ln(k2)",{"$f":"5872.46/C58+1.86*LN(C58)+(-2.7*10^-4)*C58-58200/(C58^2)-18.014","v":9.7621627419279378E-2}]
[null,"k2",{"$f":"+EXP(C55)","v":1.1025455331763907}]
[]
[null,"T [K]",{"$f":"800+273.15","v":1073.1500000000001}]
[]
[5,"Newton-Raphson"]
[]
[null,"k1",{"$f":"+C53","v":4.5271086375782456E-2}]
[null,"k2",{"$f":"+C56","v":1.1025455331763907}]
[null,"w",{"$f":"+C39","v":{"$error":"#DIV/0!"}}]
[null,"m",{"$f":"+C47","v":{"$error":"#DIV/0!"}}]
[null,"a",{"$f":"+C27","v":1}]
[null,"b",{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[null,"c",{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[null,"d",{"$f":"+C30","v":{"$error":"#DIV/0!"}}]
[]
["CO","x0(1)",1]
["CO2","x0(2)",1]
["H2","x0(3)",1]
["H2O","x0(4)",1]
["CH4","x0(5)",1]
["N2","x0(6)",1]
[]
[]
[null,"F1",{"$f":"+C87+C88+C91-C27","v":0},"=",0]
[null,"F2",{"$f":"2*C89+2*C90+4*C91-C28-2*C39","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F3",{"$f":"+C87+2*C88+C90-C29-C39-2*C47","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F4",{"$f":"2*C92-C30-2*3.76*C47","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F5",{"$f":"+C88*C89*C62-C87*C90","v":-1.7529447927933095E-9},"=",0]
[null,"F6",{"$f":"+(C89^2)*C63-C91*(SUM(C87:C92))","v":9.3801251599412439E-8},"=",0]
[]
[]
["CO","x1 [kmol/kmol dry matter]",0.20438873767852783,"%",{"$f":"+C87/$C$93*100","v":7.1299860995821831}]
["CO2","x2 [kmol/kmol dry matter]",0.62134051322937012,"%",21.675114161136484]
["H2","x3 [kmol/kmol dry matter]",0.67312878370285034,"%",23.481718834130209]
["H2O","x4 [kmol/kmol dry matter]",9.2638567090034485E-2,"%",3.2316442830428413]
["CH4","x5 [kmol/kmol dry matter]",0.17427074909210205,"%",6.0793370158428184]
["N2","x6 [kmol/kmol dry matter]",1.1008404493331909,"%",38.402199606265462]
[null,"tot",{"$f":"+SUM(C87:C92)","v":2.8666078001260757},null,{"$f":"+SUM(E87:E92)","v":100}]
[]
[]
[null,"kmol dry matter",{"$f":"+((C14+C15)*1000)/C32","v":{"$error":"#DIV/0!"}}]
[]
["CO","x1 [kmol]",{"$f":"+C87*$C$96","v":{"$error":"#DIV/0!"}}]
["CO2","x2 [kmol]",{"$error":"#DIV/0!"}]
["H2","x3 [kmol]",{"$error":"#DIV/0!"}]
["H2O","x4 [kmol]",{"$error":"#DIV/0!"}]
["CH4","x5 [kmol]",{"$error":"#DIV/0!"}]
["N2","x6 [kmol]",{"$error":"#DIV/0!"}]
[null,"tot",{"$f":"+SUM(C98:C103)","v":{"$error":"#DIV/0!"}}]
[null,"tot [Nm3]",{"$f":"+C104*22.4","v":{"$error":"#DIV/0!"}}]
[null,"tot [Nm3/h]",{"$f":"+C105/C128","v":{"$error":"#DIV/0!"}}]
[]
[]
[6,"Process efficiency"]
[null,"Heat of combustion H2 [MJ/kmol]",241.8]
[null,"Heat of combustion CO [MJ/kmol]",283]
[null,"Heat of combustion CH4 [MJ/kmol]",802.6]
[]
[null,"LHV Syngas [MJ/kmol]",{"$f":"+E87/100*C111+C110*E89/100+E91/100*C112","v":125.74941569189889}]
[null,"LHV Syngas [MJ/Nm3]",{"$f":"+C114/22.4","v":5.6138132005312009}]
[null," Syngas [MJ/year]",{"$f":"+C114*C104","v":{"$error":"#DIV/0!"}}]
[]
[null,"LHV Feedstock [MJ/kmol]",{"$f":"((80.8*C8+345.56*C9-(345.56/8)*C10)*4.186)*C32*10^-3","v":{"$error":"#DIV/0!"}}]
[null," Feedstock [MJ/year]",{"$f":"+C118*C96","v":{"$error":"#DIV/0!"}}]
[]
[null,"η cold (%)",{"$f":"+C116/C119*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[7,"Input Power"]
[]
[null,"LHV Syngas [MJ/Nm3]",{"$f":"+C115","v":5.6138132005312009}]
[null,"LHV Syngas [kWh/Nm3]",{"$f":"+C126*1000/3600","v":1.5593925557031114}]
[null,"Year operating hours",8000]
[null,"Input power [kW]",{"$f":"+(C105/C128)*C127","v":{"$error":"#DIV/0!"}}]
[]
[]
[8,"CHP Electricity"]
[]
[null,"η ele",{"$f":"+Input!AB11","v":0}]
[null,"Motor power [kWele]",{"$f":"+C134/100*C129","v":{"$error":"#DIV/0!"}}]
[null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+C135*C128","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*C136","v":{"$error":"#DIV/0!"}},0.1]
[null,"Power for the grid [kWhele/y]",{"$f":"+C136-C137","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[9,"CHP Thermal"]
[]
[null,"η thermal ",{"$f":"+Input!AC11","v":0}]
[null,"Engine thermal power [kWth]",{"$f":"+C145*C129/100","v":{"$error":"#DIV/0!"}}]
[null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+C146*C128","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*C147","v":{"$error":"#DIV/0!"}},0.05]
[null,"Energy available for heating [kWhth/y]",{"$f":"C147-C148","v":{"$error":"#DIV/0!"}}]

{"sheet":"HTC","index":24,"n_rows":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":true,"merged":[[4,1,5,1]]}
["DATA"]
["CALCULATED"]
["USER",null,"OFMSW [t a.r.]",{"$f":"+Input!C2","v":0}]
[null,null,"SEWAGE SLUDGE [t a.r.]",{"$f":"+Input!C3","v":0}]
[null,"SolidsInitial [t dry]","OFMSW [t]",{"$f":"+(D9/100)*D3","v":0}]
[null,null,"SEWAGE SLUDGE [t]",{"$f":"+(E9/100)*D4","v":0}]
[]
[null,"Properties of feedstock",null,"OFMSW ","SEWAGE SLUDGE"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"+((D5+D6)/(D3+D4))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AQ5","v":45},{"$f":"+Input!AQ7","v":7.5}]
[null,"Cfeed = carbon content of the feedstock (%, db)",{"$f":"((D5*((D10)/100)+D6*((E10)/100))/(D5+D6))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AR5","v":44.19},{"$f":"+Input!AR7","v":33.01}]
[null,"Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"((D5*((D11)/100)+D6*((E11)/100))/(D5+D6))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AS5","v":5.79},{"$f":"+Input!AS7","v":5.56}]
[null,"Ofeed = oxygen content of the feedstock (%, db)",{"$f":"((D5*((D12)/100)+D6*((E12)/100))/(D5+D6))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AT5","v":40.92},{"$f":"+Input!AT7","v":33.17}]
[null,"Ashfeed = ash content of the feedstock (%, db)",{"$f":"((D5*((D13)/100)+D6*((E13)/100))/(D5+D6))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AU5","v":7.44},{"$f":"+Input!AU7","v":28.34}]
[null,"VMfeed = volatile matter content of the feedstock (%,db)",{"$f":"((D5*((D14)/100)+D6*((E14)/100))/(D5+D6))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AV5","v":75.11},{"$f":"+Input!AV7","v":67.58}]
[null,"FCfeed = fixed carbon content of the feedstock (%, db)",{"$f":"((D5*((D15)/100)+D6*((E15)/100))/(D5+D6))*100","v":{"$error":"#DIV/0!"}},{"$f":"+Input!AW5","v":16.32},{"$f":"+Input!AW7","v":3.89}]
[]
[]
[]
[]
[]
[null,"Process parameters",null,"Recommended"]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",18,"1-47 (18)"]
[null,"Tfinal = final reaction temperature (°C)",{"$f":"+Input!AQ11","v":240},"180-320 (240)"]
[null,"t = reaction time (min)",{"$f":"+Input!AR11","v":920},"5-7200 (920)"]
[null,"HT = heating time (min)",{"$f":"+Input!AS11","v":81},"0.4-310 (81)"]
[null,"HT/t = heating time to reaction time ratio",{"$f":"+C25/C24","v":8.804347826086957E-2},"0.01-4 (0.5)","HT/t"]
[null,"HR = heating rate (°C/min)",{"$f":"+(C23-25)/C25","v":2.6543209876543208},"0.6-580 (28)","(T-25)/HT"]
[null,"V = volume (mL)",{"$f":"+Input!AT11","v":2870},"5-25000 (2870)"]
[null,"VR = volume ratio",{"$f":"+Input!AU11","v":0.4},"0.04-0.98 (0.40)"]
[]
[]
[]
[1,"HHV Feedstock"]
[]
[null,"LHV Feedstock [kcal/kg dry]",{"$f":"80.8*C10+345.56*C11-(345.56/8)*C12","v":{"$error":"#DIV/0!"}}]
[null,"LHV Feedstock [kJ/g dry]",{"$f":"+C35*4.186/10^3","v":{"$error":"#DIV/0!"}}]
[]
[]
[2,"MLR Model"]
[]
[null,"Solid Yield (%, db)",{"$f":"-1.12*C13-1.22*C14-1.58*C15+1.63*C10-4.89*C11-0.73*C12+0.43*C22-0.21*C23+9.7*C26+1.36*C27-22.19*C29+212.76","v":{"$error":"#DIV/0!"}}]
[null,"Hydrochar Carbon Content (%C, db)",{"$f":"-0.94*C13-0.75*C14+0.55*C15+0.4*C10+4.18*C11+0.3*C12+0.0005*C24-5.65*C26-0.36*C27-0.00009*C28-12.68","v":{"$error":"#DIV/0!"}}]
[null,"Energy content (kJ/g, db)",{"$f":"-0.45*C13-0.43*C14+0.41*C15+2.35*C11-0.16*C23+0.0005*C24+0.52*C25-2.11*C26+25.25*C27-12.73*C29-22.74","v":{"$error":"#DIV/0!"}}]
[null,"Norm. C in solid  (g C/g dry feedstock)",{"$f":"-0.0058*C13-0.0072*C14-0.0061*C15+0.0181*C10-0.0331*C11-0.0031*C12+0.0027*C22-0.0013*C23-0.0005*C25+0.0133*C26-0.1447*C29+0.922","v":{"$error":"#DIV/0!"}}]
[null,"Norm. C in liquid  (g C/g dry feedstock)",{"$f":"0.0049*C13+0.0137*C10-0.0469*C11+0.0043*C12-0.0033*C22+0.0006*C23-7.39*(10^-6)*C24-0.0007*C25-0.0002*C27+0.2209*C29-0.5406","v":{"$error":"#DIV/0!"}}]
[null,"Norm. C in gas  (g C/g dry feedstock)",{"$f":"0.0005*C14+0.003*C15-0.0012*C10+0.0058*C11+0.0006*C12+0.0002*C23+9.53*(10^-7)*C24-0.0082*C26-0.00006*C27-0.022*C29-0.0995","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[3,"Hydrochar Carbon content and Solid Yield Calculate"]
[]
[null,"Solid Yield (t dry/year)",{"$f":"+(C41/100)*(D5+D6)","v":{"$error":"#DIV/0!"}}]
[null,"Hydrochar Carbon Content (t)",{"$f":"+C44*(D5+D6)","v":{"$error":"#DIV/0!"}}]
[null,"Hydrochar Carbon Content (%C, db)",{"$f":"+C53/C52*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[4,"Input power"]
[]
[null,"Energy content (kJ/g, db)",{"$f":"+C43","v":{"$error":"#DIV/0!"}}]
[null,"Energy content (MJ/t, db)",{"$f":"+C59*10^3","v":{"$error":"#DIV/0!"}}]
[null,"Energy content (kWh/t, db)",{"$f":"+C60*0.277777777777778","v":{"$error":"#DIV/0!"}}]
[null,"Year operating hours",8000]
[null,"Hydrochar production (t dry/h)",{"$f":"+C52/C62","v":{"$error":"#DIV/0!"}}]
[null,"Input power (kW)",{"$f":"+C61*C63","v":{"$error":"#DIV/0!"}}]

{"sheet":"HTC+Gasification","index":25,"n_rows":149,"n_cols":5,"rows_kept":149,"cut":false,"hidden":true,"merged":[]}
["DATA"]
["CALCULATED"]
[null,"HYDROCHAR [t a.r.]",{"$f":"+IF(AND(AnaerobicDigestion!C10=\"Wet\"),AnaerobicDigestion!F34,IF(AND(AnaerobicDigestion!C10=\"Semy-Dry\"),AnaerobicDigestion!N34,IF(AND(AnaerobicDigestion!C10=\"Dry\"),AnaerobicDigestion!V34,0)))","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Properties of feedstock",null,"HYDROCHAR "]
[null,"Solidsinitial = initial feedstock concentration (%, solid)",{"$f":"+D7","v":80},80]
[null,"Cfeed = carbon content of the feedstock (%, db)",{"$f":"(C14*((D8)/100)/(C14))*100","v":{"$error":"#DIV/0!"}},{"$f":"+HTC!C54","v":{"$error":"#DIV/0!"}}]
[null,"Hfeed = hydrogen content of the feedstock (%, db)",{"$f":"(C14*((D9)/100))/(C14)*100","v":{"$error":"#DIV/0!"}},3]
[null,"Ofeed = oxygen content of the feedstock (%, db)",{"$f":"((C14*((D10)/100))/(C14))*100","v":{"$error":"#DIV/0!"}},32]
[null,"Nfeed = nitrogen content of the feedstock (%, db)",{"$f":"((C14*((D11)/100))/(C14))*100","v":{"$error":"#DIV/0!"}},0.2]
[]
[null,null,"SolidsInitial [t dry]"]
[null,"HYDROCHAR  [t]",{"$f":"+HTC!C52","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,"Atomic wight C [kg/kmol]",12]
[null,"Atomic wight H [kg/kmol]",1]
[null,"Atomic wight O [kg/kmol]",16]
[null,"Atomic wight N [kg/kmol]",14]
[]
[]
[1,"The chemical formula, based on a single atom of carbon"]
[]
[null,"C [kmol/kmol C]",1]
[null,"H [kmol/kmol C]",{"$f":"+(C9*C19)/(C8*C20)","v":{"$error":"#DIV/0!"}}]
[null,"O [kmol/kmol C]",{"$f":"+(C10*C19)/(C8*C21)","v":{"$error":"#DIV/0!"}}]
[null,"N [kmol/kmol C]",{"$f":"+(C11*C19)/(C8*C22)","v":{"$error":"#DIV/0!"}}]
[]
[null,"molecular weight [kg/kmol]",{"$f":"+C19*C27+C20*C28+C21*C29+C30*C22","v":{"$error":"#DIV/0!"}}]
[]
[2,"Calculation of w"]
[]
[null,"Moisture content %",{"$f":"100-C7","v":20},"*"]
[null,"Moisture content per kmol of feedstock ",{"$f":"+C36/100","v":0.2},"*"]
[null,"Moisture content [t H2O/t dry matter]",0.2,"15-20"]
[null,"w [kmol H2O/kmol dry matter]",{"$f":"+(C32*C38)/(18*(1-C38))","v":{"$error":"#DIV/0!"}}]
[]
[]
[3,"Calculation of m"]
[]
[null,"AIR stoichiometric [kmol air/kmol dry matter]",{"$f":"+C8/100*12.71+C9/100*38.08+C11/100*1.27-C10/100*4.76","v":{"$error":"#DIV/0!"}}]
[null,"O2 stoichiometric [kmol O2/kmol dry matter]",{"$f":"+C44*0.21","v":{"$error":"#DIV/0!"}}]
[null,"ER",0.2]
[null,"m [kmol O2/kmol dry matter]",{"$f":"+C46*C45","v":{"$error":"#DIV/0!"}}]
[]
[]
[4,"Calculation of k1 and k2"]
[]
[null,"ln(k1)",{"$f":"7082.848/C58-6.567*LN(C58)+((7.466*10^-3)/2)*C58+((-2.164*10^-6)/6)*(C58^2)+((0.701*10^-5)/(2*(C58^2)))+32.541","v":-2.6080717927936021}]
[null,"k1",{"$f":"+EXP(C52)","v":7.3676470388257545E-2}]
[]
[null,"ln(k2)",{"$f":"5872.46/C58+1.86*LN(C58)+(-2.7*10^-4)*C58-58200/(C58^2)-18.014","v":0.28473489245278572}]
[null,"k2",{"$f":"+EXP(C55)","v":1.3294095448968657}]
[]
[null,"T [K]",{"$f":"750+273.15","v":1023.15}]
[]
[5,"Newton-Raphson"]
[]
[null,"k1",{"$f":"+C53","v":7.3676470388257545E-2}]
[null,"k2",{"$f":"+C56","v":1.3294095448968657}]
[null,"w",{"$f":"+C39","v":{"$error":"#DIV/0!"}}]
[null,"m",{"$f":"+C47","v":{"$error":"#DIV/0!"}}]
[null,"a",{"$f":"+C27","v":1}]
[null,"b",{"$f":"+C28","v":{"$error":"#DIV/0!"}}]
[null,"c",{"$f":"+C29","v":{"$error":"#DIV/0!"}}]
[null,"d",{"$f":"+C30","v":{"$error":"#DIV/0!"}}]
[]
["CO","x0(1)",1]
["CO2","x0(2)",1]
["H2","x0(3)",1]
["H2O","x0(4)",1]
["CH4","x0(5)",1]
["N2","x0(6)",1]
[]
[]
[null,"F1",{"$f":"+C87+C88+C91-C27","v":2.9802322387695313E-8},"=",0]
[null,"F2",{"$f":"2*C89+2*C90+4*C91-C28-2*C39","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F3",{"$f":"+C87+2*C88+C90-C29-C39-2*C47","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F4",{"$f":"2*C92-C30-2*3.76*C47","v":{"$error":"#DIV/0!"}},"=",0]
[null,"F5",{"$f":"+C88*C89*C62-C87*C90","v":-4.41194482618681E-3},"=",0]
[null,"F6",{"$f":"+(C89^2)*C63-C91*(SUM(C87:C92))","v":-0.29395082316957011},"=",0]
[]
[]
["CO","x1 [kmol/kmol dry matter]",0.44866845011711121,"%",{"$f":"+C87/$C$93*100","v":18.194425753746017}]
["CO2","x2 [kmol/kmol dry matter]",0.40488868951797485,"%",16.419066680626777]
["H2","x3 [kmol/kmol dry matter]",0.22478440403938293,"%",9.115468557744757]
["H2O","x4 [kmol/kmol dry matter]",2.4778734892606735E-2,"%",1.0048285145915929]
["CH4","x5 [kmol/kmol dry matter]",0.14644289016723633,"%",5.9385595122997668]
["N2","x6 [kmol/kmol dry matter]",1.2164033651351929,"%",49.327650980991088]
[null,"tot",{"$f":"+SUM(C87:C92)","v":2.4659665338695049},null,{"$f":"+SUM(E87:E92)","v":100}]
[]
[]
[null,"kmol dry matter",{"$f":"+((C14)*1000)/C32","v":{"$error":"#DIV/0!"}}]
[]
["CO","x1 [kmol]",{"$f":"+C87*$C$96","v":{"$error":"#DIV/0!"}}]
["CO2","x2 [kmol]",{"$error":"#DIV/0!"}]
["H2","x3 [kmol]",{"$error":"#DIV/0!"}]
["H2O","x4 [kmol]",{"$error":"#DIV/0!"}]
["CH4","x5 [kmol]",{"$error":"#DIV/0!"}]
["N2","x6 [kmol]",{"$error":"#DIV/0!"}]
[null,"tot",{"$f":"+SUM(C98:C103)","v":{"$error":"#DIV/0!"}}]
[null,"tot [Nm3]",{"$f":"+C104*22.4","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[6,"Process efficiency"]
[null,"Heat of combustion H2 [MJ/kmol]",241.8]
[null,"Heat of combustion CO [MJ/kmol]",283]
[null,"Heat of combustion CH4 [MJ/kmol]",802.6]
[]
[null,"LHV Syngas [MJ/kmol]",{"$f":"+E87/100*C111+C110*E89/100+E91/100*C112","v":121.19430650144599}]
[null,"LHV Syngas [MJ/Nm3]",{"$f":"+C114/22.4","v":5.4104601116716964}]
[null," Syngas [MJ/year]",{"$f":"+C114*C104","v":{"$error":"#DIV/0!"}}]
[]
[null,"LHV Feedstock [MJ/kmol]",{"$f":"((80.8*C8+345.56*C9-(345.56/8)*C10)*4.186)*C32*10^-3","v":{"$error":"#DIV/0!"}}]
[null," Feedstock [MJ/year]",{"$f":"+C118*C96","v":{"$error":"#DIV/0!"}}]
[]
[null,"η cold (%)",{"$f":"+C116/C119*100","v":{"$error":"#DIV/0!"}}]
[]
[]
[7,"Input Power"]
[]
[null,"LHV Syngas [MJ/Nm3]",{"$f":"+C115","v":5.4104601116716964}]
[null,"LHV Syngas [kWh/Nm3]",{"$f":"+C126*1000/3600","v":1.5029055865754712}]
[null,"Year operating hours",8000]
[null,"Input power [kW]",{"$f":"+(C105/C128)*C127","v":{"$error":"#DIV/0!"}}]
[]
[]
[8,"CHP Electricity"]
[]
[null,"η ele",30]
[null,"Motor power [kWele]",{"$f":"+C134/100*C129","v":{"$error":"#DIV/0!"}}]
[null,"Electricity produced by the CHP engine [kWhele/y]",{"$f":"+C135*C128","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhele/y]",{"$f":"0.1*C136","v":{"$error":"#DIV/0!"}},0.1]
[null,"Power for the grid [kWhele/y]",{"$f":"+C136-C137","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[9,"CHP Thermal"]
[]
[null,"η thermal ",40]
[null,"Engine thermal power [kWth]",{"$f":"+C145*C129/100","v":{"$error":"#DIV/0!"}}]
[null,"Thermal energy produced by the CHP engine [kWhth/y]",{"$f":"+C146*C128","v":{"$error":"#DIV/0!"}}]
[null,"Annual energy used by utilities [kWhth/y]",{"$f":"0.05*C147","v":{"$error":"#DIV/0!"}},0.05]
[null,"Energy available for heating [kWhth/y]",{"$f":"C147-C148","v":{"$error":"#DIV/0!"}}]