{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Imprint","Guidelines","Control Panel","Results >>>","Cost of methane","Cost of synthetic liquid fuel","Cost calculation >>> ","1. LCOE renewables","2. Conversion >>>","H2 electrolysis","PtG-Methane","PtL","3. Transport cost","4. Taxes & levies","Auxiliary data"],"not_rendered":{"charts":21,"images":3,"macros":1,"external_links":13,"defined_names":1133,"comments":0,"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":"Imprint","index":0,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[" "]
[]
[]
[null,"PtG/PtL calculator: An interactive tool to determine the cost of Power-to-Gas (methane) und Power-to-Liquid"]
[]
[null,"developed by:","Frontier Economics Ltd.",null,null,null,null,"commissioned by",null,"Agora Energiewende                 und ",null,"and","Agora Verkehrswende"]
[null,null,"Im Zollhafen 24",null,null,null,null,null,null,"Anna-Louisa-Karsch-Str. 2",null,null,"Anna-Louisa-Karsch-Str. 2"]
[null,null,"50678 Köln",null,null,null,null,null,null,"10178 Berlin",null,null,"10178 Berlin"]
[null,null,"Germany",null,null,null,null,null,null,"Germany",null,null,"Germany"]
[null,null,"www.frontier-economics.com",null,null,null,null,null,null,"www.agora-energiewende.de",null,null,"www.agora-verkehrswende.de"]
[]
[null,"Autors:","Andrea Lövenich"]
[null,null,"Dr. Michaela Unteutsch"]
[null,null,"Dr. Jens Perner"]
[null,null,null,null,null,null,null,"© Frontier Economics, Agora Energiewende und Agora Verkehrswende. All rights reserved."]
[null,null,null,null,null,null,null,"The use of the methods, standard data and results is only permitted with reference to the authors and "]
[null,"Last update:","2017-10-23",null,null,null,null,"to Agora Energiewende und Agora Verkehrswende."]
[null,"Model version:","1.0"]
[null,null,null,null,null,null,null,"Suggested citation:",null,"Frontier Economics (2018): PtG/PtL calculator: An interactive tool to determine the"]
[null,"Contact:","info@agora-energiewende.de",null,null,null,null,null,null,"cost of Power-to-Gas (methane) und Power-to-Liquid."]
[null,null,null,null,null,null,null,null,null,"Commissioned by Agora Energiewende and Agora Verkehrswende."]
[null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Model version \",C18,\", Berlin, \",TEXT(C17,\"TT.MM.JJ\"))","v":"Model version 1.0, Berlin, 23.10.17"}]

{"sheet":"Guidelines","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control Panel","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,2,8,4],[6,2,6,4],[7,2,7,4],[3,2,3,4],[4,13,4,15],[5,13,5,15],[2,1,2,4],[4,2,4,4],[5,2,5,4]]}
[]
[]
[null,"CONTROL PANEL"]
[null,"Scenario","Reference"]
[null,"Origin of the synthetic fuel (country/region)","North Africa"]
[null,"Renewable energy source","PV"]
[null,"Method of CO2 extraction","Direct Air Capture - TSA"]
[null,"Cost of capital (WACC)",0.06]
[null,"PtL - Fossil fuel for blending","Premium petrol"]

{"sheet":"Results >>>","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Cost of methane","index":4,"n_rows":123,"n_cols":42,"rows_kept":123,"cut":false,"hidden":false,"merged":[[22,2,22,4],[15,2,15,4],[16,2,16,4],[9,2,9,4],[7,2,7,4],[8,2,8,4],[13,2,13,4],[14,2,14,4],[17,3,17,4],[18,3,18,4],[21,2,21,4],[10,2,10,4],[12,1,12,4],[20,1,20,4],[8,18,8,21],[2,1,2,4],[3,2,3,4],[4,2,4,4],[5,2,5,4],[6,2,6,4]]}
[null,"Cost elements of synthetic methane and total cost of methane depending on the proportion of blended synthetic methane"]
[null,{"$f":"\"Scenario:\" & $C$4 & \", Origin:\" & $C$5 & \", Source:\" & $C$6 & \", WACC:\" & $C$7*100 & \"%\"","v":"Scenario:Reference, Origin:North Africa, Source:PV, WACC:6%"}]
[null,"Underlying assumptions - to be adjusted in the 'Control Panel'"]
[null,"Scenario",{"$f":"'Control Panel'!$C$4:$E$4","v":"Reference"}]
[null,"Origin of the synthetic fuel (country/region)",{"$f":"'Control Panel'!$C$5:$E$5","v":"North Africa"}]
[null,"Renewable energy source",{"$f":"'Control Panel'!$C$6:$E$6","v":"PV"}]
[null,"Cost of capital (WACC)",{"$f":"'Control Panel'!$C$8:$E$8","v":0.06}]
[null,"Method of CO2 extraction",{"$f":"'Control Panel'!$C$7:$E$7","v":"Direct Air Capture - TSA"}]
[null,"Technology of hydrogen electrolysis",{"$f":"'H2 electrolysis'!$C$4","v":"Low-temperature"}]
[null,"Taxes and levies","Default: No taxes/levies. \nCan be adjusted in '4. Taxes&levies' "]
[null,"Grid connection costs for offshore wind in North and Baltic Seas","Default: included. \nCan be adjusted in 'LCOE renewables' "]
[]
[null,"Underlying assumptions - to be adjusted in 'H2 electrolysis'"]
[null,"Technology of hydrogen electrolysis",{"$f":"'H2 electrolysis'!C4","v":"Low-temperature"}]
[null,"Investment cost (2016/17)","€/kWel"]
[null,"  - Low-temperature",{"$f":"'H2 electrolysis'!C6","v":800}]
[null,"  - High-temperature",{"$f":"'H2 electrolysis'!C7","v":1000}]
[null,"Selection only in the reference scenario","Low-temperature","High-temperature"]
[null,"Relative cost decline over 5 years",{"$f":"'H2 electrolysis'!C11","v":7.9000000000000001E-2},{"$f":"'H2 electrolysis'!D11","v":7.0300000000000001E-2}]
[]
[null,"Underlying assumptions - to be adjusted in 'PtG-Methane'"]
[null,"Expected full-load hours per year",{"$f":"'PtG-Methane'!C4","v":8000}]
[null,"Relative cost decline over 5 years",{"$f":"'PtG-Methane'!C7","v":6.5000000000000002E-2}]
[]
[null,"Table for  Figure 1 - Cost elements of synthetic methane - by country and renewable energy source "]
[]
[null,{"$f":"C4&\": \"&C5&\"-\"&C6","v":"Reference: North Africa-PV"},null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(methane)",{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!D$76,IF($C$4=\"Reference\",'Cost of methane'!D$94,'Cost of methane'!D$112))","v":7.9678831138123822},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!E$76,IF($C$4=\"Reference\",'Cost of methane'!E$94,'Cost of methane'!E$112))","v":6.3852300934990325},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!F$76,IF($C$4=\"Reference\",'Cost of methane'!F$94,'Cost of methane'!F$112))","v":5.4515476466831956},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!G$76,IF($C$4=\"Reference\",'Cost of methane'!G$94,'Cost of methane'!G$112))","v":4.7374505147001882},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!H$76,IF($C$4=\"Reference\",'Cost of methane'!H$94,'Cost of methane'!H$112))","v":4.0788040710272444},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!I$76,IF($C$4=\"Reference\",'Cost of methane'!I$94,'Cost of methane'!I$112))","v":3.5887637632859106},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!J$76,IF($C$4=\"Reference\",'Cost of methane'!J$94,'Cost of methane'!J$112))","v":3.194661460954423},{"$f":"IF($C$4=\"Optimistic\",'Cost of methane'!K$76,IF($C$4=\"Reference\",'Cost of methane'!K$94,'Cost of methane'!K$112))","v":2.8331685175565062}]
[null,"Conversion via hydrogen electrolysis","ct/kWh(methane)",{"$f":"IF(D28>0,IF($C$4=\"Optimistic\",'Cost of methane'!D$77,IF($C$4=\"Reference\",'Cost of methane'!D$95,'Cost of methane'!D$113)),NA())","v":7.1035359003742791},{"$f":"IF(E28>0,IF($C$4=\"Optimistic\",'Cost of methane'!E$77,IF($C$4=\"Reference\",'Cost of methane'!E$95,'Cost of methane'!E$113)),NA())","v":6.3335775487484698},{"$f":"IF(F28>0,IF($C$4=\"Optimistic\",'Cost of methane'!F$77,IF($C$4=\"Reference\",'Cost of methane'!F$95,'Cost of methane'!F$113)),NA())","v":5.6528353380674918},{"$f":"IF(G28>0,IF($C$4=\"Optimistic\",'Cost of methane'!G$77,IF($C$4=\"Reference\",'Cost of methane'!G$95,'Cost of methane'!G$113)),NA())","v":5.0500927853524153},{"$f":"IF(H28>0,IF($C$4=\"Optimistic\",'Cost of methane'!H$77,IF($C$4=\"Reference\",'Cost of methane'!H$95,'Cost of methane'!H$113)),NA())","v":4.5156846244696389},{"$f":"IF(I28>0,IF($C$4=\"Optimistic\",'Cost of methane'!I$77,IF($C$4=\"Reference\",'Cost of methane'!I$95,'Cost of methane'!I$113)),NA())","v":4.0412585299206398},{"$f":"IF(J28>0,IF($C$4=\"Optimistic\",'Cost of methane'!J$77,IF($C$4=\"Reference\",'Cost of methane'!J$95,'Cost of methane'!J$113)),NA())","v":3.6195776305840952},{"$f":"IF(K28>0,IF($C$4=\"Optimistic\",'Cost of methane'!K$77,IF($C$4=\"Reference\",'Cost of methane'!K$95,'Cost of methane'!K$113)),NA())","v":3.2443560544593755}]
[null,"Conversion to methane (including H2 storage)","ct/kWh(methane)",{"$f":"IF(D28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!D$78:D$81),IF($C$4=\"Reference\",SUM('Cost of methane'!D$96:D$99),SUM('Cost of methane'!D$114:D$117))),NA())","v":4.4299928233762893},{"$f":"IF(E28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!E$78:E$81),IF($C$4=\"Reference\",SUM('Cost of methane'!E$96:E$99),SUM('Cost of methane'!E$114:E$117))),NA())","v":4.240409927613328},{"$f":"IF(F28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!F$78:F$81),IF($C$4=\"Reference\",SUM('Cost of methane'!F$96:F$99),SUM('Cost of methane'!F$114:F$117))),NA())","v":4.0922131139948394},{"$f":"IF(G28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!G$78:G$81),IF($C$4=\"Reference\",SUM('Cost of methane'!G$96:G$99),SUM('Cost of methane'!G$114:G$117))),NA())","v":3.1987600299239736},{"$f":"IF(H28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!H$78:H$81),IF($C$4=\"Reference\",SUM('Cost of methane'!H$96:H$99),SUM('Cost of methane'!H$114:H$117))),NA())","v":3.09483232901042},{"$f":"IF(I28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!I$78:I$81),IF($C$4=\"Reference\",SUM('Cost of methane'!I$96:I$99),SUM('Cost of methane'!I$114:I$117))),NA())","v":3.0093861333247265},{"$f":"IF(J28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!J$78:J$81),IF($C$4=\"Reference\",SUM('Cost of methane'!J$96:J$99),SUM('Cost of methane'!J$114:J$117))),NA())","v":2.9380371309496351},{"$f":"IF(K28>0,IF($C$4=\"Optimistic\",SUM('Cost of methane'!K$78:K$81),IF($C$4=\"Reference\",SUM('Cost of methane'!K$96:K$99),SUM('Cost of methane'!K$114:K$117))),NA())","v":3.157998015488098}]
[null,"Transport","ct/kWh(methane)",{"$f":"IF(D28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(D$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.95483023677176471},{"$f":"IF(E28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(E$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.95483023677176471},{"$f":"IF(F28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(F$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.94873316925625151},{"$f":"IF(G28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(G$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.93958756798298193},{"$f":"IF(H28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(H$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.93958756798298193},{"$f":"IF(I28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(I$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.90910223040541616},{"$f":"IF(J28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(J$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.90910223040541616},{"$f":"IF(K28>0,INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(K$71,'3. Transport cost'!$C$15:$J$15,0)),NA())","v":0.87861689282785038}]
[null,"Taxes and levies","ct/kWh(methane)",{"$f":"IF(D28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!Q25,IF($C$4=\"Reference\",'4. Taxes & levies'!Q26,'4. Taxes & levies'!Q27)),NA())","v":0},{"$f":"IF(E28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!R25,IF($C$4=\"Reference\",'4. Taxes & levies'!R26,'4. Taxes & levies'!R27)),NA())","v":0},{"$f":"IF(F28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!S25,IF($C$4=\"Reference\",'4. Taxes & levies'!S26,'4. Taxes & levies'!S27)),NA())","v":0},{"$f":"IF(G28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!T25,IF($C$4=\"Reference\",'4. Taxes & levies'!T26,'4. Taxes & levies'!T27)),NA())","v":0},{"$f":"IF(H28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!U25,IF($C$4=\"Reference\",'4. Taxes & levies'!U26,'4. Taxes & levies'!U27)),NA())","v":0},{"$f":"IF(I28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!V25,IF($C$4=\"Reference\",'4. Taxes & levies'!V26,'4. Taxes & levies'!V27)),NA())","v":0},{"$f":"IF(J28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!W25,IF($C$4=\"Reference\",'4. Taxes & levies'!W26,'4. Taxes & levies'!W27)),NA())","v":0},{"$f":"IF(K28>0,IF($C$4=\"Optimistic\",'4. Taxes & levies'!X25,IF($C$4=\"Reference\",'4. Taxes & levies'!X26,'4. Taxes & levies'!X27)),NA())","v":0}]
[null,"Grid/distribution","ct/kWh(methane)",{"$f":"IF(D28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(E28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(F28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(G28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(H28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(I28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(J28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005},{"$f":"IF(K28>0,SUM('4. Taxes & levies'!$D$17:$D$18),NA())","v":2.0200000000000005}]
[null,"Total cost of synthetic methane","ct/kWh(methane)",{"$f":"SUM(D28:D33)","v":22.476242074334717},{"$f":"SUM(E28:E33)","v":19.934047806632595},{"$f":"SUM(F28:F33)","v":18.165329268001777},15.945890897959561,14.648908592490287,13.568510656936695,12.681378452893568,12.134139480331829]
[]
[]
[null,"Table for Figure 2 - Total cost of the final product (including transport, taxes and levies, grid tariﬀs and distribution costs) depending on the proportion of blended synthetic methane"]
[]
[null,null,"2016/17","2016/17","2016/17","2016/17","2016/17",2020,2020,2020,2020,2020,2025,2025,2025,2025,2025,2030,2030,2030,2030,2030,2035,2035,2035,2035,2035,2040,2040,2040,2040,2040,2045,2045,2045,2045,2045,2050,2050,2050,2050,2050]
[null,null,"2016/17",null,null,null,null,2020,null,null,null,null,2025,null,null,null,null,2030,null,null,null,null,2035,null,null,null,null,2040,null,null,null,null,2045,null,null,null,null,2050]
[null,"Blending ratio",0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1]
[null,"Scenario: Optimistic",{"$f":"C41*C46+(1-C41)*C47","v":3.3681904062674572},{"$f":"D41*D46+(1-D41)*D47","v":7.9933259160737915},12.618461425880128,17.243596935686462,21.868732445492796,3.4376155072191845,7.2248105704854062,11.012005633751627,14.799200697017849,18.58639576028407,3.5725362574383839,6.7391142493917329,9.905692241345081,13.072270233298431,16.238848225251779,3.7158202332612946,6.1853471359873877,8.6548740387134799,11.124400941439575,13.593927844165666,3.8535287253484016,5.8713338572765368,7.889138989204671,9.906944121132808,11.924749253060941,3.9926310883694542,5.6568376137585217,7.3210441391475882,8.9852506645366557,10.649457189925723,4.1317334513905069,5.5184331546613352,6.9051328579321627,8.2918325612029911,9.6785322644738194,4.2708358144115666,5.4163723811153588,6.5619089478191501,7.7074455145229424,8.8529820812267346]
[null,"Scenario: Reference",{"$f":"C41*C48+(1-C41)*C49","v":3.3681904062674572},{"$f":"D41*D48+(1-D41)*D49","v":8.1452033232842727},12.922216240301086,17.699229157317902,22.476242074334717,3.6621842751411826,7.7301501580140357,11.798116040886889,15.866081923759744,19.934047806632595,3.9725782654439357,7.5207660160833969,11.068953766722858,14.617141517362318,18.165329268001781,4.2871538685485451,7.2018381259012987,10.116522383254054,13.031206640606808,15.945890897959561,4.4774749221886747,7.0203333397640773,9.5631917573394816,12.106050174914884,14.648908592490287,4.668492911295778,6.8934973477060071,9.118501784116237,11.343506220526466,13.568510656936695,4.8595109004028787,6.8149777885255514,8.7704446766482231,10.725911564770897,12.681378452893568,5.0505288895099847,6.8214315372154459,8.5923341849209063,10.363236832626368,12.134139480331829]
[null,"Scenario: Pessimistic",{"$f":"C41*C50+(1-C41)*C51","v":3.3681904062674572},{"$f":"D41*D50+(1-D41)*D51","v":8.4116362944104139},13.455082182553372,18.498528070696327,23.541973958839286,3.8867530430631803,8.2521685363610118,12.617584029658843,16.982999522956675,21.348415016254506,4.3726202734494874,8.2691556369517727,12.165691000454061,16.062226363956345,19.958761727458633,4.8584875038357946,8.1652590833001106,11.472030662764425,14.778802242228741,18.085573821693057,5.1014211190289478,8.1193673711744871,11.137313623320029,14.155259875465569,17.17320612761111,5.3443547342221018,8.0938582921829827,10.843361850143864,13.592865408104746,16.342368966065628,5.5872883494152505,8.0961033262035045,10.604918302991756,13.113733279780009,15.622548256568262,5.8302219646084019,8.0948721949262215,10.359522425244039,12.624172655561857,14.888822885879677]
[]
[null,"Optimistic - Synthetic",{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(C$39,'Cost of methane'!$D$71:$K$71,0))","v":21.868732445492796},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(D$39,'Cost of methane'!$D$71:$K$71,0))","v":21.868732445492796},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(E$39,'Cost of methane'!$D$71:$K$71,0))","v":21.868732445492796},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(F$39,'Cost of methane'!$D$71:$K$71,0))","v":21.868732445492796},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(G$39,'Cost of methane'!$D$71:$K$71,0))","v":21.868732445492796},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(H$39,'Cost of methane'!$D$71:$K$71,0))","v":18.58639576028407},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(I$39,'Cost of methane'!$D$71:$K$71,0))","v":18.58639576028407},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(J$39,'Cost of methane'!$D$71:$K$71,0))","v":18.58639576028407},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(K$39,'Cost of methane'!$D$71:$K$71,0))","v":18.58639576028407},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(L$39,'Cost of methane'!$D$71:$K$71,0))","v":18.58639576028407},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(M$39,'Cost of methane'!$D$71:$K$71,0))","v":16.238848225251779},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(N$39,'Cost of methane'!$D$71:$K$71,0))","v":16.238848225251779},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(O$39,'Cost of methane'!$D$71:$K$71,0))","v":16.238848225251779},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(P$39,'Cost of methane'!$D$71:$K$71,0))","v":16.238848225251779},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(Q$39,'Cost of methane'!$D$71:$K$71,0))","v":16.238848225251779},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(R$39,'Cost of methane'!$D$71:$K$71,0))","v":13.593927844165666},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(S$39,'Cost of methane'!$D$71:$K$71,0))","v":13.593927844165666},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(T$39,'Cost of methane'!$D$71:$K$71,0))","v":13.593927844165666},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(U$39,'Cost of methane'!$D$71:$K$71,0))","v":13.593927844165666},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(V$39,'Cost of methane'!$D$71:$K$71,0))","v":13.593927844165666},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(W$39,'Cost of methane'!$D$71:$K$71,0))","v":11.924749253060941},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(X$39,'Cost of methane'!$D$71:$K$71,0))","v":11.924749253060941},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(Y$39,'Cost of methane'!$D$71:$K$71,0))","v":11.924749253060941},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(Z$39,'Cost of methane'!$D$71:$K$71,0))","v":11.924749253060941},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AA$39,'Cost of methane'!$D$71:$K$71,0))","v":11.924749253060941},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AB$39,'Cost of methane'!$D$71:$K$71,0))","v":10.649457189925723},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AC$39,'Cost of methane'!$D$71:$K$71,0))","v":10.649457189925723},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AD$39,'Cost of methane'!$D$71:$K$71,0))","v":10.649457189925723},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AE$39,'Cost of methane'!$D$71:$K$71,0))","v":10.649457189925723},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AF$39,'Cost of methane'!$D$71:$K$71,0))","v":10.649457189925723},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AG$39,'Cost of methane'!$D$71:$K$71,0))","v":9.6785322644738194},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AH$39,'Cost of methane'!$D$71:$K$71,0))","v":9.6785322644738194},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AI$39,'Cost of methane'!$D$71:$K$71,0))","v":9.6785322644738194},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AJ$39,'Cost of methane'!$D$71:$K$71,0))","v":9.6785322644738194},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AK$39,'Cost of methane'!$D$71:$K$71,0))","v":9.6785322644738194},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AL$39,'Cost of methane'!$D$71:$K$71,0))","v":8.8529820812267346},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AM$39,'Cost of methane'!$D$71:$K$71,0))","v":8.8529820812267346},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AN$39,'Cost of methane'!$D$71:$K$71,0))","v":8.8529820812267346},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AO$39,'Cost of methane'!$D$71:$K$71,0))","v":8.8529820812267346},{"$f":"INDEX('Cost of methane'!$D$86:$K$86,MATCH(AP$39,'Cost of methane'!$D$71:$K$71,0))","v":8.8529820812267346}]
[null,"Optimistic - Conventionel",{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(C$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(D$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(E$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(F$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(G$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(H$39,'Cost of methane'!$D$71:$K$71,0))","v":3.4376155072191845},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(I$39,'Cost of methane'!$D$71:$K$71,0))","v":3.4376155072191845},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(J$39,'Cost of methane'!$D$71:$K$71,0))","v":3.4376155072191845},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(K$39,'Cost of methane'!$D$71:$K$71,0))","v":3.4376155072191845},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(L$39,'Cost of methane'!$D$71:$K$71,0))","v":3.4376155072191845},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(M$39,'Cost of methane'!$D$71:$K$71,0))","v":3.5725362574383839},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(N$39,'Cost of methane'!$D$71:$K$71,0))","v":3.5725362574383839},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(O$39,'Cost of methane'!$D$71:$K$71,0))","v":3.5725362574383839},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(P$39,'Cost of methane'!$D$71:$K$71,0))","v":3.5725362574383839},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(Q$39,'Cost of methane'!$D$71:$K$71,0))","v":3.5725362574383839},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(R$39,'Cost of methane'!$D$71:$K$71,0))","v":3.7158202332612946},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(S$39,'Cost of methane'!$D$71:$K$71,0))","v":3.7158202332612946},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(T$39,'Cost of methane'!$D$71:$K$71,0))","v":3.7158202332612946},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(U$39,'Cost of methane'!$D$71:$K$71,0))","v":3.7158202332612946},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(V$39,'Cost of methane'!$D$71:$K$71,0))","v":3.7158202332612946},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(W$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8535287253484016},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(X$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8535287253484016},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(Y$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8535287253484016},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(Z$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8535287253484016},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AA$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8535287253484016},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AB$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9926310883694542},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AC$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9926310883694542},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AD$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9926310883694542},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AE$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9926310883694542},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AF$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9926310883694542},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AG$39,'Cost of methane'!$D$71:$K$71,0))","v":4.1317334513905069},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AH$39,'Cost of methane'!$D$71:$K$71,0))","v":4.1317334513905069},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AI$39,'Cost of methane'!$D$71:$K$71,0))","v":4.1317334513905069},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AJ$39,'Cost of methane'!$D$71:$K$71,0))","v":4.1317334513905069},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AK$39,'Cost of methane'!$D$71:$K$71,0))","v":4.1317334513905069},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AL$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2708358144115666},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AM$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2708358144115666},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AN$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2708358144115666},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AO$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2708358144115666},{"$f":"INDEX('Cost of methane'!$D$87:$K$87,MATCH(AP$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2708358144115666}]
[null,"Reference - Synthetic",{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(C$39,'Cost of methane'!$D$71:$K$71,0))","v":22.476242074334717},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(D$39,'Cost of methane'!$D$71:$K$71,0))","v":22.476242074334717},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(E$39,'Cost of methane'!$D$71:$K$71,0))","v":22.476242074334717},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(F$39,'Cost of methane'!$D$71:$K$71,0))","v":22.476242074334717},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(G$39,'Cost of methane'!$D$71:$K$71,0))","v":22.476242074334717},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(H$39,'Cost of methane'!$D$71:$K$71,0))","v":19.934047806632595},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(I$39,'Cost of methane'!$D$71:$K$71,0))","v":19.934047806632595},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(J$39,'Cost of methane'!$D$71:$K$71,0))","v":19.934047806632595},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(K$39,'Cost of methane'!$D$71:$K$71,0))","v":19.934047806632595},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(L$39,'Cost of methane'!$D$71:$K$71,0))","v":19.934047806632595},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(M$39,'Cost of methane'!$D$71:$K$71,0))","v":18.165329268001781},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(N$39,'Cost of methane'!$D$71:$K$71,0))","v":18.165329268001781},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(O$39,'Cost of methane'!$D$71:$K$71,0))","v":18.165329268001781},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(P$39,'Cost of methane'!$D$71:$K$71,0))","v":18.165329268001781},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(Q$39,'Cost of methane'!$D$71:$K$71,0))","v":18.165329268001781},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(R$39,'Cost of methane'!$D$71:$K$71,0))","v":15.945890897959561},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(S$39,'Cost of methane'!$D$71:$K$71,0))","v":15.945890897959561},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(T$39,'Cost of methane'!$D$71:$K$71,0))","v":15.945890897959561},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(U$39,'Cost of methane'!$D$71:$K$71,0))","v":15.945890897959561},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(V$39,'Cost of methane'!$D$71:$K$71,0))","v":15.945890897959561},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(W$39,'Cost of methane'!$D$71:$K$71,0))","v":14.648908592490287},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(X$39,'Cost of methane'!$D$71:$K$71,0))","v":14.648908592490287},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(Y$39,'Cost of methane'!$D$71:$K$71,0))","v":14.648908592490287},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(Z$39,'Cost of methane'!$D$71:$K$71,0))","v":14.648908592490287},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AA$39,'Cost of methane'!$D$71:$K$71,0))","v":14.648908592490287},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AB$39,'Cost of methane'!$D$71:$K$71,0))","v":13.568510656936695},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AC$39,'Cost of methane'!$D$71:$K$71,0))","v":13.568510656936695},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AD$39,'Cost of methane'!$D$71:$K$71,0))","v":13.568510656936695},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AE$39,'Cost of methane'!$D$71:$K$71,0))","v":13.568510656936695},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AF$39,'Cost of methane'!$D$71:$K$71,0))","v":13.568510656936695},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AG$39,'Cost of methane'!$D$71:$K$71,0))","v":12.681378452893568},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AH$39,'Cost of methane'!$D$71:$K$71,0))","v":12.681378452893568},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AI$39,'Cost of methane'!$D$71:$K$71,0))","v":12.681378452893568},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AJ$39,'Cost of methane'!$D$71:$K$71,0))","v":12.681378452893568},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AK$39,'Cost of methane'!$D$71:$K$71,0))","v":12.681378452893568},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AL$39,'Cost of methane'!$D$71:$K$71,0))","v":12.134139480331829},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AM$39,'Cost of methane'!$D$71:$K$71,0))","v":12.134139480331829},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AN$39,'Cost of methane'!$D$71:$K$71,0))","v":12.134139480331829},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AO$39,'Cost of methane'!$D$71:$K$71,0))","v":12.134139480331829},{"$f":"INDEX('Cost of methane'!$D$104:$K$104,MATCH(AP$39,'Cost of methane'!$D$71:$K$71,0))","v":12.134139480331829}]
[null,"Reference - Conventionel",{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(C$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(D$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(E$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(F$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(G$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(H$39,'Cost of methane'!$D$71:$K$71,0))","v":3.6621842751411826},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(I$39,'Cost of methane'!$D$71:$K$71,0))","v":3.6621842751411826},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(J$39,'Cost of methane'!$D$71:$K$71,0))","v":3.6621842751411826},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(K$39,'Cost of methane'!$D$71:$K$71,0))","v":3.6621842751411826},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(L$39,'Cost of methane'!$D$71:$K$71,0))","v":3.6621842751411826},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(M$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9725782654439357},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(N$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9725782654439357},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(O$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9725782654439357},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(P$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9725782654439357},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(Q$39,'Cost of methane'!$D$71:$K$71,0))","v":3.9725782654439357},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(R$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2871538685485451},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(S$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2871538685485451},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(T$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2871538685485451},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(U$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2871538685485451},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(V$39,'Cost of methane'!$D$71:$K$71,0))","v":4.2871538685485451},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(W$39,'Cost of methane'!$D$71:$K$71,0))","v":4.4774749221886747},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(X$39,'Cost of methane'!$D$71:$K$71,0))","v":4.4774749221886747},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(Y$39,'Cost of methane'!$D$71:$K$71,0))","v":4.4774749221886747},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(Z$39,'Cost of methane'!$D$71:$K$71,0))","v":4.4774749221886747},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AA$39,'Cost of methane'!$D$71:$K$71,0))","v":4.4774749221886747},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AB$39,'Cost of methane'!$D$71:$K$71,0))","v":4.668492911295778},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AC$39,'Cost of methane'!$D$71:$K$71,0))","v":4.668492911295778},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AD$39,'Cost of methane'!$D$71:$K$71,0))","v":4.668492911295778},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AE$39,'Cost of methane'!$D$71:$K$71,0))","v":4.668492911295778},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AF$39,'Cost of methane'!$D$71:$K$71,0))","v":4.668492911295778},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AG$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8595109004028787},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AH$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8595109004028787},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AI$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8595109004028787},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AJ$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8595109004028787},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AK$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8595109004028787},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AL$39,'Cost of methane'!$D$71:$K$71,0))","v":5.0505288895099847},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AM$39,'Cost of methane'!$D$71:$K$71,0))","v":5.0505288895099847},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AN$39,'Cost of methane'!$D$71:$K$71,0))","v":5.0505288895099847},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AO$39,'Cost of methane'!$D$71:$K$71,0))","v":5.0505288895099847},{"$f":"INDEX('Cost of methane'!$D$105:$K$105,MATCH(AP$39,'Cost of methane'!$D$71:$K$71,0))","v":5.0505288895099847}]
[null,"Pessimistic - Synthetic",{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(C$39,'Cost of methane'!$D$71:$K$71,0))","v":23.541973958839286},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(D$39,'Cost of methane'!$D$71:$K$71,0))","v":23.541973958839286},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(E$39,'Cost of methane'!$D$71:$K$71,0))","v":23.541973958839286},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(F$39,'Cost of methane'!$D$71:$K$71,0))","v":23.541973958839286},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(G$39,'Cost of methane'!$D$71:$K$71,0))","v":23.541973958839286},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(H$39,'Cost of methane'!$D$71:$K$71,0))","v":21.348415016254506},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(I$39,'Cost of methane'!$D$71:$K$71,0))","v":21.348415016254506},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(J$39,'Cost of methane'!$D$71:$K$71,0))","v":21.348415016254506},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(K$39,'Cost of methane'!$D$71:$K$71,0))","v":21.348415016254506},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(L$39,'Cost of methane'!$D$71:$K$71,0))","v":21.348415016254506},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(M$39,'Cost of methane'!$D$71:$K$71,0))","v":19.958761727458633},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(N$39,'Cost of methane'!$D$71:$K$71,0))","v":19.958761727458633},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(O$39,'Cost of methane'!$D$71:$K$71,0))","v":19.958761727458633},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(P$39,'Cost of methane'!$D$71:$K$71,0))","v":19.958761727458633},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(Q$39,'Cost of methane'!$D$71:$K$71,0))","v":19.958761727458633},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(R$39,'Cost of methane'!$D$71:$K$71,0))","v":18.085573821693057},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(S$39,'Cost of methane'!$D$71:$K$71,0))","v":18.085573821693057},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(T$39,'Cost of methane'!$D$71:$K$71,0))","v":18.085573821693057},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(U$39,'Cost of methane'!$D$71:$K$71,0))","v":18.085573821693057},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(V$39,'Cost of methane'!$D$71:$K$71,0))","v":18.085573821693057},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(W$39,'Cost of methane'!$D$71:$K$71,0))","v":17.17320612761111},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(X$39,'Cost of methane'!$D$71:$K$71,0))","v":17.17320612761111},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(Y$39,'Cost of methane'!$D$71:$K$71,0))","v":17.17320612761111},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(Z$39,'Cost of methane'!$D$71:$K$71,0))","v":17.17320612761111},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AA$39,'Cost of methane'!$D$71:$K$71,0))","v":17.17320612761111},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AB$39,'Cost of methane'!$D$71:$K$71,0))","v":16.342368966065628},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AC$39,'Cost of methane'!$D$71:$K$71,0))","v":16.342368966065628},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AD$39,'Cost of methane'!$D$71:$K$71,0))","v":16.342368966065628},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AE$39,'Cost of methane'!$D$71:$K$71,0))","v":16.342368966065628},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AF$39,'Cost of methane'!$D$71:$K$71,0))","v":16.342368966065628},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AG$39,'Cost of methane'!$D$71:$K$71,0))","v":15.622548256568262},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AH$39,'Cost of methane'!$D$71:$K$71,0))","v":15.622548256568262},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AI$39,'Cost of methane'!$D$71:$K$71,0))","v":15.622548256568262},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AJ$39,'Cost of methane'!$D$71:$K$71,0))","v":15.622548256568262},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AK$39,'Cost of methane'!$D$71:$K$71,0))","v":15.622548256568262},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AL$39,'Cost of methane'!$D$71:$K$71,0))","v":14.888822885879677},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AM$39,'Cost of methane'!$D$71:$K$71,0))","v":14.888822885879677},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AN$39,'Cost of methane'!$D$71:$K$71,0))","v":14.888822885879677},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AO$39,'Cost of methane'!$D$71:$K$71,0))","v":14.888822885879677},{"$f":"INDEX('Cost of methane'!$D$122:$K$122,MATCH(AP$39,'Cost of methane'!$D$71:$K$71,0))","v":14.888822885879677}]
[null,"Pessimistic - Conventionel",{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(C$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(D$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(E$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(F$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(G$39,'Cost of methane'!$D$71:$K$71,0))","v":3.3681904062674572},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(H$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8867530430631803},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(I$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8867530430631803},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(J$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8867530430631803},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(K$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8867530430631803},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(L$39,'Cost of methane'!$D$71:$K$71,0))","v":3.8867530430631803},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(M$39,'Cost of methane'!$D$71:$K$71,0))","v":4.3726202734494874},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(N$39,'Cost of methane'!$D$71:$K$71,0))","v":4.3726202734494874},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(O$39,'Cost of methane'!$D$71:$K$71,0))","v":4.3726202734494874},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(P$39,'Cost of methane'!$D$71:$K$71,0))","v":4.3726202734494874},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(Q$39,'Cost of methane'!$D$71:$K$71,0))","v":4.3726202734494874},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(R$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8584875038357946},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(S$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8584875038357946},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(T$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8584875038357946},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(U$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8584875038357946},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(V$39,'Cost of methane'!$D$71:$K$71,0))","v":4.8584875038357946},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(W$39,'Cost of methane'!$D$71:$K$71,0))","v":5.1014211190289478},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(X$39,'Cost of methane'!$D$71:$K$71,0))","v":5.1014211190289478},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(Y$39,'Cost of methane'!$D$71:$K$71,0))","v":5.1014211190289478},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(Z$39,'Cost of methane'!$D$71:$K$71,0))","v":5.1014211190289478},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AA$39,'Cost of methane'!$D$71:$K$71,0))","v":5.1014211190289478},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AB$39,'Cost of methane'!$D$71:$K$71,0))","v":5.3443547342221018},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AC$39,'Cost of methane'!$D$71:$K$71,0))","v":5.3443547342221018},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AD$39,'Cost of methane'!$D$71:$K$71,0))","v":5.3443547342221018},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AE$39,'Cost of methane'!$D$71:$K$71,0))","v":5.3443547342221018},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AF$39,'Cost of methane'!$D$71:$K$71,0))","v":5.3443547342221018},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AG$39,'Cost of methane'!$D$71:$K$71,0))","v":5.5872883494152505},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AH$39,'Cost of methane'!$D$71:$K$71,0))","v":5.5872883494152505},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AI$39,'Cost of methane'!$D$71:$K$71,0))","v":5.5872883494152505},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AJ$39,'Cost of methane'!$D$71:$K$71,0))","v":5.5872883494152505},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AK$39,'Cost of methane'!$D$71:$K$71,0))","v":5.5872883494152505},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AL$39,'Cost of methane'!$D$71:$K$71,0))","v":5.8302219646084019},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AM$39,'Cost of methane'!$D$71:$K$71,0))","v":5.8302219646084019},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AN$39,'Cost of methane'!$D$71:$K$71,0))","v":5.8302219646084019},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AO$39,'Cost of methane'!$D$71:$K$71,0))","v":5.8302219646084019},{"$f":"INDEX('Cost of methane'!$D$123:$K$123,MATCH(AP$39,'Cost of methane'!$D$71:$K$71,0))","v":5.8302219646084019}]
[]
[null,"Table for Figure 3 - Cost of synthetic methane (including transport, excluding taxes/levies and grid tariffs)  - all countries and renewable energy sources "]
[]
[null,"Total cost methane","2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,null,{"$f":"C$55&$C$5&\"-\"&$C$6","v":"2016/17North Africa-PV"},"2020North Africa-PV","2025North Africa-PV","2030North Africa-PV","2035North Africa-PV","2040North Africa-PV","2045North Africa-PV","2050North Africa-PV","k"]
[null,"Optimistic ",{"$f":"INDEX($D$83:$K$83,MATCH(C$55,$D$71:$K$71,0))","v":19.848732445492796},16.56639576028407,14.218848225251779,11.573927844165667,9.9047492530609418,8.6294571899257235,7.6585322644738181,6.8329820812267332]
[null,"Reference",{"$f":"INDEX($D$101:$K$101,MATCH(C$55,$D$71:$K$71,0))","v":20.456242074334718},17.914047806632595,16.145329268001781,13.925890897959562,12.628908592490287,11.548510656936694,10.661378452893569,10.114139480331829]
[null,"Pessimistic",{"$f":"INDEX($D$119:$K$119,MATCH(C$55,$D$71:$K$71,0))","v":21.521973958839286},19.328415016254507,17.938761727458633,16.065573821693057,15.15320612761111,14.322368966065628,13.602548256568262,12.868822885879675]
[]
[null,null,"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",2020,2020,2020,2020,2020,2020,2030,2030,2030,2030,2030,2030,2040,2040,2040,2040,2040,2040,2050,2050,2050,2050,2050,2050]
[null,null,"2016/17",null,null,null,null,null,2020,null,null,null,null,null,2030,null,null,null,null,null,2040,null,null,null,null,null,2050]
[null,null,"North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind"]
[null,"Optimistic",{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(C$61&C$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.848732445492796},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(D$61&D$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.505793501838543},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(E$61&E$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.673716877306017},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(F$61&F$63,'Auxiliary data'!$C$32:$AX$32,0))","v":21.738420859018035},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(G$61&G$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.168604931686772},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(H$61&H$63,'Auxiliary data'!$C$32:$AX$32,0))","v":29.619214774015763},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(I$61&I$63,'Auxiliary data'!$C$32:$AX$32,0))","v":16.56639576028407},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(J$61&J$63,'Auxiliary data'!$C$32:$AX$32,0))","v":16.343666644426161},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(K$61&K$63,'Auxiliary data'!$C$32:$AX$32,0))","v":16.639608847369523},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(L$61&L$63,'Auxiliary data'!$C$32:$AX$32,0))","v":18.358387267727529},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(M$61&M$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.283598413769974},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(N$61&N$63,'Auxiliary data'!$C$32:$AX$32,0))","v":20.87045042162956},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(O$61&O$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.573927844165667},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(P$61&P$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.503965215333594},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(Q$61&Q$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.321982804718225},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(R$61&R$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.516165103274432},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(S$61&S$63,'Auxiliary data'!$C$32:$AX$32,0))","v":9.1681185847146711},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(T$61&T$63,'Auxiliary data'!$C$32:$AX$32,0))","v":14.81342518250665},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(U$61&U$63,'Auxiliary data'!$C$32:$AX$32,0))","v":8.6294571899257235},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(V$61&V$63,'Auxiliary data'!$C$32:$AX$32,0))","v":8.6655404793731794},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(W$61&W$63,'Auxiliary data'!$C$32:$AX$32,0))","v":9.1686742576182194},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(X$61&X$63,'Auxiliary data'!$C$32:$AX$32,0))","v":10.148450704439947},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(Y$61&Y$63,'Auxiliary data'!$C$32:$AX$32,0))","v":8.1782490801324919},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(Z$61&Z$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.196600787202492},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(AA$61&AA$63,'Auxiliary data'!$C$32:$AX$32,0))","v":6.8329820812267332},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(AB$61&AB$63,'Auxiliary data'!$C$32:$AX$32,0))","v":6.9329507686827521},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(AC$61&AC$63,'Auxiliary data'!$C$32:$AX$32,0))","v":7.7181086716648188},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(AD$61&AD$63,'Auxiliary data'!$C$32:$AX$32,0))","v":8.5509543778890063},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(AE$61&AE$63,'Auxiliary data'!$C$32:$AX$32,0))","v":7.4335414362891301},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B64,'Auxiliary data'!$B$33:$B$35,0),MATCH(AF$61&AF$63,'Auxiliary data'!$C$32:$AX$32,0))","v":10.192885381438787}]
[null,"Reference ",{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(C$61&C$63,'Auxiliary data'!$C$32:$AX$32,0))","v":20.456242074334718},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(D$61&D$63,'Auxiliary data'!$C$32:$AX$32,0))","v":20.082724839152259},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(E$61&E$63,'Auxiliary data'!$C$32:$AX$32,0))","v":21.568057893561019},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(F$61&F$63,'Auxiliary data'!$C$32:$AX$32,0))","v":22.339019332283932},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(G$61&G$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.168655488917739},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(H$61&H$63,'Auxiliary data'!$C$32:$AX$32,0))","v":31.457542904069015},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(I$61&I$63,'Auxiliary data'!$C$32:$AX$32,0))","v":17.914047806632595},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(J$61&J$63,'Auxiliary data'!$C$32:$AX$32,0))","v":17.6344819368359},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(K$61&K$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.177073469477879},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(L$61&L$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.877594215611133},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(M$61&M$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.522292312124172},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(N$61&N$63,'Auxiliary data'!$C$32:$AX$32,0))","v":25.285555771392765},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(O$61&O$63,'Auxiliary data'!$C$32:$AX$32,0))","v":13.925890897959562},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(P$61&P$63,'Auxiliary data'!$C$32:$AX$32,0))","v":13.763060883256014},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(Q$61&Q$63,'Auxiliary data'!$C$32:$AX$32,0))","v":14.902147295643605},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(R$61&R$63,'Auxiliary data'!$C$32:$AX$32,0))","v":15.50019645493734},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(S$61&S$63,'Auxiliary data'!$C$32:$AX$32,0))","v":9.7298181432193438},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(T$61&T$63,'Auxiliary data'!$C$32:$AX$32,0))","v":18.919086496846056},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(U$61&U$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.548510656936694},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(V$61&V$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.471605433865985},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(W$61&W$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.786287830531483},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(X$61&X$63,'Auxiliary data'!$C$32:$AX$32,0))","v":13.323795117481808},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(Y$61&Y$63,'Auxiliary data'!$C$32:$AX$32,0))","v":8.8899479613286996},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(Z$61&Z$63,'Auxiliary data'!$C$32:$AX$32,0))","v":15.600398354280802},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(AA$61&AA$63,'Auxiliary data'!$C$32:$AX$32,0))","v":10.114139480331829},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(AB$61&AB$63,'Auxiliary data'!$C$32:$AX$32,0))","v":10.099018296623854},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(AC$61&AC$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.426618317863905},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(AD$61&AD$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.917023565722349},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(AE$61&AE$63,'Auxiliary data'!$C$32:$AX$32,0))","v":8.4790518544152},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B65,'Auxiliary data'!$B$33:$B$35,0),MATCH(AF$61&AF$63,'Auxiliary data'!$C$32:$AX$32,0))","v":13.098251577329638}]
[null,"Pessimistic",{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(C$61&C$63,'Auxiliary data'!$C$32:$AX$32,0))","v":21.521973958839286},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(D$61&D$63,'Auxiliary data'!$C$32:$AX$32,0))","v":21.050078787415284},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(E$61&E$63,'Auxiliary data'!$C$32:$AX$32,0))","v":24.566428574124647},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(F$61&F$63,'Auxiliary data'!$C$32:$AX$32,0))","v":23.23256158565118},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(G$61&G$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.168735180824182},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(H$61&H$63,'Auxiliary data'!$C$32:$AX$32,0))","v":34.346344496124757},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(I$61&I$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.328415016254507},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(J$61&J$63,'Auxiliary data'!$C$32:$AX$32,0))","v":18.952271332259205},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(K$61&K$63,'Auxiliary data'!$C$32:$AX$32,0))","v":22.567591480788355},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(L$61&L$63,'Auxiliary data'!$C$32:$AX$32,0))","v":21.410276287131516},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(M$61&M$63,'Auxiliary data'!$C$32:$AX$32,0))","v":11.791415591757518},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(N$61&N$63,'Auxiliary data'!$C$32:$AX$32,0))","v":31.910518198774206},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(O$61&O$63,'Auxiliary data'!$C$32:$AX$32,0))","v":16.065573821693057},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(P$61&P$63,'Auxiliary data'!$C$32:$AX$32,0))","v":15.794864967102434},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(Q$61&Q$63,'Auxiliary data'!$C$32:$AX$32,0))","v":19.423444186544785},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(R$61&R$63,'Auxiliary data'!$C$32:$AX$32,0))","v":18.450399881806611},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(S$61&S$63,'Auxiliary data'!$C$32:$AX$32,0))","v":10.324548842067458},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(T$61&T$63,'Auxiliary data'!$C$32:$AX$32,0))","v":26.111850541920628},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(U$61&U$63,'Auxiliary data'!$C$32:$AX$32,0))","v":14.322368966065628},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(V$61&V$63,'Auxiliary data'!$C$32:$AX$32,0))","v":14.123292042679338},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(W$61&W$63,'Auxiliary data'!$C$32:$AX$32,0))","v":17.705171675705376},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(X$61&X$63,'Auxiliary data'!$C$32:$AX$32,0))","v":16.8542422967558},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(Y$61&Y$63,'Auxiliary data'!$C$32:$AX$32,0))","v":9.6984848664159831},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(Z$61&Z$63,'Auxiliary data'!$C$32:$AX$32,0))","v":21.790317041195216},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(AA$61&AA$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.868822885879675},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(AB$61&AB$63,'Auxiliary data'!$C$32:$AX$32,0))","v":12.728957575935125},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(AC$61&AC$63,'Auxiliary data'!$C$32:$AX$32,0))","v":16.233047662009202},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(AD$61&AD$63,'Auxiliary data'!$C$32:$AX$32,0))","v":15.486214406248678},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(AE$61&AE$63,'Auxiliary data'!$C$32:$AX$32,0))","v":9.1428110814295671},{"$f":"INDEX('Auxiliary data'!$C$33:$AX$35,MATCH($B66,'Auxiliary data'!$B$33:$B$35,0),MATCH(AF$61&AF$63,'Auxiliary data'!$C$32:$AX$32,0))","v":18.033185059271322}]
[null,"Referencepreis Erdgas",null,null,null,null,null,null,{"$f":"'4. Taxes & levies'!$F$23","v":1.6421842751411821},{"$f":"'4. Taxes & levies'!$F$23","v":1.6421842751411821},{"$f":"'4. Taxes & levies'!$F$23","v":1.6421842751411821},{"$f":"'4. Taxes & levies'!$F$23","v":1.6421842751411821},{"$f":"'4. Taxes & levies'!$F$23","v":1.6421842751411821},{"$f":"'4. Taxes & levies'!$F$23","v":1.6421842751411821},{"$f":"'4. Taxes & levies'!$H$23","v":2.2671538685485446},{"$f":"'4. Taxes & levies'!$H$23","v":2.2671538685485446},{"$f":"'4. Taxes & levies'!$H$23","v":2.2671538685485446},{"$f":"'4. Taxes & levies'!$H$23","v":2.2671538685485446},{"$f":"'4. Taxes & levies'!$H$23","v":2.2671538685485446},{"$f":"'4. Taxes & levies'!$H$23","v":2.2671538685485446},{"$f":"'4. Taxes & levies'!$J$23","v":2.6484929112957776},{"$f":"'4. Taxes & levies'!$J$23","v":2.6484929112957776},{"$f":"'4. Taxes & levies'!$J$23","v":2.6484929112957776},{"$f":"'4. Taxes & levies'!$J$23","v":2.6484929112957776},{"$f":"'4. Taxes & levies'!$J$23","v":2.6484929112957776},{"$f":"'4. Taxes & levies'!$J$23","v":2.6484929112957776},{"$f":"'4. Taxes & levies'!$L$23","v":3.0305288895099842},{"$f":"'4. Taxes & levies'!$L$23","v":3.0305288895099842},{"$f":"'4. Taxes & levies'!$L$23","v":3.0305288895099842},{"$f":"'4. Taxes & levies'!$L$23","v":3.0305288895099842},{"$f":"'4. Taxes & levies'!$L$23","v":3.0305288895099842},{"$f":"'4. Taxes & levies'!$L$23","v":3.0305288895099842}]
[]
[null,"Overview of final results for PtG "]
[]
[null,"Optimistic",null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW(methane)",{"$f":"'PtG-Methane'!$D$43*D$73","v":24},{"$f":"'PtG-Methane'!$D$43*E$73","v":19.547999999999998},{"$f":"'PtG-Methane'!$D$43*F$73","v":15.921846},{"$f":"'PtG-Methane'!$D$43*G$73","v":12.968343567},{"$f":"'PtG-Methane'!$D$43*H$73","v":10.5627158353215},{"$f":"'PtG-Methane'!$D$43*I$73","v":8.6033320478693618},{"$f":"'PtG-Methane'!$D$43*J$73","v":7.0074139529895954},{"$f":"'PtG-Methane'!$D$43*K$73","v":5.7075386647100252}]
[null,"Total investment cost","€/kW(methane)",{"$f":"'PtG-Methane'!$D$37","v":800},{"$f":"D73*(1-'PtG-Methane'!$C$46)","v":651.6},{"$f":"E73*(1-'PtG-Methane'!$C$46)","v":530.72820000000002},{"$f":"F73*(1-'PtG-Methane'!$C$46)","v":432.27811890000004},{"$f":"G73*(1-'PtG-Methane'!$C$46)","v":352.09052784405003},{"$f":"H73*(1-'PtG-Methane'!$C$46)","v":286.77773492897876},{"$f":"I73*(1-'PtG-Methane'!$C$46)","v":233.5804650996532},{"$f":"J73*(1-'PtG-Methane'!$C$46)","v":190.25128882366752}]
[null,"Lifetime","year",{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30}]
[null,"Investment cost per year","€/kW(methane)",{"$f":"(((1+'Cost of methane'!$C$7)^D$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^D$74)-1)*D$73","v":58.119129192037754},{"$f":"(((1+'Cost of methane'!$C$7)^E$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^E$74)-1)*E$73","v":47.338030726914752},{"$f":"(((1+'Cost of methane'!$C$7)^F$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^F$74)-1)*F$73","v":38.556826027072063},{"$f":"(((1+'Cost of methane'!$C$7)^G$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^G$74)-1)*G$73","v":31.4045347990502},{"$f":"(((1+'Cost of methane'!$C$7)^H$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^H$74)-1)*H$73","v":25.578993593826386},{"$f":"(((1+'Cost of methane'!$C$7)^I$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^I$74)-1)*I$73","v":20.834090282171594},{"$f":"(((1+'Cost of methane'!$C$7)^J$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^J$74)-1)*J$73","v":16.969366534828762},{"$f":"(((1+'Cost of methane'!$C$7)^K$74)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^K$74)-1)*K$73","v":13.821549042618027}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(methane)",{"$f":"'PtG-Methane'!E$62","v":7.3756676677941355},{"$f":"'PtG-Methane'!F$62","v":5.7809491253991858},{"$f":"'PtG-Methane'!G$62","v":4.7733040824872006},{"$f":"'PtG-Methane'!H$62","v":3.9696868881968359},{"$f":"'PtG-Methane'!I$62","v":3.1501579618058071},{"$f":"'PtG-Methane'!J$62","v":2.5801813511259244},{"$f":"'PtG-Methane'!K$62","v":2.1469514500591744},{"$f":"'PtG-Methane'!L$62","v":1.7817956518320857}]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(methane)",{"$f":"'PtG-Methane'!E$65","v":7.103485343143312},{"$f":"'PtG-Methane'!F$65","v":5.6424234381958946},{"$f":"'PtG-Methane'!G$65","v":4.4864513500911594},{"$f":"'PtG-Methane'!H$65","v":3.5707259185699844},{"$f":"'PtG-Methane'!I$65","v":2.8444736926028735},{"$f":"'PtG-Methane'!J$65","v":2.2678635597263854},{"$f":"'PtG-Methane'!K$65","v":1.8095941869525933},{"$f":"'PtG-Methane'!L$65","v":1.4450275933028744}]
[null,"Storage cost for hydrogen","ct/kWh(methane)",{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806}]
[null,"CO2 cost","ct/kWh(methane)",{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!E$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8499508456970641},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!F$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8138083386447428},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!G$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.7910669858927206},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!H$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0009572526541866},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!I$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9804494256188807},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!J$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9660330323564379},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!K$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9548654037728554},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!L$96,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9451191097362748}]
[null,"Investment cost","ct/kWh(methane)",{"$f":"D$75/'PtG-Methane'!$C$4*100","v":0.72648911490047186},{"$f":"E$75/'PtG-Methane'!$C$4*100","v":0.59172538408643438},{"$f":"F$75/'PtG-Methane'!$C$4*100","v":0.48196032533840077},{"$f":"G$75/'PtG-Methane'!$C$4*100","v":0.39255668498812746},{"$f":"H$75/'PtG-Methane'!$C$4*100","v":0.31973741992282984},{"$f":"I$75/'PtG-Methane'!$C$4*100","v":0.26042612852714492},{"$f":"J$75/'PtG-Methane'!$C$4*100","v":0.2121170816853595},{"$f":"K$75/'PtG-Methane'!$C$4*100","v":0.17276936303272536}]
[null,"Operating cost","ct/kWh(methane)",{"$f":"D$72/'PtG-Methane'!$C$4*100","v":0.3},{"$f":"E$72/'PtG-Methane'!$C$4*100","v":0.24434999999999998},{"$f":"F$72/'PtG-Methane'!$C$4*100","v":0.19902307499999999},{"$f":"G$72/'PtG-Methane'!$C$4*100","v":0.1621042945875},{"$f":"H$72/'PtG-Methane'!$C$4*100","v":0.13203394794151874},{"$f":"I$72/'PtG-Methane'!$C$4*100","v":0.10754165059836701},{"$f":"J$72/'PtG-Methane'!$C$4*100","v":8.7592674412369953E-2},{"$f":"K$72/'PtG-Methane'!$C$4*100","v":7.1344233308875321E-2}]
[null,"Transport cost","ct/kWh(methane)",{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(D$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.95483023677176471},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(E$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.95483023677176471},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(F$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.94873316925625151},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(G$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.93958756798298193},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(H$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.93958756798298193},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(I$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.90910223040541616},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(J$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.90910223040541616},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(K$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.87861689282785038}]
[null,"Cost of methane (including transport)","ct/kWh(methane)",{"$f":"SUM(D76:D82)","v":19.848732445492796},16.56639576028407,14.218848225251779,11.573927844165667,9.9047492530609418,8.6294571899257235,7.6585322644738181,6.8329820812267332]
[null,"Taxes and levies (synthetic methane)","ct/kWh(methane)",{"$f":"'4. Taxes & levies'!Q25","v":0},{"$f":"'4. Taxes & levies'!R25","v":0},{"$f":"'4. Taxes & levies'!S25","v":0},{"$f":"'4. Taxes & levies'!T25","v":0},{"$f":"'4. Taxes & levies'!U25","v":0},{"$f":"'4. Taxes & levies'!V25","v":0},{"$f":"'4. Taxes & levies'!W25","v":0},{"$f":"'4. Taxes & levies'!X25","v":0}]
[null,"Grid tariffs/distribution cost","ct/kWh(methane)",{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005}]
[null,"Total cost of methane \n(including taxes, levies and grid tariffs)","ct/kWh(methane)",{"$f":"SUM(D83:D85)","v":21.868732445492796},{"$f":"SUM(E83:E85)","v":18.58639576028407},16.238848225251779,13.593927844165666,11.924749253060941,10.649457189925723,9.6785322644738194,8.8529820812267346]
[null,"Cost of fossil fuel\n(inkluding taxes, levies and grid tariffs)","ct/kWh",{"$f":"'4. Taxes & levies'!E28","v":3.3681904062674572},{"$f":"'4. Taxes & levies'!F28","v":3.4376155072191845},{"$f":"'4. Taxes & levies'!G28","v":3.5725362574383839},{"$f":"'4. Taxes & levies'!H28","v":3.7158202332612946},{"$f":"'4. Taxes & levies'!I28","v":3.8535287253484016},{"$f":"'4. Taxes & levies'!J28","v":3.9926310883694542},{"$f":"'4. Taxes & levies'!K28","v":4.1317334513905069},{"$f":"'4. Taxes & levies'!L28","v":4.2708358144115666}]
[]
[null,"Reference"]
[null,"Operating cost","€/kW(methane)",{"$f":"'PtG-Methane'!$D$43*D$91","v":24},{"$f":"'PtG-Methane'!$D$43*E$91","v":22.439999999999998},{"$f":"'PtG-Methane'!$D$43*F$91","v":20.981400000000001},{"$f":"'PtG-Methane'!$D$43*G$91","v":19.617608999999998},{"$f":"'PtG-Methane'!$D$43*H$91","v":18.342464415000002},{"$f":"'PtG-Methane'!$D$43*I$91","v":17.150204228025},{"$f":"'PtG-Methane'!$D$43*J$91","v":16.035440953203377},{"$f":"'PtG-Methane'!$D$43*K$91","v":14.993137291245159}]
[null,"Total investment cost","€/kW(methane)",{"$f":"'PtG-Methane'!$D$37","v":800},{"$f":"D91*(1-'PtG-Methane'!$D$46)","v":748},{"$f":"E91*(1-'PtG-Methane'!$D$46)","v":699.38},{"$f":"F91*(1-'PtG-Methane'!$D$46)","v":653.9203},{"$f":"G91*(1-'PtG-Methane'!$D$46)","v":611.41548050000006},{"$f":"H91*(1-'PtG-Methane'!$D$46)","v":571.67347426750007},{"$f":"I91*(1-'PtG-Methane'!$D$46)","v":534.51469844011262},{"$f":"J91*(1-'PtG-Methane'!$D$46)","v":499.77124304150533}]
[null,"Lifetime","year",{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30}]
[null,"Investment cost per year","€/kW(methane)",{"$f":"(((1+'Cost of methane'!$C$7)^D$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^D$92)-1)*D$91","v":58.119129192037754},{"$f":"(((1+'Cost of methane'!$C$7)^E$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^E$92)-1)*E$91","v":54.3413857945553},{"$f":"(((1+'Cost of methane'!$C$7)^F$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^F$92)-1)*F$91","v":50.809195717909205},{"$f":"(((1+'Cost of methane'!$C$7)^G$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^G$92)-1)*G$91","v":47.506597996245105},{"$f":"(((1+'Cost of methane'!$C$7)^H$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^H$92)-1)*H$91","v":44.418669126489178},{"$f":"(((1+'Cost of methane'!$C$7)^I$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^I$92)-1)*I$91","v":41.531455633267385},{"$f":"(((1+'Cost of methane'!$C$7)^J$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^J$92)-1)*J$91","v":38.831911017105007},{"$f":"(((1+'Cost of methane'!$C$7)^K$92)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^K$92)-1)*K$91","v":36.307836800993186}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(methane)",{"$f":"'PtG-Methane'!E$63","v":7.9678831138123822},{"$f":"'PtG-Methane'!F$63","v":6.3852300934990325},{"$f":"'PtG-Methane'!G$63","v":5.4515476466831956},{"$f":"'PtG-Methane'!H$63","v":4.7374505147001882},{"$f":"'PtG-Methane'!I$63","v":4.0788040710272444},{"$f":"'PtG-Methane'!J$63","v":3.5887637632859106},{"$f":"'PtG-Methane'!K$63","v":3.194661460954423},{"$f":"'PtG-Methane'!L$63","v":2.8331685175565062}]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(methane)",{"$f":"'PtG-Methane'!E$66","v":7.1035359003742791},{"$f":"'PtG-Methane'!F$66","v":6.3335775487484698},{"$f":"'PtG-Methane'!G$66","v":5.6528353380674918},{"$f":"'PtG-Methane'!H$66","v":5.0500927853524153},{"$f":"'PtG-Methane'!I$66","v":4.5156846244696389},{"$f":"'PtG-Methane'!J$66","v":4.0412585299206398},{"$f":"'PtG-Methane'!K$66","v":3.6195776305840952},{"$f":"'PtG-Methane'!L$66","v":3.2443560544593755}]
[null,"Storage cost for hydrogen","ct/kWh(methane)",{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806}]
[null,"CO2 cost","ct/kWh(methane)",{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!E$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8651944712897692},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!F$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8298753063408459},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!G$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8096760514703911},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!H$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0226739952497979},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!I$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0075048667140423},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!J$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9962732147612212},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!K$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9871678001631852},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!L$97,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":1.9784266021490702}]
[null,"Investment cost","ct/kWh(methane)",{"$f":"D$93/'PtG-Methane'!$C$4*100","v":0.72648911490047186},{"$f":"E$75/'PtG-Methane'!$C$4*100","v":0.59172538408643438},{"$f":"F$75/'PtG-Methane'!$C$4*100","v":0.48196032533840077},{"$f":"G$75/'PtG-Methane'!$C$4*100","v":0.39255668498812746},{"$f":"H$75/'PtG-Methane'!$C$4*100","v":0.31973741992282984},{"$f":"I$75/'PtG-Methane'!$C$4*100","v":0.26042612852714492},{"$f":"J$75/'PtG-Methane'!$C$4*100","v":0.2121170816853595},{"$f":"K$93/'PtG-Methane'!$C$4*100","v":0.45384796001241479}]
[null,"Operating cost","ct/kWh(methane)",{"$f":"D$90/'PtG-Methane'!$C$4*100","v":0.3},{"$f":"E$90/'PtG-Methane'!$C$4*100","v":0.28049999999999997},{"$f":"F$90/'PtG-Methane'!$C$4*100","v":0.26226749999999999},{"$f":"G$90/'PtG-Methane'!$C$4*100","v":0.24522011249999998},{"$f":"H$90/'PtG-Methane'!$C$4*100","v":0.22928080518750002},{"$f":"I$90/'PtG-Methane'!$C$4*100","v":0.21437755285031251},{"$f":"J$90/'PtG-Methane'!$C$4*100","v":0.20044301191504219},{"$f":"K$90/'PtG-Methane'!$C$4*100","v":0.18741421614056447}]
[null,"Transport cost","ct/kWh(methane)",{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(D$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.95483023677176471},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(E$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.95483023677176471},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(F$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.94873316925625151},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(G$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.93958756798298193},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(H$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.93958756798298193},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(I$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.90910223040541616},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(J$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.90910223040541616},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(K$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.87861689282785038}]
[null,"Cost of methane (including transport)","ct/kWh(methane)",{"$f":"SUM(D94:D100)","v":20.456242074334718},17.914047806632595,16.145329268001781,13.925890897959562,12.628908592490287,11.548510656936694,10.661378452893569,10.114139480331829]
[null,"Taxes and levies (synthetic methane)","ct/kWh(methane)",{"$f":"'4. Taxes & levies'!Q26","v":0},{"$f":"'4. Taxes & levies'!R26","v":0},{"$f":"'4. Taxes & levies'!S26","v":0},{"$f":"'4. Taxes & levies'!T26","v":0},{"$f":"'4. Taxes & levies'!U26","v":0},{"$f":"'4. Taxes & levies'!V26","v":0},{"$f":"'4. Taxes & levies'!W26","v":0},{"$f":"'4. Taxes & levies'!X26","v":0}]
[null,"Grid tariffs/distribution cost","ct/kWh(methane)",{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005}]
[null,"Total cost of methane \n(including taxes, levies and grid tariffs)","ct/kWh(methane)",{"$f":"SUM(D101:D103)","v":22.476242074334717},19.934047806632595,18.165329268001781,15.945890897959561,14.648908592490287,13.568510656936695,12.681378452893568,12.134139480331829]
[null,"Cost of fossil fuel\n(inkluding taxes, levies and grid tariffs)","ct/kWh",{"$f":"'4. Taxes & levies'!E29","v":3.3681904062674572},{"$f":"'4. Taxes & levies'!F29","v":3.6621842751411826},{"$f":"'4. Taxes & levies'!G29","v":3.9725782654439357},{"$f":"'4. Taxes & levies'!H29","v":4.2871538685485451},{"$f":"'4. Taxes & levies'!I29","v":4.4774749221886747},{"$f":"'4. Taxes & levies'!J29","v":4.668492911295778},{"$f":"'4. Taxes & levies'!K29","v":4.8595109004028787},{"$f":"'4. Taxes & levies'!L29","v":5.0505288895099847}]
[]
[null,"Pessimistic",null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW(methane)",{"$f":"'PtG-Methane'!$D$43*D$109","v":24},{"$f":"'PtG-Methane'!$D$43*E$109","v":23.548799999999996},{"$f":"'PtG-Methane'!$D$43*F$109","v":23.106082559999997},{"$f":"'PtG-Methane'!$D$43*G$109","v":22.671688207871995},{"$f":"'PtG-Methane'!$D$43*H$109","v":22.245460469564001},{"$f":"'PtG-Methane'!$D$43*I$109","v":21.827245812736198},{"$f":"'PtG-Methane'!$D$43*J$109","v":21.416893591456756},{"$f":"'PtG-Methane'!$D$43*K$109","v":21.014255991937368}]
[null,"Total investment cost","€/kW(methane)",{"$f":"'PtG-Methane'!$D$37","v":800},{"$f":"D109*(1-'PtG-Methane'!$E$46)","v":784.95999999999992},{"$f":"E109*(1-'PtG-Methane'!$E$46)","v":770.20275199999992},{"$f":"F109*(1-'PtG-Methane'!$E$46)","v":755.7229402623999},{"$f":"G109*(1-'PtG-Methane'!$E$46)","v":741.51534898546674},{"$f":"H109*(1-'PtG-Methane'!$E$46)","v":727.57486042453991},{"$f":"I109*(1-'PtG-Methane'!$E$46)","v":713.89645304855856},{"$f":"J109*(1-'PtG-Methane'!$E$46)","v":700.47519973124565}]
[null,"Lifetime","year",{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30},{"$f":"'PtG-Methane'!$D$40","v":30}]
[null,"Investment cost per year","€/kW(methane)",{"$f":"(((1+'Cost of methane'!$C$7)^D$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*D$109","v":58.119129192037754},{"$f":"(((1+'Cost of methane'!$C$7)^E$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*E$109","v":57.026489563227443},{"$f":"(((1+'Cost of methane'!$C$7)^F$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*F$109","v":55.954391559438761},{"$f":"(((1+'Cost of methane'!$C$7)^G$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*G$109","v":54.902448998121315},{"$f":"(((1+'Cost of methane'!$C$7)^H$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*H$109","v":53.870282956956629},{"$f":"(((1+'Cost of methane'!$C$7)^I$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*I$109","v":52.857521637365842},{"$f":"(((1+'Cost of methane'!$C$7)^J$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*J$109","v":51.863800230583365},{"$f":"(((1+'Cost of methane'!$C$7)^K$110)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^$D$110)-1)*K$109","v":50.888760786248397}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(methane)",{"$f":"'PtG-Methane'!E$64","v":9.0067937466986248},{"$f":"'PtG-Methane'!F$64","v":7.3721837451549961},{"$f":"'PtG-Methane'!G$64","v":6.4874262673489591},{"$f":"'PtG-Methane'!H$64","v":5.849976567820188},{"$f":"'PtG-Methane'!I$64","v":5.355256466886285},{"$f":"'PtG-Methane'!J$64","v":4.9398434021283508},{"$f":"'PtG-Methane'!K$64","v":4.5758068113363803},{"$f":"'PtG-Methane'!L$64","v":4.2035261336784231}]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(methane)",{"$f":"'PtG-Methane'!E$67","v":7.1036155922807191},{"$f":"'PtG-Methane'!F$67","v":6.5997836835757679},{"$f":"'PtG-Methane'!G$67","v":6.1379395259833966},{"$f":"'PtG-Methane'!H$67","v":5.7138811442799842},{"$f":"'PtG-Methane'!I$67","v":5.3239126671788535},{"$f":"'PtG-Methane'!J$67","v":4.9647720606258723},{"$f":"'PtG-Methane'!K$67","v":4.6335708204506032},{"$f":"'PtG-Methane'!L$67","v":4.3277433809974886}]
[null,"Storage cost for hydrogen","ct/kWh(methane)",{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806},{"$f":"INDEX('PtG-Methane'!$D$73:$I$73,MATCH($C$5&\" \"&$C$6,'PtG-Methane'!$D$71:$I$71,0))","v":0.53830923718604806}]
[null,"CO2 cost","ct/kWh(methane)",{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!E$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.891936031001654},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!F$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8561169940255828},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!G$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.8380976011909951},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!H$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0541425893489382},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!I$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0446933955454352},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!J$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0367824425936645},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!K$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.029750484414313},{"$f":"IF($C$8='Auxiliary data'!$F$6,'PtG-Methane'!L$98,IF($C$5='Auxiliary data'!$C$8,'PtG-Methane'!$D$93,'PtG-Methane'!$D$92))","v":2.0218395314625428}]
[null,"Investment cost","ct/kWh(methane)",{"$f":"D$111/'PtG-Methane'!$C$4*100","v":0.72648911490047186},{"$f":"E$111/'PtG-Methane'!$C$4*100","v":0.71283111954034306},{"$f":"F$111/'PtG-Methane'!$C$4*100","v":0.69942989449298443},{"$f":"G$111/'PtG-Methane'!$C$4*100","v":0.68628061247651639},{"$f":"H$111/'PtG-Methane'!$C$4*100","v":0.67337853696195793},{"$f":"I$111/'PtG-Methane'!$C$4*100","v":0.66071902046707309},{"$f":"J$111/'PtG-Methane'!$C$4*100","v":0.64829750288229204},{"$f":"K$111/'PtG-Methane'!$C$4*100","v":0.63610950982810499}]
[null,"Operating cost","ct/kWh(methane)",{"$f":"D$108/'PtG-Methane'!$C$4*100","v":0.3},{"$f":"E$108/'PtG-Methane'!$C$4*100","v":0.29435999999999996},{"$f":"F$108/'PtG-Methane'!$C$4*100","v":0.28882603199999995},{"$f":"G$108/'PtG-Methane'!$C$4*100","v":0.28339610259839998},{"$f":"H$108/'PtG-Methane'!$C$4*100","v":0.27806825586955003},{"$f":"I$108/'PtG-Methane'!$C$4*100","v":0.27284057265920247},{"$f":"J$108/'PtG-Methane'!$C$4*100","v":0.26771116989320942},{"$f":"K$108/'PtG-Methane'!$C$4*100","v":0.26267819989921709}]
[null,"Transport cost","ct/kWh(methane)",{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(D$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.95483023677176471},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(E$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.95483023677176471},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(F$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.94873316925625151},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(G$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.93958756798298193},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(H$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.93958756798298193},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(I$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.90910223040541616},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(J$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.90910223040541616},{"$f":"INDEX('3. Transport cost'!$C$16:$J$19,MATCH($C$5,'3. Transport cost'!$B$16:$B$19,0),MATCH(K$71,'3. Transport cost'!$C$15:$J$15,0))","v":0.87861689282785038}]
[null,"Cost of methane (including transport)","ct/kWh(methane)",{"$f":"SUM(D112:D118)","v":21.521973958839286},{"$f":"SUM(E112:E118)","v":19.328415016254507},17.938761727458633,16.065573821693057,15.15320612761111,14.322368966065628,13.602548256568262,12.868822885879675]
[null,"Taxes and levies (synthetic methane)","ct/kWh(methane)",{"$f":"'4. Taxes & levies'!Q27","v":0},{"$f":"'4. Taxes & levies'!R27","v":0},{"$f":"'4. Taxes & levies'!S27","v":0},{"$f":"'4. Taxes & levies'!T27","v":0},{"$f":"'4. Taxes & levies'!U27","v":0},{"$f":"'4. Taxes & levies'!V27","v":0},{"$f":"'4. Taxes & levies'!W27","v":0},{"$f":"'4. Taxes & levies'!X27","v":0}]
[null,"Grid tariffs/distribution cost","ct/kWh(methane)",{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005},{"$f":"SUM('4. Taxes & levies'!$D$17:$D$18)","v":2.0200000000000005}]
[null,"Total cost of methane \n(including taxes, levies and grid tariffs)","ct/kWh(methane)",{"$f":"SUM(D119:D121)","v":23.541973958839286},{"$f":"SUM(E119:E121)","v":21.348415016254506},19.958761727458633,18.085573821693057,17.17320612761111,16.342368966065628,15.622548256568262,14.888822885879677]
[null,"Cost of fossil fuel\n(including taxes, levies and grid tariffs)","ct/kWh",{"$f":"'4. Taxes & levies'!E30","v":3.3681904062674572},{"$f":"'4. Taxes & levies'!F30","v":3.8867530430631803},{"$f":"'4. Taxes & levies'!G30","v":4.3726202734494874},{"$f":"'4. Taxes & levies'!H30","v":4.8584875038357946},{"$f":"'4. Taxes & levies'!I30","v":5.1014211190289478},{"$f":"'4. Taxes & levies'!J30","v":5.3443547342221018},{"$f":"'4. Taxes & levies'!K30","v":5.5872883494152505},{"$f":"'4. Taxes & levies'!L30","v":5.8302219646084019}]

{"sheet":"Cost of synthetic liquid fuel","index":5,"n_rows":124,"n_cols":42,"rows_kept":124,"cut":false,"hidden":false,"merged":[[10,2,10,4],[6,2,6,4],[24,2,24,4],[15,2,15,4],[16,2,16,4],[17,2,17,4],[22,2,22,4],[23,2,23,4],[13,1,13,4],[21,1,21,4],[18,3,18,4],[14,2,14,4],[19,3,19,4],[11,2,11,4],[9,18,9,21],[9,2,9,4],[8,2,8,4],[2,1,2,4],[4,2,4,4],[5,2,5,4],[7,2,7,4],[3,2,3,4]]}
[null,"Cost elements of liquid synthetic fuels and total cost of fuels depending on the proportion of blended synthetic fuels"]
[null,{"$f":"\"Scenario: \" & $C$4 & \"; origin: \" & $C$5 & \"; source: \" & $C$6 & \"; WACC: \" & $C$7 *100 &\"%\"","v":"Scenario: Reference; origin: North Africa; source: PV; WACC: 6%"}]
[null,"Underlying assumptions - to be adjusted in the 'Control Panel'"]
[null,"Scenario",{"$f":"'Control Panel'!$C$4:$E$4","v":"Reference"}]
[null,"Origin of the synthetic fuel (country/region)",{"$f":"'Control Panel'!$C$5:$E$5","v":"North Africa"}]
[null,"Renewable energy source",{"$f":"'Control Panel'!$C$6:$E$6","v":"PV"}]
[null,"Cost of capital (WACC)",{"$f":"'Control Panel'!$C$8:$E$8","v":0.06}]
[null,"Fossil fuel for blending",{"$f":"'Control Panel'!$C$9:$E$9","v":"Premium petrol"}]
[null,"Method of CO2 extraction",{"$f":"'Control Panel'!$C$7:$E$7","v":"Direct Air Capture - TSA"}]
[null,"Technology of hydrogen electrolysis",{"$f":"'H2 electrolysis'!$C$4","v":"Low-temperature"}]
[null,"Taxes and levies","Default: No taxes/levies. \nCan be adjusted in '4. Taxes&levies' "]
[null,"Grid connection costs for offshore wind in North and Baltic Seas","Default: included. \nCan be adjusted in 'LCOE renewables' "]
[]
[null,"Underlying assumptions - to be adjusted in 'H2 electrolysis'"]
[null,"Technology of hydrogen electrolysis",{"$f":"'H2 electrolysis'!C4","v":"Low-temperature"}]
[null,"Investment cost (2016/17)","€/kWel"]
[null,"  - Low-temperature",{"$f":"'H2 electrolysis'!C6","v":800}]
[null,"  - High-temperature",{"$f":"'H2 electrolysis'!C7","v":1000}]
[null,"Selection only in the reference scenario","Low-temperature","High-temperature"]
[null,"Relative cost decline over 5 years",{"$f":"'H2 electrolysis'!C11","v":7.9000000000000001E-2},{"$f":"'H2 electrolysis'!D11","v":7.0300000000000001E-2}]
[]
[null,"Underlying assumptions - to be adjusted in 'PtL'"]
[null,"Expected full-load hours per year",{"$f":"PtL!C4","v":8000}]
[null,"Investment cost (2016/17), €/kW",{"$f":"PtL!C5","v":850}]
[null,"Relative cost decline over 5 years",{"$f":"PtL!C8","v":7.2999999999999995E-2}]
[]
[null,"Table for  Figure 1 - Cost elements of synthetic liquid fuels - by country and renewable energy source "]
[]
[null,{"$f":"C4&\": \"&C5&\"-\"&C6","v":"Reference: North Africa-PV"},null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"IF($C$4=\"Optimistic\",D$77,IF($C$4=\"Reference\",D$95,D$113))","v":7.9778554331037626},6.3932216205246881,5.4583706099456277,4.743379739374407,4.0839089572237741,3.5932553324514753,3.1986597856865311,2.8367144105697184]
[null,"Conversion via hydrogen electrolysis","ct/kWh(PtL)",{"$f":"IF(D30>0,IF($C$4=\"Optimistic\",D$78,IF($C$4=\"Reference\",D$96,D$114)),NA())","v":7.112426433416049},6.3415044292850764,5.6599102258498046,5.05641330197989,4.5213362948381866,4.0463164254524555,3.6241077652907085,3.2484165751783487]
[null,"Conversion to liquid fuel (including H2 storage)","ct/kWh(PtL)",{"$f":"IF(D30>0,IF($C$4=\"Optimistic\",SUM(D$79:D$82),IF($C$4=\"Reference\",SUM(D$97:D$100),SUM(D$115:D$118))),NA())","v":5.3027166528046239},5.1583414177230491,5.0475007905659766,4.0697416942461588,3.9785060981483968,3.899119783084029,3.8279238370457054,3.7613742632861014]
[null,"Transport","ct/kWh(PtL)",{"$f":"IF(D30>0,IF($C$4=\"Optimistic\",D$83,IF($C$4=\"Reference\",D$101,D$119)),NA())","v":2.1928146268656714E-2},2.1928146268656714E-2,2.1928146268656714E-2,2.1928146268656714E-2,2.1928146268656714E-2,2.1928146268656714E-2,2.1928146268656714E-2,2.1928146268656714E-2]
[null,"Taxes and levies","ct/kWh(PtL)",{"$f":"IF(D30>0,IF($C$4=\"Optimistic\",D$85,IF($C$4=\"Reference\",D$103,D$121)),NA())","v":0},0,0,0,0,0,0,0]
[null,"Grid/distribution","ct/kWh(PtL)",{"$f":"IF(D30>0,IF($C$4=\"Optimistic\",D$86,IF($C$4=\"Reference\",D$104,D$122)),NA())","v":1},1,1,1,1,1,1,1]
[null,"Total cost of synthetic liquid fuel","ct/kWh(PtL)",{"$f":"SUM(D30:D35)","v":21.414926665593093},18.914995613801473,17.187709772630065,{"$f":"SUM(G30:G35)","v":14.891462881869113},13.605679496479015,12.560619687256617,11.672619534291602,10.868433395302826]
[]
[null,"Table for Figure 2 - Total cost of the final product (including transport, taxes and levies, distribution costs) depending on the proportion of blended synthetic liquid fuel"]
[]
[null,{"$f":"$C$5&\"-\"&$C$4&\"-\"&$C$6","v":"North Africa-Reference-PV"},"2016/17","2016/17","2016/17","2016/17","2016/17",2020,2020,2020,2020,2020,2025,2025,2025,2025,2025,2030,2030,2030,2030,2030,2035,2035,2035,2035,2035,2040,2040,2040,2040,2040,2045,2045,2045,2045,2045,2050,2050,2050,2050,2050]
[null,null,"2016/17",null,null,null,null,2020,null,null,null,null,2025,null,null,null,null,2030,null,null,null,null,2035,null,null,null,null,2040,null,null,null,null,2045,null,null,null,null,2050]
[null,"Blending ratio",0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1,0,0.25,0.5,0.75,1]
[null,"Scenario: Optimistic",{"$f":"C42*C47+(1-C42)*C48","v":4.8650000000000002},8.8472425016935752,12.829485003387148,16.811727505080722,20.793970006774298,5.1731480603912381,8.2591763230988953,11.345204585806554,14.431232848514213,17.51726111122187,5.3002847180384576,7.7700295317590804,10.239774345479704,12.709519159200328,15.179263972920952,5.4196247133026434,7.1724009749305111,8.9251772365583797,10.677953498186248,12.430729759814115,5.5441624834888543,6.8453474283251765,8.1465323731614987,9.4477173179978227,10.748902262834145,5.6674008099445601,6.623371831577904,7.5793428532112488,8.5353138748445936,9.4912848964779375,5.7906391364002587,6.4696124391877747,7.1485857419752907,7.8275590447628067,8.5065323475503227,5.9138774628559645,6.3594770915077792,6.8050767201595939,7.2506763488114085,7.6962759774632232]
[null,"Scenario: Reference",{"$f":"C42*C49+(1-C42)*C50","v":4.8650000000000002},9.0024816663982747,13.139963332796547,17.27744499919482,21.414926665593097,5.6561751233887216,{"$f":"I42*I49+(1-I42)*I50","v":8.9708802459919106},12.285585368595097,15.600290491198285,18.914995613801473,6.4248169229055607,9.1155401353366869,11.806263347767812,14.496986560198939,17.187709772630065,7.1895603912308825,9.1150360138904389,11.040511636549997,12.965987259209555,14.891462881869113,7.5495269639500187,9.0635650970822681,10.577603230214518,12.091641363346767,13.605679496479016,7.9088438148039009,9.071787782917081,10.23473175103026,11.397675719143439,12.560619687256619,8.2681606656577795,9.1192753828162338,9.9703900999746899,10.821504817133146,11.6726195342916,{"$f":"AL42*AL49+(1-AL42)*AL50","v":8.6274775165116644},9.1877164862094531,9.7479554559072437,10.308194425605034,10.868433395302823]
[null,"Scenario: Pessimistic",{"$f":"C42*C51+(1-C42)*C52","v":4.8650000000000002},9.2748120925161874,13.684624185032373,18.09443627754856,22.504248370064747,6.1392021863862052,{"$f":"I42*I51+(1-I42)*I52","v":9.6763933292530915},13.213584472119976,16.750775614986861,20.287966757853749,7.5493491277726639,10.386320571347415,13.223292014922167,16.060263458496916,18.89723490207167,8.9594960691591226,10.949951802236228,12.940407535313334,14.930863268390439,16.921319001467545,9.554891444411183,11.168407295279243,12.781923146147303,14.395438997015363,16.008954847883423,10.150286819663242,11.415156175411155,12.680025531159071,13.944894886906985,15.209764242654899,10.7456821949153,11.682181673941278,12.618681152967259,13.555180631993238,14.491680111019216,{"$f":"AL42*AL51+(1-AL42)*AL52","v":11.341077570167363},11.95311180389789,12.56514603762842,13.177180271358951,13.789214505089479]
[]
[null,"Optimistic - Synthetic",{"$f":"INDEX($D$87:$K$87,MATCH(C$40,$D$72:$K$72,0))","v":20.793970006774298},{"$f":"INDEX($D$87:$K$87,MATCH(D$40,$D$72:$K$72,0))","v":20.793970006774298},{"$f":"INDEX($D$87:$K$87,MATCH(E$40,$D$72:$K$72,0))","v":20.793970006774298},20.793970006774298,20.793970006774298,17.51726111122187,17.51726111122187,17.51726111122187,17.51726111122187,17.51726111122187,15.179263972920952,15.179263972920952,15.179263972920952,15.179263972920952,15.179263972920952,12.430729759814115,12.430729759814115,12.430729759814115,12.430729759814115,12.430729759814115,10.748902262834145,10.748902262834145,10.748902262834145,10.748902262834145,10.748902262834145,9.4912848964779375,9.4912848964779375,9.4912848964779375,9.4912848964779375,9.4912848964779375,8.5065323475503227,8.5065323475503227,8.5065323475503227,8.5065323475503227,8.5065323475503227,7.6962759774632232,7.6962759774632232,7.6962759774632232,7.6962759774632232,7.6962759774632232]
[null,"Optimistic - Conventionel",{"$f":"INDEX($D$88:$K$88,MATCH(C$40,$D$72:$K$72,0))","v":4.8650000000000002},4.8650000000000002,4.8650000000000002,4.8650000000000002,4.8650000000000002,5.1731480603912381,5.1731480603912381,5.1731480603912381,5.1731480603912381,5.1731480603912381,5.3002847180384576,5.3002847180384576,5.3002847180384576,5.3002847180384576,5.3002847180384576,5.4196247133026434,5.4196247133026434,5.4196247133026434,5.4196247133026434,5.4196247133026434,5.5441624834888543,5.5441624834888543,5.5441624834888543,5.5441624834888543,5.5441624834888543,5.6674008099445601,5.6674008099445601,5.6674008099445601,5.6674008099445601,5.6674008099445601,5.7906391364002587,5.7906391364002587,5.7906391364002587,5.7906391364002587,5.7906391364002587,5.9138774628559645,5.9138774628559645,5.9138774628559645,5.9138774628559645,5.9138774628559645]
[null,"Reference - Synthetic",{"$f":"INDEX($D$105:$K$105,MATCH(C$40,$D$72:$K$72,0))","v":21.414926665593097},21.414926665593097,21.414926665593097,21.414926665593097,21.414926665593097,18.914995613801473,18.914995613801473,18.914995613801473,18.914995613801473,18.914995613801473,17.187709772630065,17.187709772630065,17.187709772630065,17.187709772630065,17.187709772630065,14.891462881869113,14.891462881869113,14.891462881869113,14.891462881869113,14.891462881869113,13.605679496479016,13.605679496479016,13.605679496479016,13.605679496479016,13.605679496479016,12.560619687256619,12.560619687256619,12.560619687256619,12.560619687256619,12.560619687256619,11.6726195342916,11.6726195342916,11.6726195342916,11.6726195342916,11.6726195342916,10.868433395302823,10.868433395302823,10.868433395302823,10.868433395302823,10.868433395302823]
[null,"Reference - Conventionel",{"$f":"INDEX($D$106:$K$106,MATCH(C$40,$D$72:$K$72,0))","v":4.8650000000000002},{"$f":"INDEX($D$106:$K$106,MATCH(D$40,$D$72:$K$72,0))","v":4.8650000000000002},4.8650000000000002,4.8650000000000002,4.8650000000000002,5.6561751233887216,5.6561751233887216,5.6561751233887216,5.6561751233887216,5.6561751233887216,6.4248169229055607,6.4248169229055607,6.4248169229055607,6.4248169229055607,6.4248169229055607,7.1895603912308825,{"$f":"INDEX($D$106:$K$106,MATCH(S$40,$D$72:$K$72,0))","v":7.1895603912308825},7.1895603912308825,7.1895603912308825,7.1895603912308825,7.5495269639500187,7.5495269639500187,7.5495269639500187,7.5495269639500187,7.5495269639500187,7.9088438148039009,7.9088438148039009,7.9088438148039009,7.9088438148039009,7.9088438148039009,8.2681606656577795,8.2681606656577795,8.2681606656577795,8.2681606656577795,8.2681606656577795,8.6274775165116644,8.6274775165116644,8.6274775165116644,8.6274775165116644,8.6274775165116644]
[null,"Pessimistic - Synthetic",{"$f":"INDEX($D$123:$K$123,MATCH(C$40,$D$72:$K$72,0))","v":22.504248370064747},22.504248370064747,22.504248370064747,22.504248370064747,22.504248370064747,20.287966757853749,20.287966757853749,20.287966757853749,20.287966757853749,20.287966757853749,18.89723490207167,18.89723490207167,18.89723490207167,18.89723490207167,18.89723490207167,16.921319001467545,16.921319001467545,16.921319001467545,16.921319001467545,16.921319001467545,16.008954847883423,16.008954847883423,16.008954847883423,16.008954847883423,16.008954847883423,15.209764242654899,15.209764242654899,15.209764242654899,15.209764242654899,15.209764242654899,14.491680111019216,14.491680111019216,14.491680111019216,14.491680111019216,14.491680111019216,13.789214505089479,13.789214505089479,13.789214505089479,13.789214505089479,13.789214505089479]
[null,"Pessimistic - Conventionel",{"$f":"INDEX($D$124:$K$124,MATCH(C$40,$D$72:$K$72,0))","v":4.8650000000000002},4.8650000000000002,4.8650000000000002,4.8650000000000002,4.8650000000000002,6.1392021863862052,6.1392021863862052,6.1392021863862052,6.1392021863862052,6.1392021863862052,7.5493491277726639,7.5493491277726639,7.5493491277726639,7.5493491277726639,7.5493491277726639,8.9594960691591226,{"$f":"INDEX($D$124:$K$124,MATCH(S$40,$D$72:$K$72,0))","v":8.9594960691591226},8.9594960691591226,8.9594960691591226,8.9594960691591226,9.554891444411183,9.554891444411183,9.554891444411183,9.554891444411183,9.554891444411183,10.150286819663242,10.150286819663242,10.150286819663242,10.150286819663242,10.150286819663242,10.7456821949153,10.7456821949153,10.7456821949153,10.7456821949153,10.7456821949153,11.341077570167363,11.341077570167363,11.341077570167363,11.341077570167363,11.341077570167363]
[]
[null,"Table for Figure 3 - Cost of synthetic liquid fuels (including transport, excluding taxes/levies)  - all countries and renewable energy sources "]
[]
[null,null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,null,{"$f":"C$56&$C$5&\"-\"&$C$6","v":"2016/17North Africa-PV"},"2020North Africa-PV","2025North Africa-PV","2030North Africa-PV","2035North Africa-PV","2040North Africa-PV","2045North Africa-PV","2050North Africa-PV","t"]
[null,"Optimistic ",{"$f":"INDEX($D$84:$K$84,MATCH(C$56,$D$72:$K$72,0))","v":19.793970006774298},{"$f":"INDEX($D$84:$K$84,MATCH(D$56,$D$72:$K$72,0))","v":16.51726111122187},14.179263972920952,11.430729759814115,9.7489022628341448,8.4912848964779375,7.5065323475503227,6.6962759774632232]
[null,"Reference",{"$f":"INDEX($D$102:$K$102,MATCH(C$56,$D$72:$K$72,0))","v":20.414926665593097},{"$f":"INDEX($D$102:$K$102,MATCH(D$56,$D$72:$K$72,0))","v":17.914995613801473},16.187709772630065,13.891462881869113,12.605679496479016,11.560619687256619,10.6726195342916,9.8684333953028229]
[null,"Pessimistic",{"$f":"INDEX($D$120:$K$120,MATCH(C$56,$D$72:$K$72,0))","v":21.504248370064747},{"$f":"INDEX($D$120:$K$120,MATCH(D$56,$D$72:$K$72,0))","v":19.287966757853749},17.89723490207167,15.921319001467545,15.008954847883423,14.209764242654899,13.491680111019216,12.789214505089479]
[]
[null,null,"2016/17","2016/17","2016/17","2016/17","2016/17","2016/17",2020,2020,2020,2020,2020,2020,2030,2030,2030,2030,2030,2030,2040,2040,2040,2040,2040,2040,2050,2050,2050,2050,2050,2050]
[null,null,"2016/17",null,null,null,null,null,2020,null,null,null,null,null,2030,null,null,null,null,null,2040,null,null,null,null,null,2050]
[null,null,"North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind","North Africa-PV","Middle East-PV","North Africa-PV/wind combination","Middle East-PV/wind combination","Iceland-geothermal/hydropower","North and Baltic Seas-offshore wind"]
[null,"Optimistic",{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(C$62&C$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.793970006774298},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(D$62&D$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.252432639534447},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(E$62&E$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.68618783105201},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(F$62&F$64,'Auxiliary data'!$C$24:$AX$24,0))","v":21.596749639843594},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(G$62&G$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.094236902226974},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(H$62&H$64,'Auxiliary data'!$C$24:$AX$24,0))","v":30.798490145102818},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(I$62&I$64,'Auxiliary data'!$C$24:$AX$24,0))","v":16.51726111122187},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(J$62&J$64,'Auxiliary data'!$C$24:$AX$24,0))","v":16.097240946757235},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(K$62&K$64,'Auxiliary data'!$C$24:$AX$24,0))","v":16.651259439984276},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(L$62&L$64,'Auxiliary data'!$C$24:$AX$24,0))","v":18.209684093738264},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(M$62&M$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.245873925145011},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(N$62&N$64,'Auxiliary data'!$C$24:$AX$24,0))","v":21.926881104404707},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(O$62&O$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.430729759814115},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(P$62&P$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.164993193102752},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(Q$62&Q$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.213987976308101},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(R$62&R$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.237803270469605},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(S$62&S$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.0713080973209532},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(T$62&T$64,'Auxiliary data'!$C$24:$AX$24,0))","v":15.725151761951768},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(U$62&U$64,'Auxiliary data'!$C$24:$AX$24,0))","v":8.4912848964779375},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(V$62&V$64,'Auxiliary data'!$C$24:$AX$24,0))","v":8.3328448985197934},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(W$62&W$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.0736244260691219},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(X$62&X$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.8792930409092552},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(Y$62&Y$64,'Auxiliary data'!$C$24:$AX$24,0))","v":8.1148797457436537},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(Z$62&Z$64,'Auxiliary data'!$C$24:$AX$24,0))","v":13.085062803667965},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(AA$62&AA$64,'Auxiliary data'!$C$24:$AX$24,0))","v":6.6962759774632232},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(AB$62&AB$64,'Auxiliary data'!$C$24:$AX$24,0))","v":6.6024707905947313},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(AC$62&AC$64,'Auxiliary data'!$C$24:$AX$24,0))","v":7.626595136709776},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(AD$62&AD$64,'Auxiliary data'!$C$24:$AX$24,0))","v":8.2826755980938493},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(AE$62&AE$64,'Auxiliary data'!$C$24:$AX$24,0))","v":7.3872682140202475},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B65,'Auxiliary data'!$B$25:$B$27,0),MATCH(AF$62&AF$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.044593595085196}]
[null,"Reference ",{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(C$62&C$64,'Auxiliary data'!$C$24:$AX$24,0))","v":20.414926665593097},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(D$62&D$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.842134113043755},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(E$62&E$64,'Auxiliary data'!$C$24:$AX$24,0))","v":21.622461712174417},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(F$62&F$64,'Auxiliary data'!$C$24:$AX$24,0))","v":22.210642154871625},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(G$62&G$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.094287522733577},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(H$62&H$64,'Auxiliary data'!$C$24:$AX$24,0))","v":32.677511215474155},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(I$62&I$64,'Auxiliary data'!$C$24:$AX$24,0))","v":17.914995613801473},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(J$62&J$64,'Auxiliary data'!$C$24:$AX$24,0))","v":17.437428529703954},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(K$62&K$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.272695271676984},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(L$62&L$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.78938225746365},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(M$62&M$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.519890418146272},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(N$62&N$64,'Auxiliary data'!$C$24:$AX$24,0))","v":26.46819601081965},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(O$62&O$64,'Auxiliary data'!$C$24:$AX$24,0))","v":13.891462881869113},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(P$62&P$64,'Auxiliary data'!$C$24:$AX$24,0))","v":13.53194909932771},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(Q$62&Q$64,'Auxiliary data'!$C$24:$AX$24,0))","v":14.9479288363727},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(R$62&R$64,'Auxiliary data'!$C$24:$AX$24,0))","v":15.360634168138889},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(S$62&S$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.722495422404398},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(T$62&T$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.995947289069253},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(U$62&U$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.560619687256619},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(V$62&V$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.28800272345849},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(W$62&W$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.878792184791156},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(X$62&X$64,'Auxiliary data'!$C$24:$AX$24,0))","v":13.23018344217339},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(Y$62&Y$64,'Auxiliary data'!$C$24:$AX$24,0))","v":8.9509942475803292},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(Z$62&Z$64,'Auxiliary data'!$C$24:$AX$24,0))","v":16.669279123179507},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(AA$62&AA$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.8684333953028229},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(AB$62&AB$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.6582621802665631},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(AC$62&AC$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.258404573935803},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(AD$62&AD$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.562072708334481},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(AE$62&AE$64,'Auxiliary data'!$C$24:$AX$24,0))","v":8.2963554981334617},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B66,'Auxiliary data'!$B$25:$B$27,0),MATCH(AF$62&AF$64,'Auxiliary data'!$C$24:$AX$24,0))","v":13.849922615335835}]
[null,"Pessimistic",{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(C$62&C$64,'Auxiliary data'!$C$24:$AX$24,0))","v":21.504248370064747},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(D$62&D$64,'Auxiliary data'!$C$24:$AX$24,0))","v":20.830900146353766},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(E$62&E$64,'Auxiliary data'!$C$24:$AX$24,0))","v":24.687203909037727},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(F$62&F$64,'Auxiliary data'!$C$24:$AX$24,0))","v":23.123962566903302},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(G$62&G$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.094367314379575},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(H$62&H$64,'Auxiliary data'!$C$24:$AX$24,0))","v":35.630258856907595},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(I$62&I$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.287966757853749},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(J$62&J$64,'Auxiliary data'!$C$24:$AX$24,0))","v":18.71184489838933},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(K$62&K$64,'Auxiliary data'!$C$24:$AX$24,0))","v":22.669487725856275},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(L$62&L$64,'Auxiliary data'!$C$24:$AX$24,0))","v":21.285868161410736},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(M$62&M$64,'Auxiliary data'!$C$24:$AX$24,0))","v":11.725553648083526},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(N$62&N$64,'Auxiliary data'!$C$24:$AX$24,0))","v":33.172975823291431},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(O$62&O$64,'Auxiliary data'!$C$24:$AX$24,0))","v":15.921319001467545},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(P$62&P$64,'Auxiliary data'!$C$24:$AX$24,0))","v":15.451919452804868},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(Q$62&Q$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.42379076987848},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(R$62&R$64,'Auxiliary data'!$C$24:$AX$24,0))","v":18.227206760055569},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(S$62&S$64,'Auxiliary data'!$C$24:$AX$24,0))","v":10.180838864950069},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(T$62&T$64,'Auxiliary data'!$C$24:$AX$24,0))","v":27.207182433644864},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(U$62&U$64,'Auxiliary data'!$C$24:$AX$24,0))","v":14.209764242654899},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(V$62&V$64,'Auxiliary data'!$C$24:$AX$24,0))","v":13.81274301321915},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(W$62&W$64,'Auxiliary data'!$C$24:$AX$24,0))","v":17.737755783885529},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(X$62&X$64,'Auxiliary data'!$C$24:$AX$24,0))","v":16.66494953122189},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(Y$62&Y$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.6005605994250267},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(Z$62&Z$64,'Auxiliary data'!$C$24:$AX$24,0))","v":22.830783138047806},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(AA$62&AA$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.789214505089479},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(AB$62&AB$64,'Auxiliary data'!$C$24:$AX$24,0))","v":12.452044288030601},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(AC$62&AC$64,'Auxiliary data'!$C$24:$AX$24,0))","v":16.298484153182141},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(AD$62&AD$64,'Auxiliary data'!$C$24:$AX$24,0))","v":15.331269211867799},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(AE$62&AE$64,'Auxiliary data'!$C$24:$AX$24,0))","v":9.0897325679006222},{"$f":"INDEX('Auxiliary data'!$C$25:$AX$27,MATCH($B67,'Auxiliary data'!$B$25:$B$27,0),MATCH(AF$62&AF$64,'Auxiliary data'!$C$24:$AX$24,0))","v":19.020863738372135}]
[null,"Reference premium petrol",null,null,null,null,null,null,{"$f":"'4. Taxes & levies'!$F$41","v":4.6561751233887216},{"$f":"'4. Taxes & levies'!$F$41","v":4.6561751233887216},{"$f":"'4. Taxes & levies'!$F$41","v":4.6561751233887216},{"$f":"'4. Taxes & levies'!$F$41","v":4.6561751233887216},{"$f":"'4. Taxes & levies'!$F$41","v":4.6561751233887216},{"$f":"'4. Taxes & levies'!$F$41","v":4.6561751233887216},{"$f":"'4. Taxes & levies'!$H$41","v":6.1895603912308825},{"$f":"'4. Taxes & levies'!$H$41","v":6.1895603912308825},{"$f":"'4. Taxes & levies'!$H$41","v":6.1895603912308825},{"$f":"'4. Taxes & levies'!$H$41","v":6.1895603912308825},{"$f":"'4. Taxes & levies'!$H$41","v":6.1895603912308825},{"$f":"'4. Taxes & levies'!$H$41","v":6.1895603912308825},{"$f":"'4. Taxes & levies'!$J$41","v":6.9088438148039009},{"$f":"'4. Taxes & levies'!$J$41","v":6.9088438148039009},{"$f":"'4. Taxes & levies'!$J$41","v":6.9088438148039009},{"$f":"'4. Taxes & levies'!$J$41","v":6.9088438148039009},{"$f":"'4. Taxes & levies'!$J$41","v":6.9088438148039009},{"$f":"'4. Taxes & levies'!$J$41","v":6.9088438148039009},{"$f":"'4. Taxes & levies'!$L$41","v":7.6274775165116635},{"$f":"'4. Taxes & levies'!$L$41","v":7.6274775165116635},{"$f":"'4. Taxes & levies'!$L$41","v":7.6274775165116635},{"$f":"'4. Taxes & levies'!$L$41","v":7.6274775165116635},{"$f":"'4. Taxes & levies'!$L$41","v":7.6274775165116635},{"$f":"'4. Taxes & levies'!$L$41","v":7.6274775165116635}]
[]
[null,"Overview of final results for PtL"]
[]
[null,"Optimistic",null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW(PtL)",{"$f":"PtL!$D$43*D74","v":25.5},{"$f":"PtL!$D$43*E74","v":21.97335},{"$f":"PtL!$D$43*F74","v":18.934435695000001},{"$f":"PtL!$D$43*G74","v":16.315803238381502},{"$f":"PtL!$D$43*H74","v":14.059327650513341},{"$f":"PtL!$D$43*I74","v":12.114922636447346},{"$f":"PtL!$D$43*J74","v":10.439428835826678},{"$f":"PtL!$D$43*K74","v":8.9956558278318486}]
[null,"Total investment cost","€/kW(PtL)",{"$f":"PtL!$C$5","v":850},{"$f":"D74*(1-PtL!$C$46)","v":732.44500000000005},{"$f":"E74*(1-PtL!$C$46)","v":631.1478565000001},{"$f":"F74*(1-PtL!$C$46)","v":543.86010794605011},{"$f":"G74*(1-PtL!$C$46)","v":468.64425501711139},{"$f":"H74*(1-PtL!$C$46)","v":403.8307545482449},{"$f":"I74*(1-PtL!$C$46)","v":347.98096119422263},{"$f":"J74*(1-PtL!$C$46)","v":299.85519426106163}]
[null,"Lifetime","years",{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30}]
[null,"Investment cost per year","€/kW(PtL)",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$75)-1)*D$74","v":61.751574766540116},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$75)-1)*E$74","v":53.211331976327621},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$75)-1)*F$74","v":45.852204764001513},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$75)-1)*G$74","v":39.510844845140106},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$75)-1)*H$74","v":34.046495003057231},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$75)-1)*I$74","v":29.337864744134418},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$75)-1)*J$74","v":25.280438050020628},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$75)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$75)-1)*K$74","v":21.784153467702772}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"PtL!E63","v":7.3848987912832396},{"$f":"PtL!F63","v":5.7881843558439909},{"$f":"PtL!G63","v":4.779278180212466},{"$f":"PtL!H63","v":3.9746552072058434},{"$f":"PtL!I63","v":3.1541005875402326},{"$f":"PtL!J63","v":2.5834106143939168},{"$f":"PtL!K63","v":2.1496384981819014},{"$f":"PtL!L63","v":1.7840256839370068}]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"PtL!E$66","v":7.1123758129094483},{"$f":"PtL!F$66","v":5.6494852948144123},{"$f":"PtL!G$66","v":4.4920664331325755},{"$f":"PtL!H$66","v":3.5751949122102471},{"$f":"PtL!I$66","v":2.8480337347713376},{"$f":"PtL!J$66","v":2.2707019371478205},{"$f":"PtL!K$66","v":1.8118590107159882},{"$f":"PtL!L$66","v":1.4468361384759694}]
[null,"Storage cost for hydrogen","ct/kWh(PtL)",{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488}]
[null,"CO2 cost","ct/kWh(PtL)",{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!E$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.6451396058377834},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!F$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.5788718236972992},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!G$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.5371752416763198},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!H$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6221354271919317},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!I$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.5845340451908712},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!J$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.5581013905168581},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!K$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.5376253904172699},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!L$97,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.519755426693993}]
[null,"Investment cost","ct/kWh(PtL)",{"$f":"D$76/PtL!$C$4*100","v":0.77189468458175148},{"$f":"E$76/PtL!$C$4*100","v":0.66514164970409528},{"$f":"F$76/PtL!$C$4*100","v":0.57315255955001898},{"$f":"G$76/PtL!$C$4*100","v":0.49388556056425131},{"$f":"H$76/PtL!$C$4*100","v":0.42558118753821539},{"$f":"I$76/PtL!$C$4*100","v":0.36672330930168023},{"$f":"J$76/PtL!$C$4*100","v":0.31600547562525788},{"$f":"K$76/PtL!$C$4*100","v":0.27230191834628464}]
[null,"Operating cost","ct/kWh(PtL)",{"$f":"D73/PtL!$C$4*100","v":0.31874999999999998},{"$f":"E73/PtL!$C$4*100","v":0.27466687499999998},{"$f":"F73/PtL!$C$4*100","v":0.2366804461875},{"$f":"G73/PtL!$C$4*100","v":0.20394754047976879},{"$f":"H73/PtL!$C$4*100","v":0.17574159563141675},{"$f":"I73/PtL!$C$4*100","v":0.15143653295559184},{"$f":"J73/PtL!$C$4*100","v":0.13049286044783348},{"$f":"K73/PtL!$C$4*100","v":0.1124456978478981}]
[null,"Transport cost","ct/kWh(PtL)",{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2}]
[null,"Cost of liquid fuel (including transport)","ct/kWh(PtL)",{"$f":"SUM(D77:D83)","v":19.793970006774298},{"$f":"SUM(E77:E83)","v":16.51726111122187},14.179263972920952,11.430729759814115,9.7489022628341448,8.4912848964779375,7.5065323475503227,6.6962759774632232]
[null,"Taxes and levies (synthetic fuels)","ct/kWh(PtL)",{"$f":"'4. Taxes & levies'!Q$43","v":0},{"$f":"'4. Taxes & levies'!R$43","v":0},{"$f":"'4. Taxes & levies'!S$43","v":0},{"$f":"'4. Taxes & levies'!T$43","v":0},{"$f":"'4. Taxes & levies'!U$43","v":0},{"$f":"'4. Taxes & levies'!V$43","v":0},{"$f":"'4. Taxes & levies'!W$43","v":0},{"$f":"'4. Taxes & levies'!X$43","v":0}]
[null,"Grid tariffs/distribution cost","ct/kWh(PtL)",{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1}]
[null,"Total cost of synthetic liquid fuel\n(including taxes, levies, distribution cost )","ct/kWh(PtL)",{"$f":"SUM(D84:D86)","v":20.793970006774298},{"$f":"SUM(E84:E86)","v":17.51726111122187},15.179263972920952,12.430729759814115,10.748902262834145,9.4912848964779375,8.5065323475503227,7.6962759774632232]
[null,"Cost of fossil liquid fuel ","ct/kWh",{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!E$46,'4. Taxes & levies'!E$58)","v":4.8650000000000002},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!F$46,'4. Taxes & levies'!F$58)","v":5.1731480603912381},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!G$46,'4. Taxes & levies'!G$58)","v":5.3002847180384576},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!H$46,'4. Taxes & levies'!H$58)","v":5.4196247133026434},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!I$46,'4. Taxes & levies'!I$58)","v":5.5441624834888543},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!J$46,'4. Taxes & levies'!J$58)","v":5.6674008099445601},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!K$46,'4. Taxes & levies'!K$58)","v":5.7906391364002587},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!L$46,'4. Taxes & levies'!L$58)","v":5.9138774628559645}]
[]
[null,"Reference",null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW(PtL)",{"$f":"PtL!$D$43*D92","v":25.5},{"$f":"PtL!$D$43*E92","v":23.638500000000001},{"$f":"PtL!$D$43*F92","v":21.912889499999999},{"$f":"PtL!$D$43*G92","v":20.313248566500004},{"$f":"PtL!$D$43*H92","v":18.830381421145503},{"$f":"PtL!$D$43*I92","v":17.455763577401882},{"$f":"PtL!$D$43*J92","v":16.181492836251547},{"$f":"PtL!$D$43*K92","v":15.000243859205185}]
[null,"Total investment cost","€/kW(PtL)",{"$f":"PtL!$C$5","v":850},{"$f":"D92*(1-PtL!$D$46)","v":787.95},{"$f":"E92*(1-PtL!$D$46)","v":730.42965000000004},{"$f":"F92*(1-PtL!$D$46)","v":677.10828555000012},{"$f":"G92*(1-PtL!$D$46)","v":627.67938070485013},{"$f":"H92*(1-PtL!$D$46)","v":581.8587859133961},{"$f":"I92*(1-PtL!$D$46)","v":539.38309454171826},{"$f":"J92*(1-PtL!$D$46)","v":500.00812864017286}]
[null,"Lifetime","years",{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30}]
[null,"Investment cost per year","€/kW(PtL)",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$93)-1)*D$92","v":61.751574766540116},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$93)-1)*E$92","v":57.243709808582693},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$93)-1)*F$92","v":53.064918992556152},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$93)-1)*G$92","v":49.191179906099563},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$93)-1)*H$92","v":45.600223772954294},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$93)-1)*I$92","v":42.27140743752863},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$93)-1)*J$92","v":39.185594694589049},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$93)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$93)-1)*K$92","v":36.325046281884049}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"PtL!E64","v":7.9778554331037626},{"$f":"PtL!F64","v":6.3932216205246881},{"$f":"PtL!G64","v":5.4583706099456277},{"$f":"PtL!H64","v":4.743379739374407},{"$f":"PtL!I64","v":4.0839089572237741},{"$f":"PtL!J64","v":3.5932553324514753},{"$f":"PtL!K64","v":3.1986597856865311},{"$f":"PtL!L64","v":2.8367144105697184}]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"PtL!E$67","v":7.112426433416049},{"$f":"PtL!F$67","v":6.3415044292850764},{"$f":"PtL!G$67","v":5.6599102258498046},{"$f":"PtL!H$67","v":5.05641330197989},{"$f":"PtL!I$67","v":4.5213362948381866},{"$f":"PtL!J$67","v":4.0463164254524555},{"$f":"PtL!K$67","v":3.6241077652907085},{"$f":"PtL!L$67","v":3.2484165751783487}]
[null,"Storage cost for hydrogen","ct/kWh(PtL)",{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488}]
[null,"CO2 cost","ct/kWh(PtL)",{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!E$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.6730890023294576},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!F$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.6083308292223504},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!G$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.5712952185156097},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!H$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6619533724452489},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!I$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6341405673287346},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!J$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6135471795039829},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!K$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.596852277016783},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!L$98,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.5808251706290708}]
[null,"Investment cost","ct/kWh(PtL)",{"$f":"D$94/PtL!$C$4*100","v":0.77189468458175148},{"$f":"E$94/PtL!$C$4*100","v":0.7155463726072836},{"$f":"F$94/PtL!$C$4*100","v":0.66331148740695189},{"$f":"G$94/PtL!$C$4*100","v":0.61488974882624459},{"$f":"H$94/PtL!$C$4*100","v":0.5700027971619287},{"$f":"I$94/PtL!$C$4*100","v":0.5283925929691079},{"$f":"J$94/PtL!$C$4*100","v":0.48981993368236315},{"$f":"K$94/PtL!$C$4*100","v":0.45406307852355066}]
[null,"Operating cost","ct/kWh(PtL)",{"$f":"D91/PtL!$C$4*100","v":0.31874999999999998},{"$f":"E91/PtL!$C$4*100","v":0.29548124999999997},{"$f":"F91/PtL!$C$4*100","v":0.27391111874999996},{"$f":"G91/PtL!$C$4*100","v":0.25391560708125005},{"$f":"H91/PtL!$C$4*100","v":0.23537976776431879},{"$f":"I91/PtL!$C$4*100","v":0.21819704471752352},{"$f":"J91/PtL!$C$4*100","v":0.20226866045314432},{"$f":"K91/PtL!$C$4*100","v":0.18750304824006481}]
[null,"Transport cost","ct/kWh(PtL)",{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2}]
[null,"Cost of liquid fuel (including transport)","ct/kWh(PtL)",{"$f":"SUM(D95:D101)","v":20.414926665593097},{"$f":"SUM(E95:E101)","v":17.914995613801473},16.187709772630065,13.891462881869113,12.605679496479016,11.560619687256619,10.6726195342916,9.8684333953028229]
[null,"Taxes and levies (synthetic fuels)","ct/kWh(PtL)",{"$f":"'4. Taxes & levies'!Q$44","v":0},{"$f":"'4. Taxes & levies'!R$44","v":0},{"$f":"'4. Taxes & levies'!S$44","v":0},{"$f":"'4. Taxes & levies'!T$44","v":0},{"$f":"'4. Taxes & levies'!U$44","v":0},{"$f":"'4. Taxes & levies'!V$44","v":0},{"$f":"'4. Taxes & levies'!W$44","v":0},{"$f":"'4. Taxes & levies'!X$44","v":0}]
[null,"Grid tariffs/distribution cost","ct/kWh(PtL)",{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1}]
[null,"Total cost of synthetic liquid fuel\n(including taxes, levies, distribution cost )","ct/kWh(PtL)",{"$f":"SUM(D102:D104)","v":21.414926665593097},{"$f":"SUM(E102:E104)","v":18.914995613801473},17.187709772630065,14.891462881869113,13.605679496479016,12.560619687256619,11.6726195342916,10.868433395302823]
[null,"Cost of fossil liquid fuel ","ct/kWh",{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!E$47,'4. Taxes & levies'!E$59)","v":4.8650000000000002},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!F$47,'4. Taxes & levies'!F$59)","v":5.6561751233887216},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!G$47,'4. Taxes & levies'!G$59)","v":6.4248169229055607},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!H$47,'4. Taxes & levies'!H$59)","v":7.1895603912308825},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!I$47,'4. Taxes & levies'!I$59)","v":7.5495269639500187},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!J$47,'4. Taxes & levies'!J$59)","v":7.9088438148039009},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!K$47,'4. Taxes & levies'!K$59)","v":8.2681606656577795},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!L$47,'4. Taxes & levies'!L$59)","v":8.6274775165116644}]
[]
[null,"Pessimistic",null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW(PtL)",{"$f":"PtL!$D$43*D110","v":25.5},{"$f":"PtL!$D$43*E110","v":25.27815},{"$f":"PtL!$D$43*F110","v":25.058230094999999},{"$f":"PtL!$D$43*G110","v":24.840223493173497},{"$f":"PtL!$D$43*H110","v":24.624113548782887},{"$f":"PtL!$D$43*I110","v":24.409883760908475},{"$f":"PtL!$D$43*J110","v":24.197517772188569},{"$f":"PtL!$D$43*K110","v":23.986999367570526}]
[null,"Total investment cost","€/kW(PtL)",{"$f":"PtL!$C$5","v":850},{"$f":"D110*(1-PtL!$E$46)","v":842.60500000000002},{"$f":"E110*(1-PtL!$E$46)","v":835.2743365},{"$f":"F110*(1-PtL!$E$46)","v":828.00744977244995},{"$f":"G110*(1-PtL!$E$46)","v":820.80378495942955},{"$f":"H110*(1-PtL!$E$46)","v":813.6627920302825},{"$f":"I110*(1-PtL!$E$46)","v":806.58392573961896},{"$f":"J110*(1-PtL!$E$46)","v":799.56664558568423}]
[null,"Lifetime","years",{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30},{"$f":"PtL!$D$40","v":30}]
[null,"Investment cost per year","€/kW(PtL)",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$111)-1)*D$110","v":61.751574766540116},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$111)-1)*E$110","v":61.214336066071219},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$111)-1)*F$110","v":60.681771342296393},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$111)-1)*G$110","v":60.153839931618414},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$111)-1)*H$110","v":59.630501524213329},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$111)-1)*I$110","v":59.111716160952668},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$111)-1)*J$110","v":58.597444230352373},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$111)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$111)-1)*K$110","v":58.08764646554831}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"PtL!E65","v":9.0180663296106385},{"$f":"PtL!F65","v":7.3814105082903589},{"$f":"PtL!G65","v":6.4955456994733005},{"$f":"PtL!H65","v":5.8572981905583861},{"$f":"PtL!I65","v":5.3619589155306988},{"$f":"PtL!J65","v":4.9460259345465341},{"$f":"PtL!K65","v":4.5815337284970017},{"$f":"PtL!L65","v":4.2087871175753921}]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"PtL!E$68","v":7.112506225062047},{"$f":"PtL!F$68","v":6.608043738248579},{"$f":"PtL!G$68","v":6.1456215529245526},{"$f":"PtL!H$68","v":5.7210324348235133},{"$f":"PtL!I$68","v":5.330575887037651},{"$f":"PtL!J$68","v":4.9709857928669559},{"$f":"PtL!K$68","v":4.6393700329918426},{"$f":"PtL!L$68","v":4.3331598307859709}]
[null,"Storage cost for hydrogen","ct/kWh(PtL)",{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488},{"$f":"INDEX(PtL!$D$74:$I$74,MATCH(PtL!$C$12&\" \"&PtL!$C$13,PtL!$D$72:$I$72,0))","v":0.53898296589341488}]
[null,"CO2 cost","ct/kWh(PtL)",{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!E$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.7221200186482366},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!F$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.6564453233268512},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!G$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":3.6234065195455405},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!H$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.7196514711136768},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!I$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.7023262447405503},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!J$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6878214040560731},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!K$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6749282123365368},{"$f":"IF($C$9='Auxiliary data'!$F$6,PtL!L$99,IF($C$5='Auxiliary data'!$C$8,PtL!$D$94,PtL!$D$93))","v":2.6604233716520587}]
[null,"Investment cost","ct/kWh(PtL)",{"$f":"D$112/PtL!$C$4*100","v":0.77189468458175148},{"$f":"E$112/PtL!$C$4*100","v":0.76517920082589019},{"$f":"F$112/PtL!$C$4*100","v":0.75852214177870492},{"$f":"G$112/PtL!$C$4*100","v":0.7519229991452302},{"$f":"H$112/PtL!$C$4*100","v":0.74538126905266655},{"$f":"I$112/PtL!$C$4*100","v":0.73889645201190834},{"$f":"J$112/PtL!$C$4*100","v":0.73246805287940464},{"$f":"K$112/PtL!$C$4*100","v":0.72609558081935388}]
[null,"Operating cost","ct/kWh(PtL)",{"$f":"D109/PtL!$C$4*100","v":0.31874999999999998},{"$f":"E109/PtL!$C$4*100","v":0.31597687499999999},{"$f":"F109/PtL!$C$4*100","v":0.31322787618749998},{"$f":"G109/PtL!$C$4*100","v":0.31050279366466871},{"$f":"H109/PtL!$C$4*100","v":0.30780141935978611},{"$f":"I109/PtL!$C$4*100","v":0.30512354701135597},{"$f":"J109/PtL!$C$4*100","v":0.30246897215235713},{"$f":"K109/PtL!$C$4*100","v":0.29983749209463156}]
[null,"Transport cost","ct/kWh(PtL)",{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2},{"$f":"INDEX('3. Transport cost'!$C$7:$C$10,MATCH($C$5,'3. Transport cost'!$B$7:$B$10,0))","v":2.1928146268656714E-2}]
[null,"Cost of liquid fuel (including transport)","ct/kWh(PtL)",{"$f":"SUM(D113:D119)","v":21.504248370064747},19.287966757853749,17.89723490207167,15.921319001467545,15.008954847883423,14.209764242654899,13.491680111019216,12.789214505089479]
[null,"Taxes and levies (synthetic fuels)","ct/kWh(PtL)",{"$f":"'4. Taxes & levies'!Q$45","v":0},{"$f":"'4. Taxes & levies'!R$45","v":0},{"$f":"'4. Taxes & levies'!S$45","v":0},{"$f":"'4. Taxes & levies'!T$45","v":0},{"$f":"'4. Taxes & levies'!U$45","v":0},{"$f":"'4. Taxes & levies'!V$45","v":0},{"$f":"'4. Taxes & levies'!W$45","v":0},{"$f":"'4. Taxes & levies'!X$45","v":0}]
[null,"Grid tariffs/distribution cost","ct/kWh(PtL)",{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1},{"$f":"'4. Taxes & levies'!$D$36","v":1}]
[null,"Total cost of synthetic liquid fuel\n(including taxes, levies, distribution cost )","ct/kWh(PtL)",{"$f":"SUM(D120:D122)","v":22.504248370064747},{"$f":"SUM(E120:E122)","v":20.287966757853749},18.89723490207167,16.921319001467545,16.008954847883423,15.209764242654899,14.491680111019216,13.789214505089479]
[null,"Cost of fossil liquid fuel ","ct/kWh",{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!E$47,'4. Taxes & levies'!E$60)","v":4.8650000000000002},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!F$48,'4. Taxes & levies'!F$60)","v":6.1392021863862052},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!G$48,'4. Taxes & levies'!G$60)","v":7.5493491277726639},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!H$48,'4. Taxes & levies'!H$60)","v":8.9594960691591226},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!I$48,'4. Taxes & levies'!I$60)","v":9.554891444411183},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!J$48,'4. Taxes & levies'!J$60)","v":10.150286819663242},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!K$48,'4. Taxes & levies'!K$60)","v":10.7456821949153},{"$f":"IF($C$8='Auxiliary data'!$G$6,'4. Taxes & levies'!L$48,'4. Taxes & levies'!L$60)","v":11.341077570167363}]

{"sheet":"Cost calculation >>> ","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"1. LCOE renewables","index":7,"n_rows":90,"n_cols":27,"rows_kept":90,"cut":false,"hidden":false,"merged":[[57,4,57,11],[57,3,58,3],[57,1,58,1],[57,2,58,2],[5,1,5,2]]}
[null,"LCOE - Electricity generation costs"]
[]
[null,"Control Panel"]
[null,"Grid connection costs for offshore wind in North and Baltic Seas","Included"]
[]
[null,"Underlying assumptions "]
[null,"RES origin",{"$f":"'Control Panel'!$C$5:$E$5","v":"North Africa"}]
[null,"Renewable energy source",{"$f":"'Control Panel'!$C$6:$E$6","v":"PV"}]
[]
[null,"Results"]
[]
[null,"Scenario","Unit",2017,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,{"$f":"$C$7&\"-\"&$C$8","v":"North Africa-PV"},{"$f":"$C$7&\"-\"&$C$8","v":"North Africa-PV"},"North Africa-PV","North Africa-PV","North Africa-PV","North Africa-PV","North Africa-PV","North Africa-PV"]
[null,"Optimistic","ct/kWh(el)",{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,D$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(D$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,D$12,$D$21:$AA$21,$B14))","v":3.8353471872529505},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,E$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(E$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,E$12,$D$21:$AA$21,$B14))","v":3.1051955302144205},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,F$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(F$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,F$12,$D$21:$AA$21,$B14))","v":2.6457742628643346},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,G$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(G$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,G$12,$D$21:$AA$21,$B14))","v":2.2683925075410496},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,H$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(H$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,H$12,$D$21:$AA$21,$B14))","v":1.8540929718057042},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,I$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(I$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,I$12,$D$21:$AA$21,$B14))","v":1.5628527041105607},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,J$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(J$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,J$12,$D$21:$AA$21,$B14))","v":1.3372440460368575},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,K$12,$D$21:$AA$21,$B14)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(K$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,K$12,$D$21:$AA$21,$B14))","v":1.1403492171725349}]
[null,"Reference","ct/kWh(el)",{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,D$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(D$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,D$12,$D$21:$AA$21,$B15))","v":4.1432992191824392},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,E$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(E$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,E$12,$D$21:$AA$21,$B15))","v":3.4297807359366237},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,F$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(F$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,F$12,$D$21:$AA$21,$B15))","v":3.0217149813044002},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,G$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(G$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,G$12,$D$21:$AA$21,$B15))","v":2.70711457982868},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,H$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(H$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,H$12,$D$21:$AA$21,$B15))","v":2.4006675389474643},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,I$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(I$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,I$12,$D$21:$AA$21,$B15))","v":2.1737654794760379},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,J$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(J$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,J$12,$D$21:$AA$21,$B15))","v":1.9898177099658985},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,K$12,$D$21:$AA$21,$B15)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(K$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,K$12,$D$21:$AA$21,$B15))","v":1.8132278512361641}]
[null,"Pessimistic","ct/kWh(el)",{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,D$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(D$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,D$12,$D$21:$AA$21,$B16))","v":4.6835327482832856},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,E$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(E$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,E$12,$D$21:$AA$21,$B16))","v":3.9599158402546841},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,F$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(F$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,F$12,$D$21:$AA$21,$B16))","v":3.5958877024734237},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,G$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(G$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,G$12,$D$21:$AA$21,$B16))","v":3.3428437530401087},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,H$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(H$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,H$12,$D$21:$AA$21,$B16))","v":3.1519509490816433},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,I$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(I$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,I$12,$D$21:$AA$21,$B16))","v":2.992133717860602},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,J$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(J$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,J$12,$D$21:$AA$21,$B16))","v":2.850073956775232},{"$f":"IF($C$8='Auxiliary data'!$D$6,SUMIFS($D$30:$AA$30,$D$20:$AA$20,K$12,$D$21:$AA$21,$B16)+IF($C$4='Auxiliary data'!$H$6,0,INDEX($E$55:$L$55,MATCH(K$12,$E$54:$L$54,0))),SUMIFS($D$30:$AA$30,$D$20:$AA$20,K$12,$D$21:$AA$21,$B16))","v":2.6902567255541912}]
[]
[null,"Calculation"]
[]
[null,"Year of investment",null,2017,2017,2017,2020,2020,2020,2025,2025,2025,2030,2030,2030,2035,2035,2035,2040,2040,2040,2045,2045,2045,2050,2050,2050]
[null,"Scenario",null,"Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic","Optimistic","Reference","Pessimistic"]
[null,"Full-load hours","kWh/kW/year",{"$f":"INDEX($E$37:$G$42,MATCH($C$7&$C$8,$D$37:$D$42,0),MATCH(D$21,$E$36:$G$36,0))","v":2500},2344,2100,2500,2344,2100,2500,2344,2100,2500,2344,2100,2500,2344,2100,2500,2344,2100,2500,2344,2100,2500,2344,2100]
[null,"Investment cost","EUR/kW",{"$f":"INDEX($E$60:$L$80,MATCH($C$8&D$21,$D$60:$D$80,0),MATCH(D$20,$E$59:$L$59,0))","v":1028.5},1041.75,1055,832.7,862.35,892,709.5,759.75,810,608.29999999999995,680.65,753,497.2,603.6,710,419.1,546.54999999999995,674,358.6,500.3,642,305.8,455.9,606]
[null,"Investment cost per year","EUR/kW/year",{"$f":"((1+D$27)^D$26)*D$27/(((1+D$27)^D$26)-1)*D$23","v":80.456179681323761},{"$f":"((1+E$27)^E$26)*E$27/(((1+E$27)^E$26)-1)*E$23","v":81.49268369763638},{"$f":"((1+F$27)^F$26)*F$27/(((1+F$27)^F$26)-1)*F$23","v":82.529187713949014},65.139388255360515,67.458810450354449,{"$f":"((1+I$27)^I$26)*I$27/(((1+I$27)^I$26)-1)*I$23","v":69.778232645348368},{"$f":"((1+J$27)^J$26)*J$27/(((1+J$27)^J$26)-1)*J$23","v":55.501856571608364},59.432749161775135,63.363641751941898,47.585312688526237,53.245015751184262,58.904718813842287,38.89432429514261,47.21764711292856,55.540969930714503,32.784817602764015,42.754812838918326,52.724808075072644,28.052101150921441,39.13682712160066,50.221553092279876,23.921730429313374,35.663560832975691,47.40539123663801]
[null,"Operating cost per year","EUR/kW/year",{"$f":"IFERROR(INDEX($C$84:$C$90,MATCH($C$8,$B$84:$B$90,0))*D23,\"\")","v":15.4275},15.626249999999999,15.824999999999999,12.490500000000001,12.93525,13.379999999999999,10.6425,11.39625,12.15,9.1244999999999994,10.20975,11.295,7.4579999999999993,9.0540000000000003,10.65,6.2865000000000002,8.1982499999999998,10.11,5.3790000000000004,7.5045000000000002,9.629999999999999,4.5869999999999997,6.8384999999999998,9.09]
[null,"Lifetime","y",{"$f":"INDEX($C$46:$C$49,MATCH($C$8,$B$46:$B$49,0))","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"WACC (WACC)","%, real",{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06},{"$f":"'Cost of synthetic liquid fuel'!$C$7","v":0.06}]
[null,"LCOE - Investment cost","ct/kWh",{"$f":"D24/D$22*100","v":3.2182471872529503},3.4766503283974561,3.9299613197118575,2.6055755302144203,2.8779355994178522,3.3227729831118271,{"$f":"J24/J$22*100","v":2.2200742628643346},2.5355268413726595,3.0173162739019954,1.9034125075410495,2.2715450405795332,2.8049866101829659,1.5557729718057043,2.0144047403126519,2.6448080919387862,1.3113927041105606,1.8240107866432733,2.5107051464320307,1.1220840460368575,1.6696598601365469,2.3915025282038034,0.95686921717253492,1.5214829706900892,2.2573995826970483]
[null,"LCOE - Operating cost","ct/kWh",{"$f":"IFERROR(D25/D$22*100,\"\")","v":0.61709999999999998},{"$f":"IFERROR(E25/E$22*100,\"\")","v":0.66664889078498291},0.75357142857142856,0.49962000000000001,0.55184513651877132,0.63714285714285712,{"$f":"IFERROR(J25/J$22*100,\"\")","v":0.42570000000000002},0.48618813993174065,0.57857142857142851,0.36497999999999997,0.43556953924914676,0.53785714285714292,0.29831999999999997,0.38626279863481228,0.50714285714285712,0.25146000000000002,0.3497546928327645,0.48142857142857137,0.21516000000000002,0.32015784982935153,0.45857142857142852,0.18348,0.29174488054607506,0.43285714285714283]
[null,"LCOE - electricity generation cost","ct/kWhel",{"$f":"SUM(D28:D29)","v":3.8353471872529505},4.1432992191824392,4.6835327482832856,3.1051955302144205,3.4297807359366237,3.9599158402546841,{"$f":"SUM(J28:J29)","v":2.6457742628643346},3.0217149813044002,3.5958877024734237,2.2683925075410496,2.70711457982868,3.3428437530401087,1.8540929718057042,2.4006675389474643,3.1519509490816433,1.5628527041105607,2.1737654794760379,2.992133717860602,1.3372440460368575,1.9898177099658985,2.850073956775232,1.1403492171725349,1.8132278512361641,2.6902567255541912]
[]
[null,"Data"]
[]
[null,"Full-load hours"]
[]
[null,"Origin","Renewable energy source","Auxiliary data","Optimistic","Reference","Pessimistic"]
[null,"North Africa","PV",{"$f":"B37&C37","v":"North AfricaPV"},2500,2344,2100]
[null,"North Africa","PV/wind combination","North AfricaPV/wind combination",5015,4287.3999999999996,3485]
[null,"North and Baltic Seas","Offshore wind","North and Baltic SeasOffshore wind",4400,4000,3500]
[null,"Middle East","PV","Middle EastPV",2600,2440,2200]
[null,"Middle East","PV/wind combination","Middle EastPV/wind combination",4335,4156.5,3910]
[null,"Iceland","Geothermal/hydropower","IcelandGeothermal/hydropower",8000,8000,8000]
[]
[null,"Lifetime"]
[]
[null,"Offshore wind",25]
[null,"PV",25]
[null,"PV/wind combination",22.5]
[null,"Geothermal/hydropower",40]
[]
[]
[null,"Investment cost und operating cost"]
[]
[null,"Grid connection cost",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Offshore wind","ct/kWh",null,1.5,1.5,1.3216435400390623,1.1644944312846564,1.0260310283458851,0.9040315203286502,0.79653827922270171,0.70182644741900968]
[]
[null,"Investment cost"]
[null,"Renewable energy source","Scenario","Auxiliary ","yeare"]
[null,null,null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Geothermal","Optimistic",{"$f":"B60&C60","v":"GeothermalOptimistic"},2614.0135999999998,2523.8751999999999,2456.2714000000001,2388.6676000000002,2321.0637999999999,2253.46,2185.96,2118.46]
[null,"hydropower","Optimistic",{"$f":"B61&C61","v":"hydropowerOptimistic"},2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002]
[null,"Offshore wind","Optimistic",{"$f":"B62&C62","v":"Offshore windOptimistic"},3720,2250,1800,1720,1640,1560,1480,1400]
[null,"Onshore wind","Optimistic",{"$f":"B63&C63","v":"Onshore windOptimistic"},1658.54656,1415.2930645333333,1172.0395690666667,928.78607360000012,891.46877600000005,854.15147839999997,816.8341807999999,779.51688319999994]
[null,"PV","Optimistic",{"$f":"B64&C64","v":"PVOptimistic"},1028.5,832.7,709.5,608.29999999999995,497.2,419.1,358.6,305.8]
[null,"PV/wind combination","Optimistic",{"$f":"B65&C65","v":"PV/wind combinationOptimistic"},2687.0465599999998,2247.9930645333334,1881.5395690666667,1537.0860736,1388.668776,1273.2514784,1175.4341807999999,1085.3168831999999]
[null,"Geothermal/hydropower","Optimistic","Geothermal/hydropowerOptimistic",2501.3406,2456.2714000000001,2422.4695000000002,2388.6676000000002,2354.8657000000003,2321.0637999999999,2287.3137999999999,2253.5637999999999]
[null,"Geothermal","Reference","GeothermalReference",2614.0135999999998,2523.8751999999999,2478.806,2433.7368000000001,2388.6675999999998,2343.5983999999999,2298.5983999999999,2253.5983999999999]
[null,"hydropower","Reference","hydropowerReference",2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002]
[null,"Offshore wind","Reference","Offshore windReference",3720,2800,2350,2200,2050,1900,1750,1600]
[null,"Onshore wind","Reference","Onshore windReference",1658.54656,1525.8628352000001,1393.1791104000001,1260.4953856,1214.8853552,1169.2753248000001,1123.6652944000002,1078.0552640000001]
[null,"PV","Reference","PVReference",1041.75,862.35,759.75,680.65,603.6,546.54999999999995,500.3,455.9]
[null,"PV/wind combination","Reference","PV/wind combinationReference",2700.2965599999998,2388.2128352,2152.9291104000004,1941.1453855999998,1818.4853552,1715.8253248000001,1623.9652944000002,1533.9552640000002]
[null,"Geothermal/hydropower","Reference","Geothermal/hydropowerReference",2501.3406,2456.2714000000001,2433.7368000000001,2411.2022000000002,2388.6675999999998,2366.1329999999998,2343.6329999999998,2321.1329999999998]
[null,"Geothermal","Pessimistic","GeothermalPessimistic",2614.0135999999998,2576.6705485714283,2539.3274971428568,2501.9844457142854,2464.6413942857139,2427.2983428571424,2389.9552914285709,2352.6122399999999]
[null,"hydropower","Pessimistic","hydropowerPessimistic",2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002,2388.6676000000002]
[null,"Offshore wind","Pessimistic","Offshore windPessimistic",3720,3502.3260869565215,3284.652173913043,3066.9782608695646,2849.3043478260861,2631.6304347826076,2413.9565217391291,2196.2826086956502]
[null,"Onshore wind","Pessimistic","Onshore windPessimistic",1658.54656,1604.46352,1577.422,1550.38048,1532.3528000000001,1514.32512,1496.32512,1478.32512]
[null,"PV","Pessimistic","PVPessimistic",1055,892,810,753,710,674,642,606]
[null,"PV/wind combination","Pessimistic","PV/wind combinationPessimistic",2713.5465599999998,2496.4635200000002,2387.422,2303.3804799999998,2242.3528000000001,2188.32512,2138.32512,2084.32512]
[null,"Geothermal/hydropower","Pessimistic","Geothermal/hydropowerPessimistic",2501.3406,2482.6690742857145,2463.9975485714285,2445.3260228571426,2426.6544971428571,2407.9829714285715,2389.3114457142856,2370.6399200000001]
[]
[null,"Operating cost"]
[null,"Renewable energy source","OPEX (% of investment cost)"]
[null,"Geothermal",0.02]
[null,"hydropower",2.5000000000000001E-2]
[null,"Offshore wind",3.2000000000000001E-2]
[null,"Onshore wind",2.5000000000000001E-2]
[null,"PV",1.4999999999999999E-2]
[null,"PV/wind combination",0.02]
[null,"Geothermal/hydropower",2.2499999999999999E-2]

{"sheet":"2. Conversion >>>","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"H2 electrolysis","index":9,"n_rows":143,"n_cols":11,"rows_kept":143,"cut":false,"hidden":false,"merged":[[16,2,16,3],[15,2,15,3],[3,2,3,3],[6,2,6,3],[14,2,14,3],[5,2,5,3],[4,2,4,3],[13,2,13,3]]}
[null,"Cost of hydrogen electrolysis"]
[]
[null,"Control Panel"]
[null,"Technology of hydrogen electrolysis","Low-temperature"]
[null,"Investment cost (2016/17)","€/kWel"]
[null,"  - Low-temperature",{"$f":"$D$41","v":800}]
[null,"  - High-temperature",{"$f":"$D$42","v":1000}]
[]
[null,"Scenario: Reference"]
[null,null,"Low-temperature","High-temperature"]
[null,"Relative cost decline over 5 years",7.9000000000000001E-2,7.0300000000000001E-2]
[]
[null,"Underlying assumptions"]
[null,"Scenario",{"$f":"'Control Panel'!$C$4:$E$4","v":"Reference"}]
[null,"Origin ",{"$f":"'Control Panel'!$C$5:$E$5","v":"North Africa"}]
[null,"Renewable energy source",{"$f":"'Control Panel'!$C$6:$E$6","v":"PV"}]
[null,"Cost of capital (WACC)",{"$f":"'Control Panel'!$C$8:$E$8","v":0.06}]
[]
[null,"Results by scenario"]
[]
[null,{"$f":"\"Scenario: \"&$C$14","v":"Scenario: Reference"},null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kWel",{"$f":"IF($C$4=\"Low-temperature\",$D$45,$D$46)*D23","v":24},22.104000000000003,20.357784000000002,18.749519064000005,17.268307057944003,15.904110800366428,14.647686047137482,13.490518849413622]
[null,"Total investment cost","€/kWel",{"$f":"IF($C$4=\"Low-temperature\",$C$6,$C$7)","v":800},{"$f":"IF($C$4=\"Low-temperature\",IF($C$14=\"Optimistic\",D23*(1-$D$56),IF($C$14=\"Reference\",D23*(1-$E$56),D23*(1-$F$56))),IF($C$14=\"Optimistic\",D23*(1-$D$57),IF($C$14=\"Reference\",D23*(1-$E$57),D23*(1-$F$57))))","v":736.80000000000007},678.59280000000012,624.98396880000018,575.61023526480017,530.13702667888094,488.25620157124939,449.68396164712073]
[null,"Lifetime","years",{"$f":"IF($C$4=\"Low-temperature\",$D$49,$D$50)","v":25},25,25,25,25,25,25,25]
[null,"Expected full-load hours","hrs/year",{"$f":"IF($C$14=\"Optimistic\",$D$53,IF($C$14=\"Reference\",$E$53,$F$53))","v":2344},2344,2344,2344,2344,2344,2344,2344]
[null,"Investment cost per year","€/kWel",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$24)-1)*D$23","v":62.581374569819161},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$24)-1)*E$23","v":57.637445978803449},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$24)-1)*F$23","v":53.084087746477984},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$24)-1)*G$23","v":48.890444814506225},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$24)-1)*H$23","v":45.028099674160238},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$24)-1)*I$23","v":41.470879799901574},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$24)-1)*J$23","v":38.194680295709354},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$24)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$24)-1)*K$23","v":35.177300552348321}]
[null,"Electricity generation cost","ct/kWhel",{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(D$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":4.1432992191824392},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(E$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.4297807359366237},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(F$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.0217149813044002},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(G$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.70711457982868},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(H$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.4006675389474643},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(I$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.1737654794760379},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(J$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.9898177099658985},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($C$14,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(K$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.8132278512361641}]
[null,"Efficiency (electricity to hydrogen) ","%",{"$f":"IF($C$4=\"Low-temperature\",D$62,D$63)","v":0.65},0.67142857142857149,0.69285714285714295,0.71428571428571441,0.73571428571428588,0.75714285714285734,0.7785714285714288,0.8]
[null,"Electricity cost","ct/kWhH2",{"$f":"D27/D28","v":6.3743064910499063},{"$f":"E27/E28","v":5.108184074799226},{"$f":"F27/F28","v":4.3612381173465566},3.7899604117601511,3.2630432568217955,2.8710110106287288,2.5557291687635386,2.2665348140452051]
[null,"Cost of water supply (desalination)","ct/kWhH2",{"$f":"IF($C$14=\"Optimistic\",$D$97,IF($C$14=\"Reference\",$E$97,$F$97))","v":1.4464509470100398E-4},1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4]
[null,"Investment cost","ct/kWhH2",{"$f":"D26/D25*100/D28","v":4.1074674829232842},{"$f":"E26/E25*100/E28","v":3.6622442256519512},{"$f":"F26/F25*100/F28","v":3.2686096040370312},2.9200777619585621,2.6110598240425595,2.336726114039144,2.0928919597172984,1.8759225977148208]
[null,"Operating cost per year","ct/kWhH2",{"$f":"D22/D25*100/D28","v":1.5752165922814385},{"$f":"E22/E25*100/E28","v":1.4044731682521241},{"$f":"F22/F25*100/F28","v":1.2535140213222618},1.119851821228669,1.0013432304384506,0.89613606480266739,0.80262549965527707,0.719417600757979]
[null,"Result: Cost of conversion to hydrogen, excluding electricity cost","ct/kWhH2",{"$f":"SUM(D30:D32)","v":5.6828287202994234},{"$f":"SUM(E30:E32)","v":5.0668620389987762},4.5222682704539938,4.0400742282819317,3.6125476995757113,3.2330068239365124,2.8956621044672763,2.5954848435675006]
[null,"Result: Cost of conversion to hydrogen, including electricity cost","ct/kWhH2",{"$f":"SUM(D29:D32)","v":12.05713521134933},{"$f":"SUM(E29:E32)","v":10.175046113798002},8.8835063878005514,7.8300346400420828,6.8755909563975068,6.1040178345652416,5.451391273230815,4.8620196576127066]
[]
[null,"Data"]
[]
[null,"Investment cost, operating cost, cost decline and full-load hours"]
[]
[null,"Investment cost",null,"Today"]
[null,"Low-temperature","€/kW(el)",800]
[null,"High-temperature","€/kW(el)",1000]
[]
[null,"Operating cost"]
[null,"Low-temperature","% of Capex",0.03]
[null,"High-temperature","% of Capex",3.5000000000000003E-2]
[]
[null,"Lifetime"]
[null,"Low-temperature","year",25]
[null,"High-temperature","year",20]
[]
[null,"Expected full-load hours",null,"Optimistic","Reference","Pessimistic"]
[null,"Low-temperature","hrs/year",{"$f":"INDEX('1. LCOE renewables'!$E$37:$G$42,MATCH('H2 electrolysis'!$C$15&'H2 electrolysis'!$C$16,'1. LCOE renewables'!$D$37:$D$42,0),MATCH('H2 electrolysis'!D$52,'1. LCOE renewables'!$E$36:$G$36,0))","v":2500},{"$f":"INDEX('1. LCOE renewables'!$E$37:$G$42,MATCH('H2 electrolysis'!$C$15&'H2 electrolysis'!$C$16,'1. LCOE renewables'!$D$37:$D$42,0),MATCH('H2 electrolysis'!E$52,'1. LCOE renewables'!$E$36:$G$36,0))","v":2344},{"$f":"INDEX('1. LCOE renewables'!$E$37:$G$42,MATCH('H2 electrolysis'!$C$15&'H2 electrolysis'!$C$16,'1. LCOE renewables'!$D$37:$D$42,0),MATCH('H2 electrolysis'!F$52,'1. LCOE renewables'!$E$36:$G$36,0))","v":2100}]
[]
[null,"Relative cost decline (in five-year steps from today until 2050)",null,"Optimistic","Reference","Pessimistic"]
[null,"Low-temperature",null,0.17949999999999999,{"$f":"C11","v":7.9000000000000001E-2},4.0300000000000002E-2]
[null,"High-temperature",null,0.1227,{"$f":"D11","v":7.0300000000000001E-2},3.1300000000000001E-2]
[]
[null,"Efficiency (electricity to hydrogen) "]
[]
[null,null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Low-temperature","LHV",0.65,{"$f":"D62+(($K$62-$D$62)/COUNT($E$61:$K$61))","v":0.67142857142857149},0.69285714285714295,0.71428571428571441,0.73571428571428588,0.75714285714285734,0.7785714285714288,0.8]
[null,"High-temperature","LHV",0.8,{"$f":"D63+(($K$63-$D$63)/COUNT($E$61:$K$61))","v":0.81428571428571428},0.82857142857142851,0.84285714285714275,0.85714285714285698,0.87142857142857122,0.88571428571428545,0.9]
[]
[null,"Cost of water supply "]
[]
[null,"Assumptions"]
[null,"Capacity","kW(el)",100000]
[null,"Yearly electricity needed","kWh(el)H2",{"$f":"$D$68*$D$70","v":800000000}]
[null,"Expected full-load hours","hrs",8000]
[]
[]
[null,"Calculation"]
[null,"Amount of water",null,"Optimistic","Reference","Pessimistic"]
[null,null,null,2017,2017,2017]
[null,"Amount of desalinated water* (per input el)","m³/kWh(el)",1.366906474820144E-4,1.8974820143884892E-4,2.7338129496402879E-4]
[null,"Efficiency (el input/el output)",null,0.65]
[null,"Amount of desalinated water (per output el)","m³/kWh(el)H2",{"$f":"D76/D77","v":2.1029330381848368E-4},{"$f":"E76/D77","v":2.9192030990592138E-4},{"$f":"F76/D77","v":4.2058660763696736E-4}]
[null,"Amount of water needed","m³/day",{"$f":"IFERROR(D78*$D$69/365,NA())","v":460.91683028708752},{"$f":"IFERROR(E78*$D$69/365,NA())","v":639.82533678010168},{"$f":"IFERROR(F78*$D$69/365,NA())","v":921.83366057417504}]
[null,"* Amount of desalinated water (refering to the INPUT electricity for electrolysis, not the OUTPUT) "]
[]
[null,null,null,"Optimistic","Reference","Pessimistic"]
[null,"Cost",null,2017,2017,2017]
[null,"Investment cost (Capex)","€/m³day",1150,1150,1150]
[null,"Lifetime","years",25,25,25]
[null,"Investment cost per year","€/m³day, y",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$85)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$85)-1)*D$84","v":89.96072594411504},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$85)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$85)-1)*E$84","v":89.96072594411504},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$85)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$85)-1)*F$84","v":89.96072594411504}]
[null,"Operating cost","€/m³day, y",{"$f":"4%*D84","v":46},{"$f":"4%*E84","v":46},{"$f":"4%*F84","v":46}]
[null,"OPEX+CAPEX","€/m³day, y",{"$f":"SUM(D86:D87)","v":135.96072594411504},{"$f":"SUM(E86:E87)","v":135.96072594411504},{"$f":"SUM(F86:F87)","v":135.96072594411504}]
[null,"OPEX+CAPEX","EUR,y",{"$f":"IFERROR(D79*D88,NA())","v":62666.586845692887},{"$f":"IFERROR(E79*E88,NA())","v":86991.117266060508},{"$f":"IFERROR(F79*F88,NA())","v":125333.17369138577}]
[null,"OPEX+CAPEX","€/kWh(el)",{"$f":"D89/$D$69","v":7.8333233557116108E-5},{"$f":"E89/$D$69","v":1.0873889658257564E-4},{"$f":"F89/$D$69","v":1.5666646711423222E-4}]
[]
[null,"Electricity generation cost","€/kWh(el)",0.03,0.03,0.03]
[null,"Energy Consumption","kWh(el)/m³",4.0999999999999996,4.0999999999999996,4.0999999999999996]
[null,"Energy needed","kWh(el),y",{"$f":"IFERROR(D79*D93*365,\"\")","v":689762.03652462643},{"$f":"IFERROR(E79*E93*365,\"\")","v":957498.61649142206},{"$f":"IFERROR(F79*F93*365,\"\")","v":1379524.0730492529}]
[null,"Cost of energy","EUR",{"$f":"IFERROR(D94*D92,\"\")","v":20692.861095738794},{"$f":"IFERROR(E94*E92,\"\")","v":28724.958494742659},{"$f":"IFERROR(F94*F92,\"\")","v":41385.722191477587}]
[null,"Cost of energy per kWh output","ct/kWhel,H2",{"$f":"IFERROR(D95/$D$69,\"\")","v":2.5866076369673493E-5},{"$f":"IFERROR(E95/$D$69,\"\")","v":3.5906198118428325E-5},{"$f":"IFERROR(F95/$D$69,\"\")","v":5.1732152739346987E-5}]
[null,"Total cost of water supply","ct/kWhel,H2",{"$f":"IFERROR(D90+D96,\"\")","v":1.0419930992678961E-4},{"$f":"IFERROR(E90+E96,\"\")","v":1.4464509470100398E-4},{"$f":"IFERROR(F90+F96,\"\")","v":2.0839861985357921E-4}]
[]
[null,"Overview of final results for hydrogen"]
[]
[null,"Optimistic",null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW",{"$f":"IF($C$4=\"Low-temperature\",$D$45,$D$46)*D103","v":24},19.692,16.157285999999999,13.257053162999998,10.877412120241498,8.9249166446581505,7.3228941069420124,6.0084346147459211]
[null,"Total investment cost","€/kW",{"$f":"IF($C$4=\"Low-temperature\",$C$6,$C$7)","v":800},{"$f":"IF($C$4=\"Low-temperature\",D103*(1-$D$56),D103*(1-$D$57))","v":656.4},538.57619999999997,441.90177209999996,362.58040400804998,297.49722148860502,244.09647023140042,200.28115382486405]
[null,"Lifetime","years",{"$f":"IF($C$4=\"Low-temperature\",$D$49,$D$50)","v":25},25,25,25,25,25,25,25]
[null,"Expected full-load hours","hrs/year",{"$f":"$D$25","v":2344},2344,2344,2344,2344,2344,2344,2344]
[null,"Investment cost per year","€/kW,y",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$104)-1)*D$103","v":62.581374569819161},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$104)-1)*E$103","v":51.34801783453662},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$104)-1)*F$103","v":42.131048633237292},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$104)-1)*G$103","v":34.568525403571201},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$104)-1)*H$103","v":28.363475093630171},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$104)-1)*I$103","v":23.272231314323555},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$104)-1)*J$103","v":19.094865793402477},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$104)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$104)-1)*K$103","v":15.667337383486732}]
[null,"Electricity generation cost","ct/kWhel",{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(D$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.8353471872529505},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(E$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.1051955302144205},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(F$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.6457742628643346},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(G$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.2683925075410496},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(H$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.8540929718057042},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(I$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.5628527041105607},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(J$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.3372440460368575},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$101,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(K$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.1403492171725349}]
[null,"Efficiency (electricity to hydrogen) ","%",{"$f":"IF($C$4=\"Low-temperature\",D$62,D$63)","v":0.65},0.67142857142857149,0.69285714285714295,0.71428571428571441,0.73571428571428588,0.75714285714285734,0.7785714285714288,0.8]
[null,"Electricity cost","ct/kWhH2",{"$f":"D107/D108","v":5.9005341342353086},{"$f":"E107/E108","v":4.624759300319349},{"$f":"F107/F108","v":3.8186432659897607},3.1757495105574689,2.5201263694446459,2.0641450809007398,1.7175611600473395,1.4254365214656686]
[null,"Cost of water supply (desalination)","ct/kWhH2",{"$f":"$D$97","v":1.0419930992678961E-4},{"$f":"$D$97","v":1.0419930992678961E-4},1.0419930992678961E-4,1.0419930992678961E-4,1.0419930992678961E-4,1.0419930992678961E-4,1.0419930992678961E-4,1.0419930992678961E-4]
[null,"Investment cost","ct/kWhH2",{"$f":"D106/D105*100/D108","v":4.1074674829232842},{"$f":"E106/E105*100/E108","v":3.2626182270873239},2.5941851134078764,2.0646730189846276,1.6447225359969777,1.311301590574609,1.0463103966701419,0.83550220688389143]
[null,"Operating cost per year","ct/kWhH2",{"$f":"D102/D105*100/D108","v":1.5752165922814385},{"$f":"E102/E105*100/E108","v":1.2512163241594654},0.9948717673551245,0.79180351656143322,0.63075221877539411,0.50288505789657278,0.4012607535820058,0.32041566844848129]
[null,"Result: Cost of conversion to hydrogen","ct/kWhH2",{"$f":"SUM(D109:D112)","v":11.583322408749959},{"$f":"SUM(E109:E112)","v":9.1386980508760658},{"$f":"SUM(F109:F112)","v":7.4078043460626875},6.0323302454134566,4.7957053235269447,3.8784359286818484,3.1652365096094139,2.5814585961079679]
[]
[]
[null,"Reference",null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW",{"$f":"IF($C$4=\"Low-temperature\",$D$45,$D$46)*D118","v":24},22.104000000000003,20.357784000000002,18.749519064000005,17.268307057944003,15.904110800366428,14.647686047137482,13.490518849413622]
[null,"Total investment cost","€/kW",{"$f":"IF($C$4=\"Low-temperature\",$C$6,$C$7)","v":800},{"$f":"IF($C$4=\"Low-temperature\",D118*(1-$E$56),D118*(1-$E$57))","v":736.80000000000007},678.59280000000012,624.98396880000018,575.61023526480017,530.13702667888094,488.25620157124939,449.68396164712073]
[null,"Lifetime","years",{"$f":"IF($C$4=\"Low-temperature\",$D$49,$D$50)","v":25},25,25,25,25,25,25,25]
[null,"Expected full-load hours","hrs/year",{"$f":"$D$25","v":2344},2344,2344,2344,2344,2344,2344,2344]
[null,"Investment cost per year","€/kW,y",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$119)-1)*D$118","v":62.581374569819161},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$119)-1)*E$118","v":57.637445978803449},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$119)-1)*F$118","v":53.084087746477984},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$119)-1)*G$118","v":48.890444814506225},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$119)-1)*H$118","v":45.028099674160238},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$119)-1)*I$118","v":41.470879799901574},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$119)-1)*J$118","v":38.194680295709354},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$119)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$119)-1)*K$118","v":35.177300552348321}]
[null,"Electricity generation cost","ct/kWhel",{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(D$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":4.1432992191824392},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(E$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.4297807359366237},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(F$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.0217149813044002},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(G$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.70711457982868},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(H$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.4006675389474643},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(I$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.1737654794760379},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(J$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.9898177099658985},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$116,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(K$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":1.8132278512361641}]
[null,"Efficiency (electricity to hydrogen) ","%",{"$f":"IF($C$4=\"Low-temperature\",D$62,D$63)","v":0.65},0.67142857142857149,0.69285714285714295,0.71428571428571441,0.73571428571428588,0.75714285714285734,0.7785714285714288,0.8]
[null,"Electricity cost","ct/kWhH2",{"$f":"D122/D123","v":6.3743064910499063},{"$f":"E122/E123","v":5.108184074799226},4.3612381173465566,3.7899604117601511,3.2630432568217955,2.8710110106287288,2.5557291687635386,2.2665348140452051]
[null,"Cost of water supply (desalination)","ct/kWhH2",{"$f":"$E$97","v":1.4464509470100398E-4},{"$f":"$E$97","v":1.4464509470100398E-4},1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4,1.4464509470100398E-4]
[null,"Investment cost","ct/kWhH2",{"$f":"D121/D120/D123*100","v":4.1074674829232842},{"$f":"E121/E120/E123*100","v":3.6622442256519507},{"$f":"F121/F120/F123*100","v":3.2686096040370307},2.9200777619585625,2.6110598240425595,2.336726114039144,2.0928919597172984,1.8759225977148206]
[null,"Operating cost per year","ct/kWhH2",{"$f":"D117/D120/D123*100","v":1.5752165922814385},{"$f":"E117/E120/E123*100","v":1.4044731682521241},1.2535140213222618,1.119851821228669,1.0013432304384506,0.89613606480266739,0.80262549965527707,0.719417600757979]
[null,"Result: Cost of conversion to hydrogen","ct/kWhH2",{"$f":"SUM(D124:D127)","v":12.05713521134933},{"$f":"SUM(E124:E127)","v":10.175046113798002},8.8835063878005496,7.8300346400420837,6.8755909563975068,6.1040178345652416,5.451391273230815,4.8620196576127057]
[]
[]
[null,"Pessimistic",null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW",{"$f":"IF($C$4=\"Low-temperature\",$D$45,$D$46)*D133","v":24},23.032799999999998,22.104578159999999,21.213763660152001,20.358848984647871,19.538387370566564,18.750990359532729,17.995325448043559]
[null,"Total investment cost","€/kW",{"$f":"IF($C$4=\"Low-temperature\",$C$6,$C$7)","v":800},{"$f":"IF($C$4=\"Low-temperature\",D133*(1-$F$56),D133*(1-$F$57))","v":767.76},736.81927199999996,707.1254553384,678.62829948826243,651.27957901888544,625.03301198442432,599.84418160145196]
[null,"Lifetime","years",{"$f":"IF($C$4=\"Low-temperature\",$D$49,$D$50)","v":25},25,25,25,25,25,25,25]
[null,"Expected full-load hours","hrs/year",{"$f":"$D$25","v":2344},2344,2344,2344,2344,2344,2344,2344]
[null,"Investment cost per year","€/kW,y",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$134)-1)*D$133","v":62.581374569819161},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$134)-1)*E$133","v":60.059345174655448},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$134)-1)*F$133","v":57.638953564116832},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$134)-1)*G$133","v":55.316103735482926},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$134)-1)*H$133","v":53.086864754942958},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$134)-1)*I$133","v":50.947464105318758},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$134)-1)*J$133","v":48.894281301874408},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$134)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$134)-1)*K$133","v":46.923841765408866}]
[null,"Electricity generation cost","ct/kWhel",{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(D$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":4.6835327482832856},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(E$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.9599158402546841},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(F$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.5958877024734237},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(G$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.3428437530401087},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(H$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":3.1519509490816433},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(I$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.992133717860602},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(J$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.850073956775232},{"$f":"INDEX('1. LCOE renewables'!$D$14:$K$16,MATCH($B$131,'1. LCOE renewables'!$B$14:$B$16,0),MATCH(K$21,'1. LCOE renewables'!$D$12:$K$12,0))","v":2.6902567255541912}]
[null,"Efficiency (electricity to hydrogen) ","%",{"$f":"IF($C$4=\"Low-temperature\",D$62,D$63)","v":0.65},0.67142857142857149,0.69285714285714295,0.71428571428571441,0.73571428571428588,0.75714285714285734,0.7785714285714288,0.8]
[null,"Electricity cost","ct/kWhH2",{"$f":"D137/D138","v":7.2054349973589007},{"$f":"E137/E138","v":5.8977469961239972},5.1899410138791673,4.679981254256151,4.2842051735090285,3.9518747217026808,3.6606454490691043,3.3628209069427388]
[null,"Cost of water supply (desalination)","ct/kWhH2",{"$f":"$F$97","v":2.0839861985357921E-4},{"$f":"$F$97","v":2.0839861985357921E-4},2.0839861985357921E-4,2.0839861985357921E-4,2.0839861985357921E-4,2.0839861985357921E-4,2.0839861985357921E-4,2.0839861985357921E-4]
[null,"Investment cost","ct/kWhH2",{"$f":"D136/D135/D138*100","v":4.1074674829232842},{"$f":"E136/E135/E138*100","v":3.8161300579350459},3.549071768664172,3.303862851095396,3.078366192423545,2.8706955433159829,2.679180645592266,2.5023379781041419]
[null,"Operating cost per year","ct/kWhH2",{"$f":"D132/D135/D138*100","v":1.5752165922814385},{"$f":"E132/E135/E138*100","v":1.4634884903057148},1.3610714535026915,1.2670336657087371,1.1805555426996841,1.1009137065648618,1.027467612148363,0.95964832807399514]
[null,"Result: Cost of conversion to hydrogen","ct/kWhH2",{"$f":"SUM(D139:D142)","v":12.888327471183477},{"$f":"SUM(E139:E142)","v":11.17757394298461},10.100292634665884,9.2510861696801374,8.5433353072521108,7.9236923702033799,7.3675021054295868,6.8250156117407297]

{"sheet":"PtG-Methane","index":10,"n_rows":119,"n_cols":12,"rows_kept":119,"cut":false,"hidden":false,"merged":[[56,2,58,2],[12,2,12,3],[86,1,86,10],[3,2,3,3],[70,1,70,2],[9,2,9,3],[98,1,98,10],[6,2,6,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[61,1,63,1],[61,2,63,2],[64,1,66,1],[64,2,66,2],[49,1,49,2],[53,1,55,1],[53,2,55,2],[56,1,58,1]]}
[null,"Cost of producing synthetic methane "]
[]
[null,"Control Panel"]
[null,"Expected full-load hours per year",8000]
[]
[null,"Scenario: Reference"]
[null,"Relative cost decline over 5 years",6.5000000000000002E-2]
[]
[null,"Underlying assumptions - for information only"]
[null,"Scenario",{"$f":"'Control Panel'!$C$4:$E$4","v":"Reference"}]
[null,"Origin ",{"$f":"'Control Panel'!$C$5:$E$5","v":"North Africa"}]
[null,"Renewable energy source",{"$f":"'Control Panel'!$C$6:$E$6","v":"PV"}]
[null,"Method of CO2 extraction",{"$f":"'Control Panel'!$C$7:$E$7","v":"Direct Air Capture - TSA"}]
[null,"Cost of capital (WACC)",{"$f":"'Control Panel'!$C$8:$E$8","v":0.06}]
[]
[]
[null,"Results by scenario"]
[]
[null,{"$f":"\"Scenario: \"&$C$10","v":"Scenario: Reference"},null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kWMethane",{"$f":"$D$43*D$21","v":24},22.439999999999998,20.981400000000001,19.617608999999998,18.342464415000002,17.150204228025,16.035440953203377,14.993137291245159]
[null,"Investment cost","€/kWMethane",{"$f":"$D$37","v":800},{"$f":"IF($C$10=\"Optimistic\",D21*(1-$C$46),IF($C$10=\"Reference\",D21*(1-$D$46),D21*(1-$E$46)))","v":748},699.38,653.9203,611.41548050000006,571.67347426750007,534.51469844011262,499.77124304150533]
[null,"Lifetime","years",{"$f":"$D$40","v":30},30,30,30,30,30,30,30]
[null,"Investment cost per year","€/kWMethane",{"$f":"(((1+'Cost of methane'!$C$7)^D$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^D$22)-1)*D$21","v":58.119129192037754},{"$f":"(((1+'Cost of methane'!$C$7)^E$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^E$22)-1)*E$21","v":54.3413857945553},{"$f":"(((1+'Cost of methane'!$C$7)^F$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^F$22)-1)*F$21","v":50.809195717909205},{"$f":"(((1+'Cost of methane'!$C$7)^G$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^G$22)-1)*G$21","v":47.506597996245105},{"$f":"(((1+'Cost of methane'!$C$7)^H$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^H$22)-1)*H$21","v":44.418669126489178},{"$f":"(((1+'Cost of methane'!$C$7)^I$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^I$22)-1)*I$21","v":41.531455633267385},{"$f":"(((1+'Cost of methane'!$C$7)^J$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^J$22)-1)*J$21","v":38.831911017105007},{"$f":"(((1+'Cost of methane'!$C$7)^K$22)*'Cost of methane'!$C$7)/(((1+'Cost of methane'!$C$7)^K$22)-1)*K$21","v":36.307836800993186}]
[null,"Electricity cost of hydrogen electrolysis","€/kWhMethane",{"$f":"IF($C$10=\"Optimistic\",E$62,IF($C$10=\"Reference\",E$63,E$64))","v":7.9678831138123822},6.3852300934990325,5.4515476466831956,4.7374505147001882,4.0788040710272444,3.5887637632859106,3.194661460954423,2.8331685175565062]
[null,"Cost of conversion of hydrogen electrolysis","€/kWhMethane",{"$f":"IF($C$10=\"Optimistic\",E$65,IF($C$10=\"Reference\",E$66,E$67))","v":7.1035359003742791},6.3335775487484698,5.6528353380674918,5.0500927853524153,4.5156846244696389,4.0412585299206398,3.6195776305840952,3.2443560544593755]
[null,"Storage cost for hydrogen","ct/kWhMethane",{"$f":"INDEX($D$73:$I$73,MATCH($C$11&\" \"&$C$12,$D$71:$I$71,0))","v":0.53830923718604806},0.53830923718604806,0.53830923718604806,0.53830923718604806,0.53830923718604806,0.53830923718604806,0.53830923718604806,0.53830923718604806]
[null,"CO2 cost","ct/kWhMethane",{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",E$96,IF($C$10=\"Reference\",E$97,E$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":2.8651944712897692},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",F$96,IF($C$10=\"Reference\",F$97,F$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":2.8298753063408459},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",G$96,IF($C$10=\"Reference\",G$97,G$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":2.8096760514703911},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",H$96,IF($C$10=\"Reference\",H$97,H$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":2.0226739952497979},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",I$96,IF($C$10=\"Reference\",I$97,I$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":2.0075048667140423},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",J$96,IF($C$10=\"Reference\",J$97,J$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":1.9962732147612212},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",K$96,IF($C$10=\"Reference\",K$97,K$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":1.9871678001631852},{"$f":"IF($C$13='Auxiliary data'!$F$6,IF($C$10=\"Optimistic\",L$96,IF($C$10=\"Reference\",L$97,L$98)),IF($C$11='Auxiliary data'!$C$8,$D$93,$D$92))","v":1.9784266021490702}]
[null,"Investment cost","ct/kWhMethane",{"$f":"D23/$C$4*100","v":0.72648911490047186},0.67926732243194132,0.63511494647386502,0.59383247495306379,0.55523336408111479,0.51914319541584231,0.48539888771381262,{"$f":"K23/$C$4*100","v":0.45384796001241479}]
[null,"Operating cost","ct/kWhMethane",{"$f":"D20/$C$4*100","v":0.3},0.28049999999999997,0.26226749999999999,0.24522011249999998,0.22928080518750002,0.21437755285031251,0.20044301191504219,0.18741421614056447]
[null,"Result: Cost of conversion into methane","ct/kWhMethane",{"$f":"SUM(D26:D29)","v":4.4299928233762893},{"$f":"SUM(E26:E29)","v":4.327951865958835},4.2453677351303041,3.4000358198889096,3.3303282731687052,3.268103200213424,3.2113189369780883,3.157998015488098]
[]
[null,"Data"]
[]
[null,"Investment cost, operating cost und cost decline"]
[]
[null,"Investment cost",null,"Today"]
[null,"Methanisation","€/kWMethane",800]
[]
[null,"Lifetime"]
[null,"Methanisation","years",30]
[]
[null,"Operating cost"]
[null,"Methanisation","% of investment cost",0.03]
[]
[null,"Relative cost decline over 5 years","Optimistic","Reference","Pessimistic"]
[null,"Methanisation",0.1855,{"$f":"C7","v":6.5000000000000002E-2},1.8800000000000001E-2]
[]
[null,"Efficiency and conversion of the cost of hydrogen "]
[]
[null,"Efficiency - hydrogen to methane "]
[null,"H2tG efficiency",null,0.8]
[]
[null,"Calculated cost of hydrogen electrolysis ",null,null,"Heute",2020,2025,2030,2035,2040,2045,2050]
[null,"Electricity cost","ct/kWh(H2)","Optimistic",{"$f":"'H2 electrolysis'!D$109","v":5.9005341342353086},{"$f":"'H2 electrolysis'!E$109","v":4.624759300319349},{"$f":"'H2 electrolysis'!F$109","v":3.8186432659897607},{"$f":"'H2 electrolysis'!G$109","v":3.1757495105574689},{"$f":"'H2 electrolysis'!H$109","v":2.5201263694446459},{"$f":"'H2 electrolysis'!I$109","v":2.0641450809007398},{"$f":"'H2 electrolysis'!J$109","v":1.7175611600473395},{"$f":"'H2 electrolysis'!K$109","v":1.4254365214656686}]
[null,null,null,"Reference",{"$f":"'H2 electrolysis'!D$124","v":6.3743064910499063},{"$f":"'H2 electrolysis'!E$124","v":5.108184074799226},{"$f":"'H2 electrolysis'!F$124","v":4.3612381173465566},{"$f":"'H2 electrolysis'!G$124","v":3.7899604117601511},{"$f":"'H2 electrolysis'!H$124","v":3.2630432568217955},{"$f":"'H2 electrolysis'!I$124","v":2.8710110106287288},{"$f":"'H2 electrolysis'!J$124","v":2.5557291687635386},{"$f":"'H2 electrolysis'!K$124","v":2.2665348140452051}]
[null,null,null,"Pessimistic",{"$f":"'H2 electrolysis'!D$139","v":7.2054349973589007},{"$f":"'H2 electrolysis'!E$139","v":5.8977469961239972},{"$f":"'H2 electrolysis'!F$139","v":5.1899410138791673},{"$f":"'H2 electrolysis'!G$139","v":4.679981254256151},{"$f":"'H2 electrolysis'!H$139","v":4.2842051735090285},{"$f":"'H2 electrolysis'!I$139","v":3.9518747217026808},{"$f":"'H2 electrolysis'!J$139","v":3.6606454490691043},{"$f":"'H2 electrolysis'!K$139","v":3.3628209069427388}]
[null,"Cost of conversion into hydrogen ","ct/kWh(H2)","Optimistic",{"$f":"SUM('H2 electrolysis'!D$110:D$112)","v":5.6827882745146496},{"$f":"SUM('H2 electrolysis'!E$110:E$112)","v":4.5139387505567159},{"$f":"SUM('H2 electrolysis'!F$110:F$112)","v":3.5891610800729277},{"$f":"SUM('H2 electrolysis'!G$110:G$112)","v":2.8565807348559877},{"$f":"SUM('H2 electrolysis'!H$110:H$112)","v":2.2755789540822988},{"$f":"SUM('H2 electrolysis'!I$110:I$112)","v":1.8142908477811086},{"$f":"SUM('H2 electrolysis'!J$110:J$112)","v":1.4476753495620747},{"$f":"SUM('H2 electrolysis'!K$110:K$112)","v":1.1560220746422996}]
[null,null,null,"Reference",{"$f":"SUM('H2 electrolysis'!D$125:D$127)","v":5.6828287202994234},{"$f":"SUM('H2 electrolysis'!E$125:E$127)","v":5.0668620389987762},{"$f":"SUM('H2 electrolysis'!F$125:F$127)","v":4.5222682704539938},{"$f":"SUM('H2 electrolysis'!G$125:G$127)","v":4.0400742282819326},{"$f":"SUM('H2 electrolysis'!H$125:H$127)","v":3.6125476995757113},{"$f":"SUM('H2 electrolysis'!I$125:I$127)","v":3.2330068239365124},{"$f":"SUM('H2 electrolysis'!J$125:J$127)","v":2.8956621044672763},{"$f":"SUM('H2 electrolysis'!K$125:K$127)","v":2.5954848435675006}]
[null,null,null,"Pessimistic",{"$f":"SUM('H2 electrolysis'!D$140:D$142)","v":5.6828924738245759},{"$f":"SUM('H2 electrolysis'!E$140:E$142)","v":5.2798269468606147},{"$f":"SUM('H2 electrolysis'!F$140:F$142)","v":4.9103516207867175},{"$f":"SUM('H2 electrolysis'!G$140:G$142)","v":4.5711049154239873},{"$f":"SUM('H2 electrolysis'!H$140:H$142)","v":4.2591301337430831},{"$f":"SUM('H2 electrolysis'!I$140:I$142)","v":3.9718176485006982},{"$f":"SUM('H2 electrolysis'!J$140:J$142)","v":3.7068566563604826},{"$f":"SUM('H2 electrolysis'!K$140:K$142)","v":3.4621947047979909}]
[]
[null,"Methanisation"]
[null,"Electricity cost","ct/kWh(methane)","Optimistic",{"$f":"E54/$D$51","v":7.3756676677941355},{"$f":"F54/$D$51","v":5.7809491253991858},4.7733040824872006,3.9696868881968359,3.1501579618058071,2.5801813511259244,2.1469514500591744,1.7817956518320857]
[null,null,null,"Reference",7.9678831138123822,{"$f":"F55/$D$51","v":6.3852300934990325},5.4515476466831956,4.7374505147001882,4.0788040710272444,3.5887637632859106,3.194661460954423,2.8331685175565062]
[null,null,null,"Pessimistic",9.0067937466986248,7.3721837451549961,6.4874262673489591,5.849976567820188,5.355256466886285,4.9398434021283508,4.5758068113363803,4.2035261336784231]
[null,"Cost of conversion into methane","ct/kWh(methane)","Optimistic",{"$f":"E57/$D$51","v":7.103485343143312},5.6424234381958946,4.4864513500911594,3.5707259185699844,2.8444736926028735,2.2678635597263854,1.8095941869525933,1.4450275933028744]
[null,null,null,"Reference",7.1035359003742791,6.3335775487484698,5.6528353380674918,5.0500927853524153,4.5156846244696389,4.0412585299206398,3.6195776305840952,3.2443560544593755]
[null,null,null,"Pessimistic",7.1036155922807191,6.5997836835757679,6.1379395259833966,5.7138811442799842,5.3239126671788535,4.9647720606258723,4.6335708204506032,4.3277433809974886]
[]
[null,"Cost of hydrogen storage "]
[]
[null,"Storage cost for H2 from hydrogen electrolysis ",null,"North Africa PV","North Africa PV/wind combination","Middle East PV","Middle East PV/wind combination","Iceland Geothermal/hydropower","North and Baltic Seas offshore wind"]
[null,"H2 storage","ct/kWh(H2)",0.43064738974883848,0.28270752442316777,0.42333795739100816,0.29260571407439639,0,0.34262964177329791]
[null,"H2 storage","ct/kWh(methane)",{"$f":"D72/$D$51","v":0.53830923718604806},0.35338440552895967,0.52917244673876018,0.36575714259299547,0,0.42828705221662239]
[]
[null,"Cost of CO2"]
[]
[null,"Amound of CO2 needed","t(CO2)/kWh(methane)",1.9799999999999999E-4]
[]
[null,"CO2 cost - capture from cement industry ",null,"Today"]
[null,"Cost of purchasing CO2","€/t (CO2)",32.6]
[" ","Cost of purchasing CO2 - Iceland","€/t (CO2)",{"$f":"D80*50%","v":16.3}]
[]
[null,"CO2 cost - Direct Air Capture*",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,{"$f":"$C$11&\"-\"&$C$12","v":"North Africa-PV"},"€/t CO2","Optimistic",{"$f":"INDEX($E$102:$L$119,MATCH($B84&\"-\"&$D84,$B$102:$B$119,0),MATCH(E$83,$E$101:$L$101,0))","v":143.93691139884163},142.111532254785,140.96297908549096,101.0584471037468,100.02269826357984,99.294597593759505,98.730575948124027,98.23833887556944]
[null,{"$f":"$C$11&\"-\"&$C$12","v":"North Africa-PV"},"€/t CO2","Reference",144.70679147928126,142.92299526973969,141.90283088234301,102.15525228534332,101.3891346825274,100.82187953339502,100.36201010925178,99.920535462074255]
[null,"North Africa-PV","€/t CO2","Pessimistic",146.05737530311384,144.24833303159511,143.33826268641391,103.74457521964335,103.26734320936541,102.86780013099316,102.51265072799562,102.11310764962337]
[null,"* Heat is released in other conversion steps (efficiency losses) and can be used here without further cost \n"]
[]
[null,"Assumed data and conversions in ct/kWh(methane)"]
[]
[null,"Capture from cement industry",null,"Today"]
[null,"Cost of purchasing CO2","ct/kWh(methane)",{"$f":"$D$77*D80*100","v":0.64548000000000005}]
[null,"Cost of purchasing CO2 - Iceland","ct/kWh(methane)",{"$f":"$D$77*D81*100","v":0.32274000000000003}]
[]
[null,"Direct Air Capture - TSA*",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,{"$f":"$C$11&\"-\"&$C$12","v":"North Africa-PV"},"ct/kWh(methane)","Optimistic",{"$f":"E84*100*$D$77","v":2.8499508456970641},2.8138083386447428,2.7910669858927206,2.0009572526541866,1.9804494256188807,1.9660330323564379,1.9548654037728554,1.9451191097362748]
[null,{"$f":"$C$11&\"-\"&$C$12","v":"North Africa-PV"},"ct/kWh(methane)","Reference",2.8651944712897692,2.8298753063408459,2.8096760514703911,2.0226739952497979,2.0075048667140423,1.9962732147612212,1.9871678001631852,1.9784266021490702]
[null,"North Africa-PV","ct/kWh(methane)","Pessimistic",2.891936031001654,2.8561169940255828,2.8380976011909951,2.0541425893489382,2.0446933955454352,2.0367824425936645,2.029750484414313,2.0218395314625428]
[null,"* Heat is released in other conversion steps (efficiency losses) and can be used here without further cost "]
[]
[null,"CO2 cost - Direct Air Capture",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"North Africa-PV-Optimistic","€/t CO2","Optimistic",143.93691139884163,142.111532254785,140.96297908549096,101.0584471037468,100.02269826357984,99.294597593759505,98.730575948124027,98.23833887556944]
[null,"North Africa-PV-Reference","€/t CO2","Reference",144.70679147928126,142.92299526973969,141.90283088234301,102.15525228534332,101.3891346825274,100.82187953339502,100.36201010925178,99.920535462074255]
[null,"North Africa-PV-Pessimistic","€/t CO2","Pessimistic",146.05737530311384,144.24833303159511,143.33826268641391,103.74457521964335,103.26734320936541,102.86780013099316,102.51265072799562,102.11310764962337]
[null,"Middle East-PV-Optimistic","€/t CO2","Optimistic",143.5681280151569,141.81295576125629,140.70857771385815,100.84033243938568,99.844420093071292,99.144323295167126,98.601994789748389,98.128689912292046]
[null,"Middle East-PV-Reference","€/t CO2","Reference",144.29925385083894,142.58563978724652,141.60561301509168,101.88897871990126,101.15300344899939,100.60806653524273,100.16629033434445,99.742185181482128]
[null,"Middle East-PV-Pessimistic","€/t CO2","Pessimistic",145.52515567220132,143.79834259484255,142.9296390835332,103.36470661103945,102.90916696486505,102.52778493550973,102.1887786871939,101.80739665783858]
[null,"North Africa-PV/wind combination-Optimistic","€/t CO2","Optimistic",148.03019943013547,145.79466730981062,143.92879317788893,103.21385902552946,102.45816150934417,101.870490351524,101.37243325149853,100.91358230175825]
[null,"North Africa-PV/wind combination-Reference","€/t CO2","Reference",150.43098091340792,148.57227136638778,147.17096757900035,106.94854759673602,106.21800847718286,105.60658544086741,105.05948508950028,104.52340297583265]
[null,"North Africa-PV/wind combination-Pessimistic","€/t CO2","Pessimistic",154.23094804766643,152.64036069528862,151.84140347322261,112.26454595233236,111.81739054142157,111.42152477279076,111.0551701850768,110.65950723034575]
[null,"Middle East-PV/wind combination-Optimistic","€/t CO2","Optimistic",150.17634154889578,147.59013772342192,145.43157745315958,104.44152854634075,103.56729024330291,102.88743537445208,102.31125167050106,101.78042410119366]
[null,"Middle East-PV/wind combination-Reference","€/t CO2","Reference",150.93746258488375,149.02021699077957,147.57478216387113,107.31263892434794,106.55909305133648,105.92841456561557,105.36408446903157,104.81111960577195]
[null,"Middle East-PV/wind combination-Pessimistic","€/t CO2","Pessimistic",152.06981711020686,150.65211968743534,149.94000564168084,110.4300807216829,110.03152915978417,109.67869227904801,109.35215884217254,108.99950273034702]
[null,"Iceland-geothermal/hydropower-Optimistic","€/t CO2","Optimistic",141.30239035474989,141.17709581543977,141.0831249109572,102.02807641379344,101.93410550931087,101.84013460482828,101.74630798483686,101.65248136484546]
[null,"Iceland-geothermal/hydropower-Reference","€/t CO2","Reference",141.30239035474989,141.17709581543977,141.11444854578474,102.09072368344849,102.02807641379344,101.96542914413838,101.90287806414413,101.84032698414985]
[null,"Iceland-geothermal/hydropower-Pessimistic","€/t CO2","Pessimistic",141.30239035474989,141.25048261703571,141.19857487932151,102.18558954892615,102.13368181121196,102.08177407349777,102.02986633578357,101.97795859806938]
[null,"North and Baltic Seas-offshore wind-Optimistic","€/t CO2","Optimistic",161.396463430453,152.19002729967633,148.9258393746897,109.0708584720789,108.22366942672568,107.41764011870926,106.64787647800006,105.91006636057206]
[null,"North and Baltic Seas-offshore wind-Reference","€/t CO2","Reference",163.72625543089441,157.38821912861826,153.84220152615887,113.45487567721064,112.07534168552002,110.73696743116616,109.43485884411953,108.1647037803541]
[null,"North and Baltic Seas-offshore wind-Pessimistic","€/t CO2","Pessimistic",167.38735714587384,165.67353706770231,163.51382583927173,122.44605539621872,120.38607681042336,118.36725796196474,116.38470478081335,114.43410512294318]

{"sheet":"PtL","index":11,"n_rows":120,"n_cols":12,"rows_kept":120,"cut":false,"hidden":false,"merged":[[4,2,4,3],[7,2,7,3],[13,2,13,3],[3,2,3,3],[10,2,10,3],[14,2,14,3],[11,2,11,3],[12,2,12,3],[54,1,56,1],[54,2,56,2],[88,1,88,10],[99,1,99,10],[71,1,71,2],[49,1,49,2],[57,1,59,1],[57,2,59,2],[65,1,67,1],[65,2,67,2],[62,1,64,1],[62,2,64,2]]}
[null,"Cost of producing synthetic liquid fuels "]
[]
[null,"Control Panel"]
[null,"Expected full-load hours per year",8000]
[null,"Investment cost (2016/17), €/kW(PtL)",850]
[]
[null,"Scenario: Reference"]
[null,"Relative cost decline over 5 years",7.2999999999999995E-2]
[]
[null,"Underlying assumptions - for information only"]
[null,"Scenario",{"$f":"'Control Panel'!$C$4:$E$4","v":"Reference"}]
[null,"Origin ",{"$f":"'Control Panel'!$C$5:$E$5","v":"North Africa"}]
[null,"Renewable energy source",{"$f":"'Control Panel'!$C$6:$E$6","v":"PV"}]
[null,"Method of CO2 extraction",{"$f":"'Control Panel'!$C$7:$E$7","v":"Direct Air Capture - TSA"}]
[null,"Cost of capital (WACC)",{"$f":"'Control Panel'!$C$8:$E$8","v":0.06}]
[]
[null,"Results by scenario"]
[]
[null,{"$f":"\"Scenario: \"&$C$11","v":"Scenario: Reference"},null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"Operating cost","€/kW(PtL)",{"$f":"$D$43*D21","v":25.5},{"$f":"$D$43*E21","v":23.638500000000001},21.912889499999999,20.313248566500004,18.830381421145503,17.455763577401882,16.181492836251547,15.000243859205185]
[null,"Investment cost","€/kW(PtL)",{"$f":"$C$5","v":850},{"$f":"IF($C$11=\"Optimistic\",D21*(1-$C$46),IF($C$11=\"Reference\",D21*(1-$D$46),D21*(1-$E$46)))","v":787.95},730.42965000000004,677.10828555000012,627.67938070485013,581.8587859133961,539.38309454171826,500.00812864017286]
[null,"Lifetime","years",{"$f":"$D$40","v":30},30,30,30,30,30,30,30]
[null,"Investment cost per year","€/kW(PtL),y",{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^D$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^D$22)-1)*D$21","v":61.751574766540116},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^E$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^E$22)-1)*E$21","v":57.243709808582693},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^F$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^F$22)-1)*F$21","v":53.064918992556152},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^G$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^G$22)-1)*G$21","v":49.191179906099563},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^H$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^H$22)-1)*H$21","v":45.600223772954294},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^I$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^I$22)-1)*I$21","v":42.27140743752863},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^J$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^J$22)-1)*J$21","v":39.185594694589049},{"$f":"(((1+'Cost of synthetic liquid fuel'!$C$7)^K$22)*'Cost of synthetic liquid fuel'!$C$7)/(((1+'Cost of synthetic liquid fuel'!$C$7)^K$22)-1)*K$21","v":36.325046281884049}]
[null,"Electricity cost of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"IF($C$11=\"Optimistic\",E63,IF($C$11=\"Reference\",E$64,E$65))","v":7.9778554331037626},6.3932216205246881,5.4583706099456277,4.743379739374407,4.0839089572237741,3.5932553324514753,3.1986597856865311,2.8367144105697184]
[null,"Cost of conversion of hydrogen electrolysis","ct/kWh(PtL)",{"$f":"IF($C$11=\"Optimistic\",E$66,IF($C$11=\"Reference\",E$67,E$68))","v":7.112426433416049},6.3415044292850764,5.6599102258498046,5.05641330197989,4.5213362948381866,4.0463164254524555,3.6241077652907085,3.2484165751783487]
[null,"Storage cost for hydrogen","ct/kWh(PtL)",{"$f":"INDEX($D$74:$I$74,MATCH($C$12&\" \"&$C$13,$D$72:$I$72,0))","v":0.53898296589341488},0.53898296589341488,0.53898296589341488,0.53898296589341488,0.53898296589341488,0.53898296589341488,0.53898296589341488,0.53898296589341488]
[null,"CO2 cost","ct/kWh(PtL)",{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",E$97,IF($C$11=\"Reference\",E$98,E$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":3.6730890023294576},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",F$97,IF($C$11=\"Reference\",F$98,F$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":3.6083308292223504},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",G$97,IF($C$11=\"Reference\",G$98,G$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":3.5712952185156097},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",H$97,IF($C$11=\"Reference\",H$98,H$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":2.6619533724452489},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",I$97,IF($C$11=\"Reference\",I$98,I$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":2.6341405673287346},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",J$97,IF($C$11=\"Reference\",J$98,J$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":2.6135471795039829},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",K$97,IF($C$11=\"Reference\",K$98,K$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":2.596852277016783},{"$f":"IF($C$14='Auxiliary data'!$F$6,IF($C$11=\"Optimistic\",L$97,IF($C$11=\"Reference\",L$98,L$99)),IF($C$12='Auxiliary data'!$C$8,$D$94,$D$93))","v":2.5808251706290708}]
[null,"Investment cost","ct/kWh(PtL)",{"$f":"D23/$C$4*100","v":0.77189468458175148},0.7155463726072836,0.66331148740695189,0.61488974882624459,0.5700027971619287,0.5283925929691079,0.48981993368236315,0.45406307852355066]
[null,"Operating cost","ct/kWh(PtL)",{"$f":"D20/$C$4*100","v":0.31874999999999998},0.29548124999999997,0.27391111874999996,0.25391560708125005,0.23537976776431879,0.21819704471752352,0.20226866045314432,0.18750304824006481]
[null,"Result: Cost of conversion into synthetic liquid fuel","ct/kWh(PtL)",{"$f":"SUM(D26:D29)","v":5.3027166528046239},{"$f":"SUM(E26:E29)","v":5.1583414177230491},5.0475007905659766,4.0697416942461588,3.9785060981483968,3.899119783084029,3.8279238370457054,3.7613742632861014]
[]
[null,"Data"]
[]
[null,"Investment cost, operating cost und cost decline"]
[]
[null,"Investment cost"]
[null,"Fischer-Tropsch & methanol synthesis","€/kW(PtL)",{"$f":"$C$5","v":850}]
[]
[null,"Lifetime"]
[null,"Fischer-Tropsch & methanol synthesis","yeare",30]
[]
[null,"Operating cost"]
[null,"Fischer-Tropsch & methanol synthesis","% of investment cost",0.03]
[]
[null,"Relative cost decline over 5 years","Optimistic","Reference","Pessimistic"]
[null,"Fischer-Tropsch & methanol synthesis",0.13830000000000001,{"$f":"C8","v":7.2999999999999995E-2},8.6999999999999994E-3]
[]
[null,"Efficiency and conversion of the cost of hydrogen "]
[]
[null,"Efficiency - hydrogen to synthetic liquid fuel"]
[]
[null,"methanol route","H2tP efficiency",0.79900000000000004]
[]
[null,"Calculated cost of hydrogen electrolysis ",null,null,"Heute",2020,2025,2030,2035,2040,2045,2050]
[null,"Electricity cost","ct/kWh(H2)","Optimistic",{"$f":"'H2 electrolysis'!D$109","v":5.9005341342353086},{"$f":"'H2 electrolysis'!E$109","v":4.624759300319349},{"$f":"'H2 electrolysis'!F$109","v":3.8186432659897607},{"$f":"'H2 electrolysis'!G$109","v":3.1757495105574689},{"$f":"'H2 electrolysis'!H$109","v":2.5201263694446459},{"$f":"'H2 electrolysis'!I$109","v":2.0641450809007398},{"$f":"'H2 electrolysis'!J$109","v":1.7175611600473395},{"$f":"'H2 electrolysis'!K$109","v":1.4254365214656686}]
[null,null,null,"Reference",{"$f":"'H2 electrolysis'!D$124","v":6.3743064910499063},{"$f":"'H2 electrolysis'!E$124","v":5.108184074799226},{"$f":"'H2 electrolysis'!F$124","v":4.3612381173465566},{"$f":"'H2 electrolysis'!G$124","v":3.7899604117601511},{"$f":"'H2 electrolysis'!H$124","v":3.2630432568217955},{"$f":"'H2 electrolysis'!I$124","v":2.8710110106287288},{"$f":"'H2 electrolysis'!J$124","v":2.5557291687635386},{"$f":"'H2 electrolysis'!K$124","v":2.2665348140452051}]
[null,null,null,"Pessimistic",{"$f":"'H2 electrolysis'!D$139","v":7.2054349973589007},{"$f":"'H2 electrolysis'!E$139","v":5.8977469961239972},{"$f":"'H2 electrolysis'!F$139","v":5.1899410138791673},{"$f":"'H2 electrolysis'!G$139","v":4.679981254256151},{"$f":"'H2 electrolysis'!H$139","v":4.2842051735090285},{"$f":"'H2 electrolysis'!I$139","v":3.9518747217026808},{"$f":"'H2 electrolysis'!J$139","v":3.6606454490691043},{"$f":"'H2 electrolysis'!K$139","v":3.3628209069427388}]
[null,"Cost of conversion into hydrogen ","ct/kWh(H2)","Optimistic",{"$f":"SUM('H2 electrolysis'!D$110:D$112)","v":5.6827882745146496},{"$f":"SUM('H2 electrolysis'!E$110:E$112)","v":4.5139387505567159},{"$f":"SUM('H2 electrolysis'!F$110:F$112)","v":3.5891610800729277},{"$f":"SUM('H2 electrolysis'!G$110:G$112)","v":2.8565807348559877},{"$f":"SUM('H2 electrolysis'!H$110:H$112)","v":2.2755789540822988},{"$f":"SUM('H2 electrolysis'!I$110:I$112)","v":1.8142908477811086},{"$f":"SUM('H2 electrolysis'!J$110:J$112)","v":1.4476753495620747},{"$f":"SUM('H2 electrolysis'!K$110:K$112)","v":1.1560220746422996}]
[null,null,null,"Reference",{"$f":"SUM('H2 electrolysis'!D$125:D$127)","v":5.6828287202994234},{"$f":"SUM('H2 electrolysis'!E$125:E$127)","v":5.0668620389987762},{"$f":"SUM('H2 electrolysis'!F$125:F$127)","v":4.5222682704539938},{"$f":"SUM('H2 electrolysis'!G$125:G$127)","v":4.0400742282819326},{"$f":"SUM('H2 electrolysis'!H$125:H$127)","v":3.6125476995757113},{"$f":"SUM('H2 electrolysis'!I$125:I$127)","v":3.2330068239365124},{"$f":"SUM('H2 electrolysis'!J$125:J$127)","v":2.8956621044672763},{"$f":"SUM('H2 electrolysis'!K$125:K$127)","v":2.5954848435675006}]
[null,null,null,"Pessimistic",{"$f":"SUM('H2 electrolysis'!D$140:D$142)","v":5.6828924738245759},{"$f":"SUM('H2 electrolysis'!E$140:E$142)","v":5.2798269468606147},{"$f":"SUM('H2 electrolysis'!F$140:F$142)","v":4.9103516207867175},{"$f":"SUM('H2 electrolysis'!G$140:G$142)","v":4.5711049154239873},{"$f":"SUM('H2 electrolysis'!H$140:H$142)","v":4.2591301337430831},{"$f":"SUM('H2 electrolysis'!I$140:I$142)","v":3.9718176485006982},{"$f":"SUM('H2 electrolysis'!J$140:J$142)","v":3.7068566563604826},{"$f":"SUM('H2 electrolysis'!K$140:K$142)","v":3.4621947047979909}]
[]
[null,"Methanol route & Fischer-Tropsch"]
[null,"Electricity cost","ct/kWh(PtL)","Optimistic",{"$f":"E55/$D$52","v":7.3848987912832396},5.7881843558439909,4.779278180212466,3.9746552072058434,3.1541005875402326,2.5834106143939168,2.1496384981819014,1.7840256839370068]
[null,null,null,"Reference",7.9778554331037626,6.3932216205246881,5.4583706099456277,4.743379739374407,4.0839089572237741,3.5932553324514753,3.1986597856865311,2.8367144105697184]
[null,null,null,"Pessimistic",9.0180663296106385,7.3814105082903589,6.4955456994733005,5.8572981905583861,5.3619589155306988,4.9460259345465341,4.5815337284970017,4.2087871175753921]
[null,"Cost of conversion into liquid fuel","ct/kWh(PtL)","Optimistic",7.1123758129094483,{"$f":"F58/$D$52","v":5.6494852948144123},4.4920664331325755,3.5751949122102471,2.8480337347713376,2.2707019371478205,1.8118590107159882,1.4468361384759694]
[null,null,null,"Reference",7.112426433416049,6.3415044292850764,5.6599102258498046,5.05641330197989,4.5213362948381866,4.0463164254524555,3.6241077652907085,3.2484165751783487]
[null,null,null,"Pessimistic",7.112506225062047,6.608043738248579,6.1456215529245526,5.7210324348235133,5.330575887037651,4.9709857928669559,4.6393700329918426,4.3331598307859709]
[]
[null,"Cost of hydrogen storage "]
[]
[null,"Storage cost for H2 from hydrogen electrolysis ",null,"North Africa PV","North Africa PV/wind combination","Middle East PV","Middle East PV/wind combination","Iceland Geothermal/hydropower","North and Baltic Seas offshore wind"]
[null,"H2 storage","ct/kWh(H2)",0.43064738974883848,0.28270752442316777,0.42333795739100816,0.29260571407439639,0,0.34262964177329791]
[null,"H2 storage","ct/kWh(PtL)",{"$f":"D73/$D$52","v":0.53898296589341488},0.35382668889007229,0.52983474016396515,0.36621491123203553,0,0.4288230810679573]
[]
[null,"Cost of CO2"]
[]
[null,"Amound of CO2 needed (DME)","kg(CO2)/kg(PtL)",2.0329999999999999]
[null,null,"t(CO2)/kWh(PtL)",2.5098765432098762E-4]
[]
[null,"CO2 cost - capture from cement industry ",null,"Today"]
[null,"Cost of purchasing CO2","€/t (CO2)",32.6]
[null,"Cost of purchasing CO2 - Iceland","€/t (CO2)",{"$f":"D82*50%","v":16.3}]
[]
[null,"CO2 cost - Direct Air Capture*",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,{"$f":"$C$12&\"-\"&$C$13","v":"North Africa-PV"},"€/t CO2","Optimistic",{"$f":"INDEX($E$103:$L$120,MATCH($B86&\"-\"&$D86,$B$103:$B$120,0),MATCH(E$85,$E$102:$L$102,0))","v":145.23182886023633},142.59154831258303,140.93024819271125,104.47268549067708,102.97454877543561,101.9214031637312,101.10558614057987,100.39360037492054]
[null,{"$f":"$C$12&\"-\"&$C$13","v":"North Africa-PV"},"€/t CO2","Reference",146.34540540515795,143.76527160207104,142.28967668458654,106.0591358426292,104.95100145284187,104.13050739784686,103.46533912363967,102.82677758040076]
[null,"North Africa-PV","€/t CO2","Pessimistic",148.29892843605865,145.6822780076119,144.36592625833194,108.35797794402747,107.66769592916114,107.08978540508703,106.57608716146557,105.99817663739144]
[null,"* Heat is released in other conversion steps (efficiency losses) and can be used here without further cost \n"]
[null,"Assumed data and conversions in ct/kWh(PtL)"]
[]
[null,"Capture from cement industry",null,"Today"]
[null,"Cost of purchasing CO2","ct/kWh(PtL)",{"$f":"D82*$D$79*100","v":0.8182197530864197}]
[null,"Cost of purchasing CO2 - Iceland","ct/kWh(PtL)",{"$f":"D83*$D$79*100","v":0.40910987654320985}]
[]
[null,"Direct Air Capture - TSA*",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,{"$f":"$C$12&\"-\"&$C$13","v":"North Africa-PV"},"ct/kWh(PtL)","Optimistic",{"$f":"E86*$D$79*100","v":3.6451396058377834},3.5788718236972992,3.5371752416763198,2.6221354271919317,2.5845340451908712,2.5581013905168581,2.5376253904172699,2.519755426693993]
[null,{"$f":"$C$12&\"-\"&$C$13","v":"North Africa-PV"},"ct/kWh(PtL)","Reference",3.6730890023294576,3.6083308292223504,3.5712952185156097,2.6619533724452489,2.6341405673287346,2.6135471795039829,2.596852277016783,2.5808251706290708]
[null,"North Africa-PV","ct/kWh(PtL)","Pessimistic",3.7221200186482366,3.6564453233268512,3.6234065195455405,2.7196514711136768,2.7023262447405503,2.6878214040560731,2.6749282123365368,2.6604233716520587]
[null,"* Heat is released in other conversion steps (efficiency losses) and can be used here without further cost "]
[]
[null,"CO2 cost - Direct Air Capture",null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"North Africa-PV-Optimistic","€/t CO2","Optimistic",145.23182886023633,142.59154831258303,140.93024819271125,104.47268549067708,102.97454877543561,101.9214031637312,101.10558614057987,100.39360037492054]
[null,"North Africa-PV-Reference","€/t CO2","Reference",146.34540540515795,143.76527160207104,142.28967668458654,106.0591358426292,104.95100145284187,104.13050739784686,103.46533912363967,102.82677758040076]
[null,"North Africa-PV-Pessimistic","€/t CO2","Pessimistic",148.29892843605865,145.6822780076119,144.36592625833194,108.35797794402747,107.66769592916114,107.08978540508703,106.57608716146557,105.99817663739144]
[null,"Middle East-PV-Optimistic","€/t CO2","Optimistic",144.69841003740666,142.15967874158613,140.56227478017098,104.1571982082976,102.71668213595001,101.70404212469575,100.91960267935798,100.23500098160861]
[null,"Middle East-PV-Reference","€/t CO2","Reference",145.75593133544669,143.27731099346482,141.85977226945516,105.67399014975764,104.6094544900603,103.82124216837654,103.18224444922012,102.56880663882995]
[null,"Middle East-PV-Pessimistic","€/t CO2","Pessimistic",147.52911075563162,145.03139898302337,143.77488140416523,107.80852513515396,107.14961957550882,106.59797771161989,106.10762938816305,105.55598752427412]
[null,"North Africa-PV/wind combination-Optimistic","€/t CO2","Optimistic",151.15247761978637,147.9189400886022,145.22008643350117,107.59033487754127,106.4972723987733,105.64724804549769,104.92684402581799,104.2631489020865]
[null,"North Africa-PV/wind combination-Reference","€/t CO2","Reference",154.62503655094827,151.93654595615132,149.90966012082305,112.9922951323222,111.93562247725426,111.05124272829795,110.25990114864194,109.48449666280125]
[null,"North Africa-PV/wind combination-Pessimistic","€/t CO2","Pessimistic",160.12141758442937,157.82074659259717,156.66511203925165,120.68150703952406,120.03472867731384,119.46213711911568,118.9322313761723,118.35993317379345]
[null,"Middle East-PV/wind combination-Optimistic","€/t CO2","Optimistic",154.25671889870753,150.51595979400426,147.39375654594622,109.36607114871477,108.10154788896359,107.11818638223296,106.28477781044667,105.51697364769845]
[null,"Middle East-PV/wind combination-Reference","€/t CO2","Reference",155.35762611147587,152.58446730571796,150.49374907393974,113.51892723118945,112.42897695058356,111.51674556945156,110.7004823940354,109.90065821682059]
[null,"Middle East-PV/wind combination-Pessimistic","€/t CO2","Pessimistic",156.99549604988962,154.94489799195225,153.91487589005735,118.02808411662039,117.45160775030257,116.94125440495205,116.46894711232859,115.95885523629528]
[null,"Iceland-geothermal/hydropower-Optimistic","€/t CO2","Optimistic",141.42118235003221,141.23995274853007,141.10403054740348,105.87518502842313,105.73926282729651,105.60334062616994,105.4676271222538,105.33191361833768]
[null,"Iceland-geothermal/hydropower-Reference","€/t CO2","Reference",141.42118235003221,141.23995274853007,141.14933794777903,105.96579982917417,105.87518502842313,105.78457022767205,105.69409455839464,105.60361888911723]
[null,"Iceland-geothermal/hydropower-Pessimistic","€/t CO2","Pessimistic",141.42118235003221,141.34610151512419,141.27102068021617,106.10301652745437,106.02793569254635,105.95285485763833,105.87777402273031,105.80269318782226]
[null,"North and Baltic Seas-offshore wind-Optimistic","€/t CO2","Optimistic",170.48582376310276,157.16937150251511,152.44795682530233,116.06206621987172,114.83666777927155,113.67080395874778,112.55739583557914,111.49020620144222]
[null,"North and Baltic Seas-offshore wind-Reference","€/t CO2","Reference",173.85570147802702,164.68818468366325,159.55912350867737,122.4032339630087,120.40783658217048,118.47197382140867,116.58856675800193,114.75137818362695]
[null,"North and Baltic Seas-offshore wind-Pessimistic","€/t CO2","Pessimistic",179.15122360147933,176.67230527412411,173.54843724728704,135.40833319943113,132.42872131640567,129.50864405345661,126.64102248786267,123.81961941130045]

{"sheet":"3. Transport cost","index":12,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,1,5,1],[13,1,14,1],[13,2,13,9]]}
[null,"Transport cost - tanker"]
[]
[null,"PtL"]
[]
[null,"Origin","Cost for PtL"]
[null,null,"ct/kWh(PtL)"]
[null,"North and Baltic Seas",0]
[null,"Iceland",1.4269040298507462E-2]
[null,"Middle East",6.6787776119402981E-2]
[null,"North Africa",2.1928146268656714E-2]
[]
[null,"PtG-methane"]
[]
[null,"Land","Cost for PtG (ct/kWh(Methane))"]
[null,null,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,"North and Baltic Seas",0,0,0,0,0,0,0,0]
[null,"Iceland",0.91380217596707625,0.91380217596707625,0.90770510845156305,0.89855950717829347,0.89855950717829347,0.8680741696007277,0.8680741696007277,0.8375888320231617]
[null,"Middle East",1.1914857862398185,1.1914857862398185,1.1853887187243053,1.1762431174510357,1.1762431174510357,1.1457577798734699,1.1457577798734699,1.1152724422959039]
[null,"North Africa",0.95483023677176471,0.95483023677176471,0.94873316925625151,0.93958756798298193,0.93958756798298193,0.90910223040541616,0.90910223040541616,0.87861689282785038]

{"sheet":"4. Taxes & levies","index":13,"n_rows":65,"n_cols":24,"rows_kept":65,"cut":false,"hidden":false,"merged":[[21,13,23,13],[39,13,41,13],[42,13,44,13],[27,13,29,13],[45,1,47,1],[42,1,44,1],[24,1,26,1],[27,1,29,1],[21,1,23,1],[39,1,41,1],[51,1,53,1],[54,1,56,1],[57,1,59,1],[45,13,47,13],[24,13,26,13]]}
[null,"Taxes, levies, distribution, grid tariffs, procurement cost of fossil fuels "]
[]
[null,"Control Panel - assumptions about taxes and levies"]
[null,"Fossil and synthetic methane "]
[null,null,null,"Fossil","PtG-methane"]
[null,"Value added tax ","%",0,0]
[null,"Concession fee","ct/kWh",0,0]
[null,"Natural gas tax","ct/kWh",0,0]
[null,"Fossil and synthetic liquid fuels "]
[null,null,null,"Fossil","PtL"]
[null,"Value added tax ","%",0,0]
[null,"Mineral oil tax","ct/kWh",0,0]
[]
[null,"PtG-methane"]
[]
[null,null,"Unit",2017]
[null,"Distribution","ct/kWh",0.43000000000000016]
[null,"Grid tariff","ct/kWh",1.59]
[]
[null,"Fossil natural gas",null,null,null,null,null,null,null,null,null,null,null,"Synthetic methane"]
[null,null,null,null,2017,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Purchase prices","Optimistic","ct/kWh",1.348190406267457,1.4176155072191843,1.5525362574383836,1.6958202332612946,1.8335287253484012,1.9726310883694538,2.1117334513905064,2.2508358144115661,null,"Purchase prices (including transport, excluding taxes, grid tariffs) ","Optimistic","ct/kWh",10.3185576026627,9.4360319166242679,8.7110580959415369,8.0957026717215612,7.5807663469031024,7.1095544149568912,6.7294872045557881,6.3685623052651898]
[null,null,"Reference","ct/kWh",1.348190406267457,1.6421842751411821,1.9525782654439352,2.2671538685485446,2.4574749221886742,2.6484929112957776,2.8395109004028782,3.0305288895099842,null,null,"Reference","ct/kWh",10.318608159893692,9.6747258149784656,9.1386934582898931,8.6561618142870635,8.2315774725902671,7.81877246427476,7.4732480271400057,7.4103533801290329]
[null,null,"Pessimistic","ct/kWh",1.348190406267457,1.86675304306318,2.352620273449487,2.8384875038357942,3.0814211190289473,3.3243547342221014,3.5672883494152501,3.8102219646084023,null,null,"Pessimistic","ct/kWh",10.318687851800133,9.8212903004863019,9.3681535847112745,8.9552902415103315,8.5890027403463272,8.2247128478207987,7.9192246329145402,7.608047354392415]
[null,"Taxes/levies","Optimistic","ct/kWh",{"$f":"$D$6*SUM($D$7:$D$8,E22,$D$17:$D$18)+SUM($D$7:$D$8)","v":0},{"$f":"$D$6*SUM($D$7:$D$8,F22,$D$17:$D$18)+SUM($D$7:$D$8)","v":0},{"$f":"$D$6*SUM($D$7:$D$8,G22,$D$17:$D$18)+SUM($D$7:$D$8)","v":0},{"$f":"$D$6*SUM($D$7:$D$8,H22,$D$17:$D$18)+SUM($D$7:$D$8)","v":0},0,0,0,0,null,"Taxes/levies","Optimistic","ct/kWh",{"$f":"$E$6*SUM($E$7:$E$8,Q22,$D$17:$D$18)+SUM($E$7:$E$8)","v":0},{"$f":"$E$6*SUM($E$7:$E$8,R22,$D$17:$D$18)+SUM($E$7:$E$8)","v":0},0,0,0,0,0,0]
[null,null,"Reference","ct/kWh",0,0,0,0,0,0,0,0,null,null,"Reference","ct/kWh",{"$f":"$E$6*SUM($E$7:$E$8,Q23,$D$17:$D$18)+SUM($E$7:$E$8)","v":0},{"$f":"$E$6*SUM($E$7:$E$8,R23,$D$17:$D$18)+SUM($E$7:$E$8)","v":0},0,0,0,0,0,0]
[null,null,"Pessimistic","ct/kWh",0,{"$f":"$D$6*SUM($D$7:$D$8,F24,$D$17:$D$18)+SUM($D$7:$D$8)","v":0},0,0,0,0,{"$f":"$D$6*SUM($D$7:$D$8,K24,$D$17:$D$18)+SUM($D$7:$D$8)","v":0},0,null,null,"Pessimistic","ct/kWh",{"$f":"$E$6*SUM($E$7:$E$8,Q24,$D$17:$D$18)+SUM($E$7:$E$8)","v":0},{"$f":"$E$6*SUM($E$7:$E$8,R24,$D$17:$D$18)+SUM($E$7:$E$8)","v":0},0,0,0,0,0,0]
[null,"Total cost of fossil natural gas","Optimistic","ct/kWh",{"$f":"SUM(E22,E25,$D$17:$D$18)","v":3.3681904062674572},{"$f":"SUM(F22,F25,$D$17:$D$18)","v":3.4376155072191845},{"$f":"SUM(G22,G25,$D$17:$D$18)","v":3.5725362574383839},{"$f":"SUM(H22,H25,$D$17:$D$18)","v":3.7158202332612946},{"$f":"SUM(I22,I25,$D$17:$D$18)","v":3.8535287253484016},3.9926310883694542,4.1317334513905069,4.2708358144115666,null,"Total cost of synthetic methane","Optimistic","ct/kWh",{"$f":"SUM(Q22,Q25,$D$17:$D$18)","v":12.3385576026627},11.456031916624267,10.731058095941536,10.115702671721561,9.6007663469031019,9.1295544149568908,8.7494872045557877,8.3885623052651894]
[null,null,"Reference","ct/kWh",3.3681904062674572,3.6621842751411826,3.9725782654439357,4.2871538685485451,4.4774749221886747,4.668492911295778,4.8595109004028787,5.0505288895099847,null,null,"Reference","ct/kWh",12.338608159893692,11.694725814978465,11.158693458289893,10.676161814287063,10.251577472590267,9.8387724642747596,9.4932480271400053,9.4303533801290325]
[null,null,"Pessimistic","ct/kWh",3.3681904062674572,{"$f":"SUM(F24,F27,$D$17:$D$18)","v":3.8867530430631803},4.3726202734494874,4.8584875038357946,5.1014211190289478,5.3443547342221018,{"$f":"SUM(K24,K27,$D$17:$D$18)","v":5.5872883494152505},5.8302219646084019,null,null,"Pessimistic","ct/kWh",12.338687851800133,11.841290300486301,11.388153584711274,10.975290241510331,10.609002740346327,10.244712847820798,9.9392246329145397,9.6280473543924145]
[]
[]
[null,"PtL"]
[]
[null,null,"Unit",2017]
[null,"Distribution","ct/kWh",1]
[]
[null,"Fossil fuels (premium petrol)",null,null,null,null,null,null,null,null,null,null,null,"Synthetic liquid fuels"]
[null,null,null,null,2017,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Purchase prices","Optimistic","ct/kWh",3.8650000000000002,4.1731480603912381,4.3002847180384576,4.4196247133026434,4.5441624834888543,4.6674008099445601,4.7906391364002587,4.9138774628559645,null,"Purchase prices","Optimistic","ct/kWh",9.762270261363895,8.918455923539387,8.2239900221756308,7.6315021052829515,7.122429371281223,6.6818967125918336,6.298035769738493,5.9610976636699462]
[null,null,"Reference","ct/kWh",3.8649999999999998,4.6561751233887216,5.4248169229055607,6.1895603912308825,6.5495269639500187,6.9088438148039009,7.2681606656577795,7.6274775165116635,null,null,"Reference","ct/kWh",9.7623208818704974,9.192472416540646,8.7162266186885393,8.2804151107376693,7.880746242841278,7.5134625751710526,7.1753261380202309,6.8633654809252]
[null,null,"Pessimistic","ct/kWh",3.8649999999999998,5.1392021863862052,6.5493491277726639,7.9594960691591217,8.554891444411183,9.1502868196632416,9.7456821949153003,10.341077570167363,null,null,"Pessimistic","ct/kWh",9.7624006735164954,9.395471443484249,9.0539095693427303,8.7353145835598376,8.437570463522988,8.1588051905624042,7.8973569947451372,7.6517460315656018]
[null,"Taxes/levies","Optimistic","ct/kWh",{"$f":"SUM($D$36,$D$12,E40)*$D$11+$D$12","v":0},0,0,0,0,0,0,0,null,"Taxes/levies","Optimistic","ct/kWh",{"$f":"SUM($D$36,$E$12,Q40)*$E$11+$E$12","v":0},{"$f":"SUM($D$36,$E$12,R40)*$E$11+$E$12","v":0},0,0,0,0,0,0]
[null,null,"Reference","ct/kWh",{"$f":"SUM($D$36,$D$12,E41)*$D$11+$D$12","v":0},{"$f":"SUM($D$36,$D$12,F41)*$D$11+$D$12","v":0},0,0,0,0,0,0,null,null,"Reference","ct/kWh",{"$f":"SUM($D$36,$E$12,Q41)*$E$11+$E$12","v":0},{"$f":"SUM($D$36,$E$12,R41)*$E$11+$E$12","v":0},0,0,0,0,0,0]
[null,null,"Pessimistic","ct/kWh",{"$f":"SUM($D$36,$D$12,E42)*$D$11+$D$12","v":0},{"$f":"SUM($D$36,$D$12,F42)*$D$11+$D$12","v":0},0,0,0,0,0,0,null,null,"Pessimistic","ct/kWh",{"$f":"SUM($D$36,$E$12,Q42)*$E$11+$E$12","v":0},{"$f":"SUM($D$36,$E$12,R42)*$E$11+$E$12","v":0},{"$f":"SUM($D$36,$E$12,S42)*$E$11+$E$12","v":0},0,0,0,0,0]
[null,"Total cost of fossil liquid fuel (premium petrol)","Optimistic","ct/kWh",{"$f":"SUM($D$12,$D$36,E40,SUM($D$12,$D$36,E40)*$D$11)","v":4.8650000000000002},5.1731480603912381,5.3002847180384576,5.4196247133026434,5.5441624834888543,5.6674008099445601,5.7906391364002587,5.9138774628559645,null,"Total cost of synthetic liquid fuels","Optimistic","ct/kWh",{"$f":"SUM($D$36,Q40,Q43)","v":10.762270261363895},{"$f":"SUM($D$36,R40,R43)","v":9.918455923539387},9.2239900221756308,8.6315021052829515,8.122429371281223,7.6818967125918336,7.298035769738493,6.9610976636699462]
[null,null,"Reference","ct/kWh",{"$f":"SUM($D$12,$D$36,E41,SUM($D$12,$D$36,E41)*$D$11)","v":4.8650000000000002},5.6561751233887216,6.4248169229055607,7.1895603912308825,7.5495269639500187,7.9088438148039009,8.2681606656577795,8.6274775165116644,null,null,"Reference","ct/kWh",{"$f":"SUM($D$36,Q41,Q44)","v":10.762320881870497},{"$f":"SUM($D$36,R41,R44)","v":10.192472416540646},9.7162266186885393,9.2804151107376693,8.880746242841278,8.5134625751710526,8.1753261380202318,7.8633654809252]
[null,null,"Pessimistic","ct/kWh",4.8650000000000002,6.1392021863862052,7.5493491277726639,8.9594960691591226,9.554891444411183,10.150286819663242,10.7456821949153,11.341077570167363,null,null,"Pessimistic","ct/kWh",{"$f":"SUM($D$36,Q42,Q45)","v":10.762400673516495},10.395471443484249,10.05390956934273,9.7353145835598376,9.437570463522988,9.1588051905624042,8.8973569947451381,8.651746031565601]
[]
[null,"Fossil fuels (Diesel)"]
[null,null,null,null,2017,2020,2025,2030,2035,2040,2045,2050]
[null,"Purchase prices","Optimistic","ct/kWh",3.718,4.0144280694785568,4.1367292578698542,4.2515303192908744,4.3713314653587432,4.489882590264898,4.6084337151710599,4.7269848400772219]
[null,null,"Reference","ct/kWh",3.718,4.4790838573762652,5.2184914151003561,5.9541489093393078,6.3004246447519172,6.6460753695836692,6.9917260944154247,7.337376819247182]
[null,null,"Pessimistic","ct/kWh",3.718,4.9437396452739746,6.3002535723308579,7.6567674993877404,8.2295178241450913,8.8022681489024404,9.3750184736597895,9.9477687984171421]
[null,"Taxes/levies","Optimistic","ct/kWh",{"$f":"SUM($D$36,$D$12,E52)*$D$11+$D$12","v":0},0,0,0,0,0,0,0]
[null,null,"Reference","ct/kWh",{"$f":"SUM($D$36,$D$12,E53)*$D$11+$D$12","v":0},0,0,0,0,0,0,0]
[null,null,"Pessimistic","ct/kWh",{"$f":"SUM($D$36,$D$12,E54)*$D$11+$D$12","v":0},0,0,0,0,0,0,0]
[null,"Total cost of fossil liquid fuel (Diesel)","Optimistic","ct/kWh",{"$f":"SUM($D$12,$D$36,E52,SUM($D$12,$D$36,E52)*$D$11)","v":4.718},5.0144280694785568,5.1367292578698542,5.2515303192908744,5.3713314653587432,5.489882590264898,5.6084337151710599,5.7269848400772219]
[null,null,"Reference","ct/kWh",4.718,5.4790838573762652,6.2184914151003561,6.9541489093393078,7.3004246447519172,7.6460753695836692,7.9917260944154247,8.3373768192471829]
[null,null,"Pessimistic","ct/kWh",4.718,5.9437396452739746,7.3002535723308579,8.6567674993877404,9.2295178241450913,9.8022681489024404,10.375018473659789,10.947768798417142]
[]
[]
[null,"Conversion"]
[null,"ct/kWh","ct/Liter"]
[null,1,10]

{"sheet":"Auxiliary data","index":14,"n_rows":35,"n_cols":50,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,"Auxiliary data for drop down menus and figure 3 (to be updated with a macro) "]
[]
[null,"List of names"]
[]
[null,"Scenarios","Origin of synthetic fuels","Renewable energy sources","Transport","CO2 technology","Fossil fuels","Grid connection cost"]
[null,"Optimistic","North Africa","Offshore wind","No transport cost","Direct Air Capture - TSA","Premium petrol","None"]
[null,"Reference","Middle East","Geothermal/hydropower","Tanker transport","CO2 capture cement industry ","Diesel","Included"]
[null,"Pessimistic","Iceland","PV"]
[null,null,"North and Baltic Seas","PV/wind combination"]
[]
[null,"Macro - inputs"]
[]
[null,"Combination","Country","EE","Combination",{"$f":"INDEX($C$14:$C$19,MATCH($E$14,$B$14:$B$19,0))","v":"Iceland"}]
[null,1,"North Africa","PV",6,{"$f":"INDEX($D$14:$D$19,MATCH($E$14,$B$14:$B$19,0))","v":"Geothermal/hydropower"}]
[null,{"$f":"B14+1","v":2},"Middle East","PV"]
[null,{"$f":"B15+1","v":3},"North Africa","PV/wind combination"]
[null,{"$f":"B16+1","v":4},"Middle East","PV/wind combination"]
[null,{"$f":"B17+1","v":5},"North and Baltic Seas","Offshore wind"]
[null,{"$f":"B18+1","v":6},"Iceland","Geothermal/hydropower"]
[]
[null,"Data table PtL"]
[]
[null,null,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,null,"2016/17North Africa-PV","2020North Africa-PV","2025North Africa-PV","2030North Africa-PV","2035North Africa-PV","2040North Africa-PV","2045North Africa-PV","2050North Africa-PV","2016/17Middle East-PV","2020Middle East-PV","2025Middle East-PV","2030Middle East-PV","2035Middle East-PV","2040Middle East-PV","2045Middle East-PV","2050Middle East-PV","2016/17North Africa-PV/wind combination","2020North Africa-PV/wind combination","2025North Africa-PV/wind combination","2030North Africa-PV/wind combination","2035North Africa-PV/wind combination","2040North Africa-PV/wind combination","2045North Africa-PV/wind combination","2050North Africa-PV/wind combination","2016/17Middle East-PV/wind combination","2020Middle East-PV/wind combination","2025Middle East-PV/wind combination","2030Middle East-PV/wind combination","2035Middle East-PV/wind combination","2040Middle East-PV/wind combination","2045Middle East-PV/wind combination","2050Middle East-PV/wind combination","2016/17North and Baltic Seas-Offshore wind","2020North and Baltic Seas-Offshore wind","2025North and Baltic Seas-Offshore wind","2030North and Baltic Seas-Offshore wind","2035North and Baltic Seas-Offshore wind","2040North and Baltic Seas-Offshore wind","2045North and Baltic Seas-Offshore wind","2050North and Baltic Seas-Offshore wind","2016/17Iceland-Geothermal/hydropower","2020Iceland-Geothermal/hydropower","2025Iceland-Geothermal/hydropower","2030Iceland-Geothermal/hydropower","2035Iceland-Geothermal/hydropower","2040Iceland-Geothermal/hydropower","2045Iceland-Geothermal/hydropower","2050Iceland-Geothermal/hydropower"]
[null,"Optimistic",19.793970006774298,16.51726111122187,14.179263972920952,11.430729759814115,9.7489022628341448,8.4912848964779375,7.5065323475503227,6.6962759774632232,19.252432639534447,16.097240946757235,13.845189398106854,11.164993193102752,9.5447813162828421,8.3328448985197934,7.3836162674385548,6.6024707905947313,19.68618783105201,16.651259439984276,14.20862180791163,11.213987976308101,10.018500259796671,9.0736244260691219,8.2947905076973694,7.626595136709776,21.596749639843594,18.209684093738264,15.483607759551184,12.237803270469605,10.919768037536311,9.8792930409092552,9.0209801372156004,8.2826755980938493,30.798490145102818,21.926881104404707,18.230180697463094,15.725151761951768,14.315957905775024,13.085062803667965,12.002683470970769,11.044593595085196,12.094236902226974,11.245873925145011,10.547996544338163,9.0713080973209532,8.5588238838761335,8.1148797457436537,7.7276125614895532,7.3872682140202475]
[null,"Reference ",20.414926665593097,17.914995613801473,16.187709772630065,13.891462881869113,12.605679496479016,11.560619687256619,10.6726195342916,9.8684333953028229,19.842134113043755,17.437428529703954,15.775197671800264,13.53194909932771,12.294258589783203,11.28800272345849,10.432795978076969,9.6582621802665631,21.622461712174417,19.272695271676984,17.434860211616254,14.9479288363727,13.832337819146755,12.878792184791156,12.035841349874396,11.258404573935803,22.210642154871625,19.78938225746365,17.895992877011103,15.360634168138889,14.211907382642663,13.23018344217339,12.362402082129778,11.562072708334481,32.677511215474155,26.46819601081965,22.772759844679815,19.995947289069253,18.261340889278316,16.669279123179507,15.203495113876949,13.849922615335835,12.094287522733577,11.519890418146272,11.041370300665436,9.722495422404398,9.3205522348792798,8.9509942475803292,8.610586982829,8.2963554981334617]
[null,"Pessimistic",21.504248370064747,19.287966757853749,17.89723490207167,15.921319001467545,15.008954847883423,14.209764242654899,13.491680111019216,12.789214505089479,20.830900146353766,18.71184489838933,17.381075048384904,15.451919452804868,14.578220455933517,13.81274301321915,13.12485994073795,12.452044288030601,24.687203909037727,22.669487725856275,21.379160509033678,19.42379076987848,18.536045757474273,17.737755783885529,17.006712223068213,16.298484153182141,23.123962566903302,21.285868161410736,20.099329797767023,18.227206760055569,17.405025084460675,16.66494953122189,15.986963716864894,15.331269211867799,35.630258856907595,33.172975823291431,30.531319649100034,27.207182433644864,24.940239150901533,22.830783138047806,20.862414291998242,19.020863738372135,12.094367314379575,11.725553648083526,11.382107337678205,10.180838864950069,9.8812103086494147,9.6005605994250267,9.3372279673439618,9.0897325679006222]
[]
[null,"Data table PtG-methane"]
[]
[null,null,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050,"2016/17",2020,2025,2030,2035,2040,2045,2050]
[null,null,"2016/17North Africa-PV","2020North Africa-PV","2025North Africa-PV","2030North Africa-PV","2035North Africa-PV","2040North Africa-PV","2045North Africa-PV","2050North Africa-PV","2016/17Middle East-PV","2020Middle East-PV","2025Middle East-PV","2030Middle East-PV","2035Middle East-PV","2040Middle East-PV","2045Middle East-PV","2050Middle East-PV","2016/17North Africa-PV/wind combination","2020North Africa-PV/wind combination","2025North Africa-PV/wind combination","2030North Africa-PV/wind combination","2035North Africa-PV/wind combination","2040North Africa-PV/wind combination","2045North Africa-PV/wind combination","2050North Africa-PV/wind combination","2016/17Middle East-PV/wind combination","2020Middle East-PV/wind combination","2025Middle East-PV/wind combination","2030Middle East-PV/wind combination","2035Middle East-PV/wind combination","2040Middle East-PV/wind combination","2045Middle East-PV/wind combination","2050Middle East-PV/wind combination","2016/17North and Baltic Seas-Offshore wind","2020North and Baltic Seas-Offshore wind","2025North and Baltic Seas-Offshore wind","2030North and Baltic Seas-Offshore wind","2035North and Baltic Seas-Offshore wind","2040North and Baltic Seas-Offshore wind","2045North and Baltic Seas-Offshore wind","2050North and Baltic Seas-Offshore wind","2016/17Iceland-Geothermal/hydropower","2020Iceland-Geothermal/hydropower","2025Iceland-Geothermal/hydropower","2030Iceland-Geothermal/hydropower","2035Iceland-Geothermal/hydropower","2040Iceland-Geothermal/hydropower","2045Iceland-Geothermal/hydropower","2050Iceland-Geothermal/hydropower"]
[null,"Optimistic",19.848732445492796,16.56639576028407,14.218848225251779,11.573927844165667,9.9047492530609418,8.6294571899257235,7.6585322644738181,6.8329820812267332,19.505793501838543,16.343666644426161,14.081230224421132,11.503965215333594,9.8956695882007182,8.6655404793731794,7.7297380370043456,6.9329507686827521,19.673716877306017,16.639608847369523,14.199357425285651,11.321982804718225,10.133926930906512,9.1686742576182194,8.4023249072794943,7.7181086716648188,21.738420859018035,18.358387267727529,15.639868526556961,12.516165103274432,11.207665864461999,10.148450704439947,9.3040075401558955,8.5509543778890063,29.619214774015763,20.87045042162956,17.206814587493398,14.81342518250665,13.413436086854359,12.196600787202492,11.131557252710754,10.192885381438787,12.168604931686772,11.283598413769974,10.556763969178487,9.1681185847146711,8.6513216359874576,8.1782490801324919,7.7963241026555572,7.4335414362891301]
[null,"Reference ",20.456242074334718,17.914047806632595,16.145329268001781,13.925890897959562,12.628908592490287,11.548510656936694,10.661378452893569,10.114139480331829,20.082724839152259,17.6344819368359,15.930076470167071,13.763060883256014,12.513615249252631,11.471605433865985,10.616927863905458,10.099018296623854,21.568057893561019,19.177073469477879,17.304216763891553,14.902147295643605,13.774559060370944,12.786287830531483,11.945584296234525,11.426618317863905,22.339019332283932,19.877594215611133,17.949978949653502,15.50019645493734,14.339892520669625,13.323795117481808,12.458575666668681,11.917023565722349,31.457542904069015,25.285555771392765,21.59881514030236,18.919086496846056,17.183937930426076,15.600398354280802,14.150066257543461,13.098251577329638,12.168655488917739,11.522292312124172,10.985019539496431,9.7298181432193438,9.303993385583377,8.8899479613286996,8.5431850128100599,8.4790518544152]
[null,"Pessimistic",21.521973958839286,19.328415016254507,17.938761727458633,16.065573821693057,15.15320612761111,14.322368966065628,13.602548256568262,12.868822885879675,21.050078787415284,18.952271332259205,17.621824273440946,15.794864967102434,14.920757081194798,14.123292042679338,13.433368953873851,12.728957575935125,24.566428574124647,22.567591480788355,21.276388604043287,19.423444186544785,18.535169853270261,17.705171675705376,16.972592153393911,16.233047662009202,23.23256158565118,21.410276287131516,20.221303245832331,18.450399881806611,17.626806999693144,16.8542422967558,16.173998814576841,15.486214406248678,34.346344496124757,31.910518198774206,29.298168144025475,26.111850541920628,23.872646089561606,21.790317041195216,19.848558596961251,18.033185059271322,12.168735180824182,11.791415591757518,11.433614936476426,10.324548842067458,10.017150757247451,9.6984848664159831,9.4278564075599878,9.1428110814295671]