{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["TOOL2","User_manual","EEM1","EEM2","EEM3","EEM4","EEM5","EEM6","EEM7","EEM8","EEM9","EEM10","Summary","Sheet1"],"not_rendered":{"charts":90,"images":3,"macros":1,"external_links":0,"defined_names":9,"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":"TOOL2","index":0,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,2,7,13],[9,2,12,13],[27,2,27,13]]}
[]
[]
[]
[]
[]
[]
[null,null,"Integration of non-energy benefits into energy audit practices to accelerate the uptake of recommended measures"]
[]
[]
[null,null,"TOOL2 is a new holistic tool on evaluating energy related investments.\nThe TOOL2 is based on the EN standard 17463:2021 “Valuation of Energy Related Investments (VALERI)” with additional new calculation approaches for analysing the monetary effects of NEBs on energy efficiency measure implementation. "]
[]
[]
[]
[]
[]
[]
[null,null,"The tool is available in multiple languages."]
[null,null,"Choose your language:",null,"English"]
[]
[]
[null,null,"For more information"]
[null,null,"Contacts","ekodoma@ekodoma.lv"]
[null,null,"WWW","https://www.e-sieben.at/en/projects/22003_knownnebs.php"]
[]
[]
[]
[]
[null,null,"The KNOWnNEBs project has received funding from the European Union’s LIFE21-CET-AUDITS programme under grant agreement no. 101076494. The sole responsibility for the content of this document lies with the authors. It does not necessarily reflect the opinion of the European Union. Neither the CINEA nor the European Commission is responsible for any use that may be made of the information contained herein."]
[]
[null,null,null,null,null,null,null,2025]

{"sheet":"User_manual","index":1,"n_rows":70,"n_cols":4,"rows_kept":70,"cut":false,"hidden":false,"merged":[[10,1,10,3],[12,1,12,3],[8,1,8,3],[5,1,5,3],[6,1,6,3],[9,1,9,3],[1,1,1,3],[4,1,4,3],[7,1,7,3],[3,1,3,3],[2,1,2,3]]}
[]
[null,{"$f":"Sheet1!O3","v":"General comments on the tool"}]
[null,{"$f":"Sheet1!O4","v":"The tool has been developed during the KNOWnNEBs project. The tool includes a new approach of including Non Energy Benefits in valuation of energy efficiency measures."}]
[null,{"$f":"Sheet1!O5","v":"The tool is developed according to Standard EN 17463:2021 \"Valuation of Energy Related Investments (VALERI)\". As a result of the KNOWnNEBs project, the tool contains additions and improvements (compared to Standard EN17463:2021)."}]
[null,{"$f":"Sheet1!O6","v":"The calculation tool consists of 10 energy efficiency measure (EEM) calculation sheets and one summary sheet. The main aim of this tool is to show the effects of non energy benefits when implementating these EEMs. The tool also does a comprehensive analysis of suggested EEMs and the economical feasibility of these EEMs."}]
[null,{"$f":"Sheet1!O7","v":"Only cells with a bright yellow background should be changed in the tool. Changing any other cell, adding or deleting rows or columns, or doing any additional actions can result in rendering the tool useless or the calculation results can be wrong. Some of the cells with a yellow background do contain values. These values are the default values which can be changed by users of the tool (or they can be left unchanged)"}]
[null,{"$f":"Sheet1!O8","v":"In order to simplify the understanding of the calculation results, the tool uses automatic conditional formating. If cells are formated with la ight red background it indicates that the values in these cells are not favourable for the suggested EEM. If the cells are formated with a light green background it indicates that the values in these cells are favourable for the suggested EEM. Some of the cells in the tool also give a description of the calculation results based on the results."}]
[null,{"$f":"Sheet1!O9","v":"Cells with a dark blue background will change the background to white or light blue if these cells are used in calculations or contain any data."}]
[null,{"$f":"Sheet1!O10","v":"Different parts of the tool have different colour background for easier navigation and for overseeing of the tool."}]
[null,{"$f":"Sheet1!O11","v":"In order for the tool to work propoerly, macros have to be enabled."}]
[null,{"$f":"Sheet1!O12","v":"The summary page of the tool summarizes all suggested EEMs. By choosing \"Yes\" or \"No\" in column B, it is possible to combine the suggested EEMs in order to see the total effect of the suggested EEMs. The combined results are shown in row \"Total\"."}]
[]
[null,{"$f":"Sheet1!O13","v":"User manual for pages EEM1 … EEM10"}]
[]
[null,{"$f":"Sheet1!O14","v":"Input data"},"B2:K23",{"$f":"Sheet1!O15","v":"The \"Input data\" part of the tool is meant to specify the most important data to carry out the feasibility analysis of the energy efficiency measures. In the \"Input data\" part only input data which do not concern NEBs are required"}]
[null,{"$f":"Sheet1!O16","v":"Parameter"},{"$f":"Sheet1!O17","v":"Cell"},{"$f":"Sheet1!O18","v":"Functionality"}]
[null,{"$f":"Sheet1!O19","v":"Energy efficiency measure category"},"E4",{"$f":"Sheet1!O33","v":"Select from a drop down list the category of the energy efficiency measure (EEM)."}]
[null,{"$f":"Sheet1!O20","v":"Energy efficiency measure from category"},"E5 ",{"$f":"Sheet1!O34","v":"Once the energy efficiency measure category in cell E4 has been selected you have to choose from a drop down list a specific EEM."}]
[null,{"$f":"Sheet1!O21","v":"Energy efficiency measure description"},"E6",{"$f":"Sheet1!O35","v":"More detailed description of the EEM has to be written in a free form text. It is suggested to include a specific description of the EEM in order to clarify what exactly will be done."}]
[null,{"$f":"Sheet1!O22","v":"Cost of energy efficieny measure (CAPEX)"},"E8",{"$f":"Sheet1!O36","v":"Indicate costs of EEM in EUR."}]
[null,{"$f":"Sheet1!O23","v":"Annual energy savings"},"F9:H10",{"$f":"Sheet1!O37","v":"Indicate annual energy savings of the EEM. Savings are determined during energy audit according to national regulations. Some EEMs will save more than one type of energy (for instance replacing old mechanical ventilation can save heat and electricity). In cells F9:H9 in a free text indicate what type of energy has been saved and in cells F10:H10 indicate annual energy savings for each type of saved energy. In most cases there will be only one type of energy saved. In that case leave the other two types of energy empty. Cell E10 will show the sum of all energy savings."}]
[null,{"$f":"Sheet1!O24","v":"Energy price (tariff)"},"F11:H11",{"$f":"Sheet1!O38","v":"Indicate the energy price (tariff) of the energy saved for each type of energy. Please note that unit of measurement is EUR/MWh (sometimes electricity price is indicated in EUR/kWh). Cell E11 will show the average weighted energy tariff based on all types of saved energy amount and tariffs for each type of energy."}]
[null,{"$f":"Sheet1!O25","v":"Share of equity capital"},"E13",{"$f":"Sheet1!O39","v":"Indicate the amount of own capital (in percentage) which will be used to finance the EEM. The model uses a default value of 50% if no changes are made."}]
[null,{"$f":"Sheet1!O26","v":"Share of debt capital"},"E14",{"$f":"Sheet1!O40","v":"Share of loan (debt) is calculated by the model. Do not change this cell."}]
[null,{"$f":"Sheet1!O27","v":"Interest rate of equity capital"},"E15",{"$f":"Sheet1!O41","v":"Indicate interest rate of your own capital. The default value is 7.2%."}]
[null,{"$f":"Sheet1!O28","v":"Interest rate of debt"},"E16",{"$f":"Sheet1!O42","v":"Inidicate interest rate of debt (loan). The default value is 4%."}]
[null,{"$f":"Sheet1!O29","v":"Discount rate"},"E17",{"$f":"Sheet1!O43","v":"This cell caluclates the overall discount rate based on the interest rate and share of own financing and loan."}]
[null,{"$f":"Sheet1!O30","v":"Annual price variation for energy"},"E19",{"$f":"Sheet1!O44","v":"Indicate the annual price variation of energy costs. The default value is 3%."}]
[null,{"$f":"Sheet1!O31","v":"Annual price variation for not energy costs"},"E20",{"$f":"Sheet1!O45","v":"Indicate price variation for non energy costs (other costs). The default value is 2%."}]
[null,{"$f":"Sheet1!O32","v":"Number of years to be considered"},"E22",{"$f":"Sheet1!O46","v":"From the drop down list indicate the number of years (time horizon) of the main calculation. This number indicates how long you are willing to wait for your investments to pay  back. It is also possible to indicate the expected lifespan of the EEM in cases if you do not have a specific expectations for payback of the investments. The default value is set to 7 years."}]
[]
[null,{"$f":"Sheet1!O47","v":"Quantified non energy benefits"},"B25:K37",{"$f":"Sheet1!O48","v":"The \"Quantified non energy benefits\" part of the tool allows to enter data on the quantified non energy benefits from TOOL1 for the selected EEM."}]
[null,{"$f":"Sheet1!O49","v":"Parameter"},{"$f":"Sheet1!O17","v":"Cell"},{"$f":"Sheet1!O50","v":"Functionality"}]
[null,{"$f":"Sheet1!O51","v":"Quantified non energy benefits"},"D27:D36",{"$f":"Sheet1!O57","v":"Describe the NEB in free text. Only the NEB which has been quantified has to be shown here. It is preffered to include in the description the type of the NEB and exact name according to NEB matrix from TOOL1. It is allowed to include new NEB which are not included in NEB matrix in TOOL1. It is also possible to enter values without using the results of TOOL1."}]
[null,{"$f":"Sheet1!O52","v":"Initial / Yearly / Periodic"},"E27:E36",{"$f":"Sheet1!O58","v":"From drop down list choose the type of NEB. It can be \"Initial\" - occures at the year 0 of the EEM implementation (for instance - selling of old equipment which is being replaced with new one; subsidies/grant/co-financing of energy efficiency measure implementation by various support programs); \"Yearly\" - occures each year after implementation of EEM (for instance - improved air quality after installing ventilation system with heat recovery) or \"Periodic\", which can occur any time during the EEM lifetime (for instance - reduced real estate tax for 5 years after renovating a building). The first 7 NEBs can be chosen as \"Yearly\" or \"Initial\" and the last 3 NEBs in the list ar reserved for \"Periodic\" NEBs. If there are periodic NEBs, then the values and exact years of occuring have to be manualy entered in cell range F82:AJ84 (these cells will have a yellow background)."}]
[null,{"$f":"Sheet1!O53","v":"Unit of measurement"},"F27:F36",{"$f":"Sheet1!O59","v":"Indicate in free text the unit of measurement to be used. "}]
[null,{"$f":"Sheet1!O54","v":"Cost of unit, EUR/unit"},"G27:G36",{"$f":"Sheet1!O60","v":"Indicate the specific cost of unit."}]
[null,{"$f":"Sheet1!O55","v":"Amount of units"},"H27:H36",{"$f":"Sheet1!O61","v":"Indicate the amount of units."}]
[null,{"$f":"Sheet1!O56","v":"Base value, EUR"},"I27:I36",{"$f":"Sheet1!O62","v":"The tool calculates the base value of the quanfitied NEB. Do not change these cells."}]
[]
[null,{"$f":"Sheet1!O63","v":"Not quantified non energy benefits"},"L25:P37",{"$f":"Sheet1!O64","v":"The \"Not quantified non energy benefits\" part of the tool allows to enter data on not quantified non energy benefits from TOOL1 for the selected EEM."}]
[null,{"$f":"Sheet1!O65","v":"Parameter"},{"$f":"Sheet1!O17","v":"Cell"},{"$f":"Sheet1!O18","v":"Functionality"}]
[null,{"$f":"Sheet1!O66","v":"Not quantified non energy benefits"},"N27:N36",{"$f":"Sheet1!O69","v":"Add those NEBs which have not been quantified but are important for the suggested EEM. Add description of NEB in free text. It is preffered to include in the description the type of the NEB and exact name according to NEB matrix from TOOL1. It is allowed to include new NEB which are not included in NEB matrix from TOOL1. It is possible to enter data also without using TOOL1."}]
[null,{"$f":"Sheet1!O67","v":"Importance (1-low; 5-high)"},"O27:O36",{"$f":"Sheet1!O70","v":"Indicate the importance of not quantified NEB. This value has to be given by company where energy audit is performed representatives. In case if vaulation is not done, for all not quantified NEBs indicate the same value of \"3\""}]
[]
[null,{"$f":"Sheet1!O71","v":"Quantified non energy efforts"},"B40:K52",{"$f":"Sheet1!O72","v":"The 'Quantified non energy efforts' part of the tool allows to enter data on the quantified non energy efforts."}]
[null,{"$f":"B42","v":"Parameter"},{"$f":"C42","v":"Cell"},{"$f":"D42","v":"Functionality"}]
[null,{"$f":"Sheet1!O74","v":"Not quatified non energy efforts"},"D42:D51",{"$f":"Sheet1!O81","v":"Describe the non energy effort (NEE) in free text. Only the NEE which has been quantified has to be shown here."}]
[null,{"$f":"Sheet1!O75","v":"Initial / Yearly / Periodic"},"E42:E51",{"$f":"Sheet1!O82","v":"From drop down list choose the type of NEE. It can be \"Initial\" - occures at the year 0 of the EEM implementation (for instance - costs of planning and design of EEM) or \"Yearly\" - occures each year after implementation of EEM (for instance - additional maintenance costs of new equipment),  or \"Periodic\", which can occur any time during the EEM lifetime (for instance - washing of insulated building facade each 10 years). The first 7 NEEs can be chosen as \"Yearly\" or \"Initial\" and the last 3 NEEs in the list ar reserved for \"Periodic\" NEEs. If there are periodic NEEs, then the values and exact years of occuring have to be manualy entered in cell range F65:AJ67 (these cells will have a yellow background). The NEEs in cells F65:AJ67 have to be entered as a negatvie value (since these ar costs, which in the tool are indicated as negative values)."}]
[null,{"$f":"Sheet1!O76","v":"Unit of measurement"},"F42:F51",{"$f":"Sheet1!O83","v":"Indicate in free text the unit of measurement to be used. "}]
[null,{"$f":"Sheet1!O77","v":"Cost of unit, EUR/unit"},"G42:G51",{"$f":"Sheet1!O84","v":"Indicate the specific cost of unit."}]
[null,{"$f":"Sheet1!O78","v":"Amount of units"},"H42:H51",{"$f":"Sheet1!O85","v":"Indicate the amount of units."}]
[null,{"$f":"Sheet1!O79","v":"Base value, EUR"},"I42:I51",{"$f":"Sheet1!O86","v":"The tool calculates the base value of the quanfitied NEEs. Do not change these cells."}]
[]
[null,{"$f":"Sheet1!O87","v":"Not quantified non energy efforts"},"L40:P52",{"$f":"Sheet1!O88","v":"The \"Not quantified non energy efforts\" par of the tool allows to enter data on the not quantified non energy efforts"}]
[null,{"$f":"B47","v":"Parameter"},{"$f":"C47","v":"Cell"},{"$f":"D47","v":"Functionality"}]
[null,{"$f":"Sheet1!O90","v":"Not quantified non energy efforts"},"N42:N51",{"$f":"Sheet1!O93","v":"Add those NEEs which have not been quantified but are important for the suggested EEM. Add description of NEE in free text."}]
[null,{"$f":"Sheet1!O91","v":"Importance (1-high; 5-very low)"},"O42:O51",{"$f":"Sheet1!O94","v":"Indicate the importance of not quantified NEE. This value has to be given by company where energy audit is performed representatives. In case if vaulation is not done, for all not quantified NEEs indicate the same value of \"3\"."}]
[]
[null,{"$f":"Sheet1!O95","v":"Part of the tool"},{"$f":"C56","v":"Cell"},{"$f":"D56","v":"Functionality"}]
[null,{"$f":"Sheet1!O97","v":"Payments out"},"D54:AJ69",{"$f":"Sheet1!O107","v":"This part of the tool contains all the calculation results for payments out (costs and quantified non energy eforts) associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100)."}]
[null,{"$f":"Sheet1!O98","v":"Payments in"},"D71:AJ87",{"$f":"Sheet1!O108","v":"This part of the tool contains all the calculation results for payments in (savings and quantified non energy benefits) associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100)."}]
[null,{"$f":"Sheet1!O99","v":"Summary of calculations"},"D89:AJ98",{"$f":"Sheet1!O109","v":"This part of the tool contains all the calculation results associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100)."}]
[null,{"$f":"Sheet1!O100","v":"Results"},"B101:AP113",{"$f":"Sheet1!O110","v":"In the results for the chosen calculation period you can see NPV (net present value), IRR (internal rate of return), ROI (return of investment), time to reach positive NPV when omplementing the selected EEM and NEB Multiplier (what are the changes in NPV value due to including NEBs compared to case when NEBs are not included; NEB multiplier is not indicated in cases when EEM has a negative NPV value; NEB multiplier shows how many times NPV of EEM has changed due to including the NEBs). You can see the results both if NEBs are taken into account and if NEBs are not taken into account. This part of the tool also gives a descriptive result regarding the feasibility of chosen EEM. This part of tool includes 4 charts regarding the cash flows and present values."}]
[null,{"$f":"Sheet1!O101","v":"Quantification of not quantified NEBs"},"B116:G133",{"$f":"Sheet1!O111","v":"In case the NPV for the suggested EEM is negative it is possible to give a quantitative value for not quantified NEBs. The tool gives two values - for initial and for yearly not quantified NEBs. The values shown in this part of the tool show the necessary value of not quantified NEBs in order to reach zero value for NPV for the indicated calculation period. The company representatives then can look at these values and get a more clear understanding whether the implementation of the suggested EEM can be justified by these values of the not quantified NEBs.\nIn order to calculate the yearly values of not quantified NEBs it is necessary to press the button \"Yearly NEBs\". For the yearly NEBs the total value as well as the value for each of the not quantified NEBs is given (based on the importance rating given to these not quantified NEBs by the company representatives during energy audit). This part of the tool also shows the necessary amount of co-financing (grant) of the EEM in order for it to be economically feasible.\nIf yearly NEBs are calculated in case the NPV value positive, the yearly NEBs calculation will return negatvie values for not quantified NEBs. In this case the value indicated in cell E128 is the permissible negative effect of non energy efforts in order for the EEM to be economically feasible."}]
[null,{"$f":"Sheet1!O102","v":"Sensitivity analysis"},"B136:V172",{"$f":"Sheet1!O112","v":"The sensitivity analysis is performed for the most important input data assumptions. In cell E138 you can indicate the parameter variation for sensitivity analysis. The sensistivity analysis then will be done for the 7 parameters shown in this part of the tool. The default value for parameter valuation is set to 25%. In order to perform the sensitivity analysis you have to press button \"Sensitivity\". Each time when any changes to any input data in the tool are made, the button \"Sensitivity\" has to be pressed to update the results of sensitivity analysis. It is possible to change the parameter variation for each of the parameters separately (cells C142:C148). In this case the cell in which a parameter variation value will be entered manually will change the background to red. If you want to link the individual parameter variation to the one common parameter variation, then in cellsC142:C148 write \"$E$138\").\nThe sensitivity analysis shows how the NPV of the implementation of a EEM will change if one of the calculation parameters changes by the amount indicated in the sensistivity analysis. In this part of the tool the sensitivity analysis results are shown in a table and in a chart. The steeper the slope of the sensitivity analysis chart is, the larger the effect is on NPV when varying the parameter value."}]
[null,{"$f":"Sheet1!O103","v":"Scenario analysis"},"B174:AJ216",{"$f":"Sheet1!O113","v":"The scenario analysis can be performed only in the sensitivity analysis (see the previous step) has been done. If the sensitivity analysis analyzes how changes in different calculation assumptions affect the NPV one by one, then the scenario analysis looks at the effect of multiple parameters at once. In order to choose which parameters are included in the scenario analysis you have to use value \"1\" if you want to include this parameter in scenario analyis or \"0\" if you do not want to include this parameter in scenario analysis (cells C177:C183). When parameters to be included in the scenario analysis are chosen then the scenario analysis can be performed by pressing button \"Scenario\". Each time when any changes to the input data in the tool are made, the button \"Scenario\" has to be pressed to update the results of scenario analysis (before also the sensitivity analysis has to be performed for the new input data).\nThe scenario analysis automatically generates the best case and worst case scenarios based on the results of sensitivity analysis. The scenario analysis shows the time it takes for each of the scenarios to reach positive NPV vlaues both in tables and in a chart form.\nScenario analysis does the calculation for case with NEBs only."}]
[null,{"$f":"Sheet1!O104","v":"CAPEX analysis"},"B218:AJ250",{"$f":"Sheet1!O114","v":"If the energy efficiency measure implementation costs (CAPEX) are not know, it is possible to calculate what is the maximum amount of CAPEX to reach 0 NPV value. These are also called permissable costs - the maximum costs of EEM at which the EEM is economically feasible. This part of the tool does the calculation of permissible CAPEX both taking into account quantified NEBs and not taking into account effect of quantified NEBs. This calculation also is done for all years (from 1 to 30). To do the calculation, you have to press button \"CAPEX\". The results are returned in a table where permissable costs of EEM are shown for each calculation period from 1 to 30 years. The tool also highlights with light blue background the time period which has been indicated in cell E22 (number of years to be considered)."}]
[null,{"$f":"Sheet1!O105","v":"Benefit indicator"},"A252:AJ272",{"$f":"Sheet1!O115","v":"This part of the tool combines different indicators into a single Benefit indcator which indicates whether the suggested EEM is benefitial. The scale of benefit indicator is between \"-3\" and \"+3\". In theory you shoud implement the EEM if the Benefit indicator is above \"0\".\nThe benefit indicator takes into account a set of indicators: financial, risk, uncertainty, amount of investments and not quantified non energy impact indicators.\nUser of the tool has to input data in cells F262 and G262 - please input here value given by energy audited company representatives on the amount of energy efficiency improvement investments, which they consider to be very small (this value will receive the score of +3; cell F262) and which they consider to be extremely large ((this value will receive the score of -3; cell G262). This amount of investments should be the same for all analyzed EEMs in a company. To determine what is a small and what is a large investment the company can tie it to their available cashflow for planned investments in company for any type of improvement measures (not only energy efficiency measures).\nIn cells D266:D270 you can indicate the importance of each of the indicator categories (types) based on feedback from energy audited companies representatives. The scale used here is from 0 (completely unimportant), to 5 (very important). Default values already have been chosen if company representatives can not give their importance values to these indicator categories.\nValues in cells F256:G261 and F263:G263 can be changed by user of the tool. If no changes are done in these cells then the default values already are visible in these cells.\nBy changing values in cell O255 you can see graphical score of each of the 8 indicators."}]
[null,{"$f":"Sheet1!O106","v":"Supplementary data"},"V1:AQ22",{"$f":"Sheet1!O116","v":"This part of the tool contains information which is necessary for the tool to work properly. Do not change this part of the tool. This part of the tool does not contain any information regarding calculation results or necessary input data. In other words - just ignore this part of the tool."}]

{"sheet":"EEM1","index":2,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10],[39,1,39,10],[39,11,39,15],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[52,5,52,10],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[150,4,150,6],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[130,2,130,3],[131,2,131,3],[135,1,135,8],[115,9,116,12],[251,0,251,35],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,{"$f":"H10*H11","v":0},{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM2","index":3,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM3","index":4,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM4","index":5,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM5","index":6,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM6","index":7,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM7","index":8,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM8","index":9,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM9","index":10,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"EEM10","index":11,"n_rows":275,"n_cols":42,"rows_kept":275,"cut":false,"hidden":false,"merged":[[251,0,251,35],[150,4,150,6],[161,4,161,6],[173,1,173,35],[185,4,185,34],[217,1,217,35],[220,4,220,33],[135,1,135,8],[97,3,97,4],[100,1,100,12],[103,7,105,11],[107,7,108,10],[107,11,108,11],[110,6,110,9],[111,6,111,9],[115,1,115,6],[115,9,116,12],[130,2,130,3],[131,2,131,3],[96,3,96,4],[85,3,85,4],[86,3,86,4],[86,37,86,38],[88,3,88,4],[89,3,89,4],[90,3,90,4],[91,3,91,4],[92,3,92,4],[93,3,93,4],[94,3,94,4],[95,3,95,4],[67,3,67,4],[68,3,68,4],[70,3,70,35],[71,3,72,3],[71,4,72,4],[71,5,71,35],[39,1,39,10],[39,11,39,15],[52,5,52,10],[53,3,53,35],[54,3,55,3],[54,4,55,4],[54,5,54,35],[24,11,24,15],[1,1,1,10],[3,4,3,9],[4,4,4,9],[5,4,5,9],[24,1,24,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O297","v":"Additional data for the model - do not change anything"}]
[null,{"$f":"Sheet1!O118","v":"Input data"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O298","v":"Envelope"},{"$f":"Sheet1!O304","v":"Heating system"},{"$f":"Sheet1!O315","v":"DHW system"},{"$f":"Sheet1!O322","v":"Cooling system"},{"$f":"Sheet1!O334","v":"Ventilation system"},{"$f":"Sheet1!O341","v":"Lighting"},{"$f":"Sheet1!O347","v":"Renewable energy"},{"$f":"Sheet1!O353","v":"Appliances"},{"$f":"Sheet1!O357","v":"Building automation"},{"$f":"Sheet1!O362","v":"Compressed air system"},{"$f":"Sheet1!O367","v":"Steam system"},{"$f":"Sheet1!O371","v":"Refrigeration"},{"$f":"Sheet1!O381","v":"Water systems"},{"$f":"Sheet1!O384","v":"Production line"},{"$f":"Sheet1!O394","v":"Transport of goods"},{"$f":"Sheet1!O403","v":"Management & Maintenance measures"},{"$f":"Sheet1!O407","v":"Occupant behaviour"},null,null,{"$f":"_xlfn.XLOOKUP(E4,W2:AM2,W3:AM14,,,)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O299","v":"Improvement to visible building envelope elements"},{"$f":"Sheet1!O305","v":"Roomwise temperature control"},{"$f":"Sheet1!O316","v":"Reducing the DHW demand"},{"$f":"Sheet1!O323","v":"Roomwise temperature control"},{"$f":"Sheet1!O335","v":"Schedule optimisation"},{"$f":"Sheet1!O342","v":"Energy efficient lights (e.g LED)"},{"$f":"Sheet1!O348","v":"Solar PV"},{"$f":"Sheet1!O354","v":"Energy efficient appliances"},{"$f":"Sheet1!O358","v":"Building automation and management systems"},{"$f":"Sheet1!O363","v":"Check the required pressure"},{"$f":"Sheet1!O368","v":"Check the required pressure"},{"$f":"Sheet1!O372","v":"Optimisation of the required temperatures"},{"$f":"Sheet1!O382","v":"Efficient pumps for the Water treatment system (if any)"},{"$f":"Sheet1!O385","v":"Optimisation of the production process and workflow"},{"$f":"Sheet1!O395","v":"Optimisation of timetables"},{"$f":"Sheet1!O404","v":"Green supply chain management"},{"$f":"Sheet1!O408","v":"Employee engagement and training"}]
[null,null,null,{"$f":"Sheet1!O119","v":"Energy efficiency measure category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O300","v":"Improvements to non-visible building envelope elements"},{"$f":"Sheet1!O306","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O317","v":"Insulation of the distribution network"},{"$f":"Sheet1!O324","v":"Zoning optimisation of the building"},{"$f":"Sheet1!O336","v":"Control optimisation"},{"$f":"Sheet1!O343","v":"Level of illumination"},{"$f":"Sheet1!O349","v":"Wind turbine"},{"$f":"Sheet1!O355","v":"Reducing stand-by consumption"},{"$f":"Sheet1!O359","v":"Energy management system"},{"$f":"Sheet1!O364","v":"Regular check for leakages"},{"$f":"Sheet1!O369","v":"Check for leakages"},{"$f":"Sheet1!O373","v":"Waste heat recovery "},{"$f":"Sheet1!O383","v":"Advanced process of water recovery "},{"$f":"Sheet1!O386","v":"Waste reduction & recycling in the production line "},{"$f":"Sheet1!O396","v":"Optimisation of routes"},{"$f":"Sheet1!O405","v":"Improved energy management"},{"$f":"Sheet1!O409","v":"Motivation"}]
[null,null,null,{"$f":"Sheet1!O120","v":"Energy efficiency measure from category"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O301","v":"Replacemert of windows"},{"$f":"Sheet1!O307","v":"Optimisation of the heating schedule"},{"$f":"Sheet1!O318","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O325","v":"Optimisation of the cooling schedule"},{"$f":"Sheet1!O337","v":"Air velocity optimisation"},{"$f":"Sheet1!O344","v":"Schedule optimisation"},{"$f":"Sheet1!O350","v":"Solar collector system"},{"$f":"Sheet1!O356","v":"Optimal usage, on demand operation"},{"$f":"Sheet1!O360","v":"Measured consumption"},{"$f":"Sheet1!O365","v":"Waste heat recovery "},{"$f":"Sheet1!O370","v":"Regular maintenance of the boiler"},{"$f":"Sheet1!O374","v":"Install frequency control (i.e. VRF) on chiller compressor."},null,{"$f":"Sheet1!O387","v":"Optimization of motor driven systems "},{"$f":"Sheet1!O397","v":"Optimisation of loads"},{"$f":"Sheet1!O406","v":"Improved environmental awareness at the management level"}]
[null,null,null,{"$f":"Sheet1!O121","v":"Energy efficiency measure description"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O302","v":"Increasing the air-tightness of the building"},{"$f":"Sheet1!O308","v":"Lowering setpoint temperature"},{"$f":"Sheet1!O319","v":"Circulation network optimisation, decentralisation of DHW production"},{"$f":"Sheet1!O326","v":"Increasing setpoint temperature"},{"$f":"Sheet1!O338","v":"Inlet air temperature optimisation"},{"$f":"Sheet1!O345","v":"Control optimisation"},{"$f":"Sheet1!O351","v":"Geothermal heat pump system"},null,{"$f":"Sheet1!O361","v":"Improved smart-readiness"},{"$f":"Sheet1!O366","v":"Regular maintenance of the compressor"},null,{"$f":"Sheet1!O375","v":"Install high efficiency or 2-rev electromotor on evaporation fan"},null,{"$f":"Sheet1!O388","v":"High efficient transmission system"},{"$f":"Sheet1!O398","v":"Optimisation of the fleet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O303","v":"Shading to reduce summer heat gains"},{"$f":"Sheet1!O309","v":"Control optimisation"},{"$f":"Sheet1!O320","v":"New, more efficient heat generator"},{"$f":"Sheet1!O327","v":"Control optimisation"},{"$f":"Sheet1!O339","v":"Heat recovery"},{"$f":"Sheet1!O346","v":"Utilisation of natural light"},{"$f":"Sheet1!O352","v":"Passive measures"},null,null,null,null,{"$f":"Sheet1!O376","v":"Build a cooled front space for refrigeration units."},null,{"$f":"Sheet1!O389","v":"Reduction of the mAnnual labor"},{"$f":"Sheet1!O399","v":"Promote electromobility"}]
[null,null,null,{"$f":"Sheet1!O122","v":"Cost of energy efficiency measure (CAPEX)"},null,{"$f":"Sheet1!O123","v":"EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O310","v":"Insulation of the distribution network"},{"$f":"Sheet1!O321","v":"Including a renewable based heat source"},{"$f":"Sheet1!O328","v":"Insulation of the distribution network"},{"$f":"Sheet1!O340","v":"Energy efficient fans"},null,null,null,null,null,null,{"$f":"Sheet1!O377","v":"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."},null,{"$f":"Sheet1!O390","v":"Regular maintenance of the equipment"},{"$f":"Sheet1!O400","v":"Promotion of modal shift for freight"}]
[null,null,null,{"$f":"Sheet1!O490","v":"Saved energy type (electricity, heat, e.t.c.)"},{"$f":"Sheet1!O493","v":"All types of saved energy combined"},null,null,null,{"$f":"Sheet1!O494","v":"Energy type (up to 3 types)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O311","v":"Hydraulic balancing of the distribution network"},null,{"$f":"Sheet1!O329","v":"Hydraulic balancing of the distribution network"},null,null,null,null,null,null,null,{"$f":"Sheet1!O378","v":"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."},null,{"$f":"Sheet1!O391","v":"Replacement of the equipment"},{"$f":"Sheet1!O401","v":"Regular maintenance"}]
[null,null,null,{"$f":"Sheet1!O124","v":"Annual energy savings"},{"$f":"SUM(F10:H10)","v":0},null,null,null,{"$f":"Sheet1!O125","v":"MWh/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O312","v":"New, more efficient heat generator"},null,{"$f":"Sheet1!O330","v":"New, more efficient heat generator"},null,null,null,null,null,null,null,{"$f":"Sheet1!O379","v":"Utilisation of free cooling"},null,{"$f":"Sheet1!O392","v":"Waste heat recovery "},{"$f":"Sheet1!O402","v":"Driver training"}]
[null,null,null,{"$f":"Sheet1!O126","v":"Energy price (tariff)"},{"$f":"(F10*F11+G10*G11+H10*H11)/SUM(F10:H10)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"Sheet1!O127","v":"EUR/MWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O313","v":"Including a renewable based heat source"},null,{"$f":"Sheet1!O331","v":"Energy efficient pumps"},null,null,null,null,null,null,null,{"$f":"Sheet1!O380","v":"Replacement of the equipment."},null,{"$f":"Sheet1!O393","v":"Low-carbon packaging "}]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},{"$f":"F10*F11","v":0},0,0,{"$f":"Sheet1!O492","v":"EUR/year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O314","v":"Energy efficient pumps"},null,{"$f":"Sheet1!O332","v":"Utilisation of free cooling"}]
[null,null,null,{"$f":"Sheet1!O128","v":"Share of equity capital"},{"$f":"Sheet1!O421","v":0.5},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O333","v":"Utilising the waste heat from the cooling system for heating&DHW"}]
[null,null,null,{"$f":"Sheet1!O129","v":"Share of debt capital"},{"$f":"1-E13","v":0.5},"%"]
[null,null,null,{"$f":"Sheet1!O130","v":"Interest rate of equity capital"},{"$f":"Sheet1!O422","v":7.1999999999999995E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O410","v":"NEB quantification uncertainty"},1]
[null,null,null,{"$f":"Sheet1!O131","v":"Interest rate of debt"},{"$f":"Sheet1!O423","v":0.04},"%"]
[null,null,null,{"$f":"Sheet1!O132","v":"Discount rate"},{"$f":"(E13*E15+E14*E16)","v":5.5999999999999994E-2},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-3,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O411","v":" years (without NEBs)"},{"$f":"Sheet1!O412","v":" years (with NEBs)"},null,{"$f":"Sheet1!O417","v":"Your investment in this energy efficiency improvement measure has a positive value of "},{"$f":"Sheet1!O418","v":"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"}]
[null,null,null,{"$f":"Sheet1!O133","v":"Annual price variation for energy"},{"$f":"Sheet1!O424","v":0.03},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O413","v":"NPV for the chosen period of "},null,null,{"$f":"Sheet1!O419","v":"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."}]
[null,null,null,{"$f":"Sheet1!O134","v":"Annual price variation for not energy costs"},{"$f":"Sheet1!O425","v":0.02},"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O414","v":"IRR for the chosen period of "},null,null,{"$f":"Sheet1!O420","v":"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O415","v":"ROI for the chosen period of "}]
[null,null,null,{"$f":"Sheet1!O135","v":"Number of years to be considered"},{"$f":"Sheet1!O426","v":7},{"$f":"Sheet1!O136","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O416","v":"NPV for "}]
[]
[]
[null,{"$f":"Sheet1!O137","v":"Quantified non energy benefits"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O138","v":"Not quantified non energy benefits"}]
[null,null,{"$f":"Sheet1!O139","v":"No."},{"$f":"Sheet1!O140","v":"Quantified non energy benefits"},{"$f":"Sheet1!O141","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O142","v":"Unit of measurement"},{"$f":"Sheet1!O143","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O144","v":"Amount of units"},{"$f":"Sheet1!O145","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O146","v":"No."},{"$f":"Sheet1!O147","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O148","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G27*H27*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G28*H28*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O488","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[]
[]
[null,{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O150","v":"Not quantified non energy efforts"}]
[null,null,{"$f":"Sheet1!O151","v":"No."},{"$f":"Sheet1!O149","v":"Quantified non energy efforts"},{"$f":"Sheet1!O153","v":"Initial / Yearly / Periodic"},{"$f":"Sheet1!O154","v":"Unit of measurement"},{"$f":"Sheet1!O155","v":"Cost of unit, EUR/unit"},{"$f":"Sheet1!O156","v":"Amount of units"},{"$f":"Sheet1!O157","v":"Base value, EUR"},null,null,null,{"$f":"Sheet1!O158","v":"No."},{"$f":"Sheet1!O159","v":"Not quantified non energy efforts"},{"$f":"Sheet1!O160","v":"Importance (1-low; 5-high)"}]
[null,null,1,null,null,null,null,null,{"$f":"G42*H42*$X$15","v":0},null,null,null,1]
[null,null,2,null,null,null,null,null,{"$f":"G43*H43*$X$15","v":0},null,null,null,2]
[null,null,3,null,null,null,null,null,0,null,null,null,3]
[null,null,4,null,null,null,null,null,0,null,null,null,4]
[null,null,5,null,null,null,null,null,0,null,null,null,5]
[null,null,6,null,null,null,null,null,0,null,null,null,6]
[null,null,7,null,null,null,null,null,0,null,null,null,7]
[null,null,8,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,8]
[null,null,9,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,9]
[null,null,10,null,{"$f":"Sheet1!O489","v":"Periodic"},null,null,null,0,null,null,null,10]
[]
[null,null,null,null,null,{"$f":"Sheet1!O491","v":"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."}]
[null,null,null,{"$f":"Sheet1!O161","v":"Payments out"}]
[null,null,null,{"$f":"Sheet1!O162","v":"Parameter"},{"$f":"Sheet1!O163","v":"Base value, EUR"},{"$f":"Sheet1!O164","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O165","v":"Cost of energy efficiency measure - CAPEX"},{"$f":"E8","v":0},{"$f":"-E57","v":0}]
[null,null,null,{"$f":"IF(D42=\"\",\"\",D42)","v":""},{"$f":"IF(D42=\"\",\"\",I42)","v":""},{"$f":"IF(E42=\"Initial\",-E58,\"\")","v":""},{"$f":"IF($E42=\"Yearly\",-$E58*(1+$E$20)^G$56,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O166","v":"Total payments out without non energy efforts"},null,{"$f":"F57","v":0},{"$f":"G57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G68:AJ69)","v":0}]
[null,null,null,{"$f":"Sheet1!O167","v":"Total payments out with non energy efforts"},null,{"$f":"SUM(F57:F67)","v":0},{"$f":"SUM(G57:G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,{"$f":"Sheet1!O168","v":"Payments in"}]
[null,null,null,{"$f":"Sheet1!O169","v":"Parameter"},{"$f":"Sheet1!O170","v":"Base value, EUR"},{"$f":"Sheet1!O171","v":"Year"}]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O172","v":"Energy cost savings"},{"$f":"E10*E11","v":{"$error":"#DIV/0!"}},null,{"$f":"$E74*(1+$E$19)^G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"IF(D27=\"\",\"\",D27)","v":""},{"$f":"IF(D27=\"\",\"\",I27)","v":""},{"$f":"IF(E27=\"Initial\",E75,\"\")","v":""},{"$f":"IF($E27=\"Yearly\",$E75*(1+$E$20)^G$73,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,"",""]
[null,null,null,{"$f":"Sheet1!O173","v":"Not quantified non energy benefits (yearly)"},0,null,{"$f":"$E85*(1+$E$20)^G$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Sheet1!O174","v":"Total payments in (without NEBs)"},null,{"$f":"F74","v":0},{"$f":"G74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"Sheet1!O175","v":"Total payments in (with NEBs)"},null,{"$f":"SUM(F74:F85)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Results for years to be considered"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,null,{"$f":"E22","v":7}]
[null,null,null,{"$f":"Sheet1!O176","v":"Cash flow (without NEBs)"},null,{"$f":"F68+F86","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"_xlfn.XLOOKUP(AL88,G88:AJ88,G89:AJ98)","v":{"$error":"#DIV/0!"}},{"$f":"D89","v":"Cash flow (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O177","v":"Cash flow (with NEBs)"},null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O178","v":"Accumulated cash flow (without NEBs)"},null,{"$f":"F89","v":0},{"$f":"F91+G89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O179","v":"Accumulated cash flow (with NEBs)"},null,{"$f":"F90","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Accumulated cash flow (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O180","v":"Present value (without NEBs)"},null,{"$f":"F89/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O181","v":"Present value (with NEBs)"},null,{"$f":"F90/(1+$E$17)^F56","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"Present value (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O182","v":"NPV (Accumulated present value) (without NEBs)"},null,{"$f":"F93","v":0},{"$f":"F95+G93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O183","v":"NPV (Accumulated present value) (with NEBs)"},null,{"$f":"F94","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},"NPV (Accumulated present value) (with NEBs)"]
[null,null,null,{"$f":"Sheet1!O184","v":"IRR (without NEBs)"},null,null,{"$f":"IRR($F89:G89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:H89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:I89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:J89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:K89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:L89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:M89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:N89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:O89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:P89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Q89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:R89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:S89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:T89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:U89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:V89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:W89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:X89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Y89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:Z89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AA89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AB89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AC89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AD89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AE89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AF89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AG89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AH89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AI89)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F89:AJ89)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (without NEBs)"]
[null,null,null,{"$f":"Sheet1!O185","v":"IRR (with NEBs)"},null,null,{"$f":"IRR($F90:G90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:H90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:I90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:J90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:K90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:L90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:M90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:N90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:O90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:P90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Q90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:R90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:S90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:T90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:U90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:V90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:W90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:X90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Y90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:Z90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AA90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AB90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AC90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AD90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AE90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AF90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AG90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AH90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AI90)","v":{"$error":"#VALUE!"}},{"$f":"IRR($F90:AJ90)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},"IRR (with NEBs)"]
[]
[]
[null,{"$f":"Sheet1!O186","v":"Results"}]
[]
[]
[null,null,null,{"$f":"W19&E22&W18","v":"NPV for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F95:AJ95)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"},null,{"$f":"IF(E105>0,Z18&ROUND(E105,0)&Z19,Z20)","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W19&E22&X18","v":"NPV for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F96:AJ96)","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[null,null,null,{"$f":"Sheet1!O187","v":"Non energy benefit impact on NPV"},{"$f":"E105-E104","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O123","v":"EUR"}]
[]
[null,null,null,{"$f":"Sheet1!O188","v":"Years to reach positive NPV (without NEBs)"},{"$f":"COUNTIF(G95:AJ95,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"},null,{"$f":"Sheet1!O190","v":"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"},null,null,null,{"$f":"IF(E104>0,E105/E104,\"N/A\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"Sheet1!O189","v":"Years to reach positive NPV (With NEBs)"},{"$f":"COUNTIF(G96:AJ96,\"<0\")+1","v":1},{"$f":"Sheet1!O256","v":"Years"}]
[]
[null,null,null,{"$f":"W20&E22&W18","v":"IRR for the chosen period of 7 years (without NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F97:AJ97)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&W18","v":"ROI for the chosen period of 7 years (without NEBs)"},null,null,null,{"$f":"E104/E8","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"W20&E22&X18","v":"IRR for the chosen period of 7 years (with NEBs)"},{"$f":"_xlfn.XLOOKUP(E22,F56:AJ56,F98:AJ98)","v":{"$error":"#VALUE!"}},null,{"$f":"W21&E22&X18","v":"ROI for the chosen period of 7 years (with NEBs)"},null,null,null,{"$f":"E105/E8","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,{"$f":"Sheet1!O191","v":"Quantification of not quantified NEBs"}]
[null,null,{"$f":"Sheet1!O192","v":"No."},{"$f":"Sheet1!O193","v":"Not quantified non energy benefits"},{"$f":"Sheet1!O194","v":"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"}]
[null,null,{"$f":"IF(M27=\"\",\"\",M27)","v":1},"",{"$f":"IF(D118=\"\",\"\",O27/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,2,"",""]
[null,null,3,"",""]
[null,null,4,"",""]
[null,null,5,"",""]
[null,null,6,"",""]
[null,null,7,"",""]
[null,null,8,"",""]
[null,null,9,"",{"$f":"IF(D126=\"\",\"\",O35/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,10,"",{"$f":"IF(D127=\"\",\"\",O36/SUM($O$27:$O$36)*$E$128)","v":""}]
[null,null,{"$f":"Sheet1!O195","v":"Total"}]
[]
[]
[null,null,{"$f":"Sheet1!O196","v":"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"},null,{"$f":"IF(E105>0,AA18,-E105)","v":{"$error":"#DIV/0!"}},"EUR"]
[null,null,{"$f":"Sheet1!O197","v":"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"},null,{"$f":"IF(E105>0,\"N/A\",E131/E8)","v":{"$error":"#DIV/0!"}},"%"]
[]
[]
[]
[null,{"$f":"Sheet1!O199","v":"Sensitivity analysis"}]
[]
[null,null,null,{"$f":"Sheet1!O200","v":"Parameter variation"},{"$f":"Sheet1!O427","v":0.25}]
[]
[null,null,{"$f":"Sheet1!O201","v":"Parameter variation"},{"$f":"Sheet1!O202","v":"Parameter"},{"$f":"Sheet1!O203","v":"Base value"},{"$f":"Sheet1!O204","v":"High"},{"$f":"Sheet1!O205","v":"Low"}]
[]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O206","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E8","v":0},{"$f":"E142*(1+C142)","v":0},{"$f":"E142*(1-C142)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O207","v":"Energy savings, MWh/year"},{"$f":"E10","v":0},{"$f":"E143*(1+C143)","v":0},{"$f":"E143*(1-C143)","v":0}]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O208","v":"Energy price, EUR/MWh"},{"$f":"E11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,0.25,{"$f":"Sheet1!O209","v":"Energy price variation rate, %"},{"$f":"E19","v":0.03},3.7499999999999999E-2,2.2499999999999999E-2]
[null,null,0.25,{"$f":"Sheet1!O210","v":"Interest rate of equity capital, %"},{"$f":"E15","v":7.1999999999999995E-2},0.09,5.3999999999999992E-2]
[null,null,0.25,{"$f":"Sheet1!O211","v":"Interest rate of debt, %"},{"$f":"E16","v":0.04},0.05,0.03]
[null,null,{"$f":"$E$138","v":0.25},{"$f":"Sheet1!O212","v":"NEB quantification"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&W18","v":"NPV for 7 years (without NEBs)"}]
[null,null,null,{"$f":"Sheet1!O213","v":"Parameter"},{"$f":"Sheet1!O214","v":"Base value"},{"$f":"Sheet1!O215","v":"High"},{"$f":"Sheet1!O216","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O217","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E153:G153,$M$153:$O$153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K153=0,0,K153/ABS(K153))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C142","v":1.25},{"$f":"1-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O218","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E154:G154,$M$154:$O$154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K154=0,0,K154/ABS(K154))","v":{"$error":"#DIV/0!"}},1,{"$f":"1+C143","v":1.25},{"$f":"1-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O219","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E155:G155,$M$155:$O$155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O220","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E156:G156,$M$156:$O$156)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O221","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E157:G157,$M$157:$O$157)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O222","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E158:G158,$M$158:$O$158)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O223","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E159:G159,$M$159:$O$159)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[null,null,null,null,{"$f":"W22&E22&X18","v":"NPV for 7 years (with NEBs)"}]
[null,null,null,{"$f":"Sheet1!O224","v":"Parameter"},{"$f":"Sheet1!O225","v":"Base value"},{"$f":"Sheet1!O226","v":"High"},{"$f":"Sheet1!O227","v":"Low"}]
[null,null,null,{"$f":"Sheet1!O228","v":"Cost of energy efficieny measure (CAPEX), EUR"},null,null,null,null,null,null,{"$f":"SLOPE(E164:G164,$M$164:$O$164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K164=0,0,K164/ABS(K164))","v":{"$error":"#DIV/0!"}},1,{"$f":"M164+C142","v":1.25},{"$f":"M164-C142","v":0.75}]
[null,null,null,{"$f":"Sheet1!O229","v":"Energy savings, MWh/year"},null,null,null,null,null,null,{"$f":"SLOPE(E165:G165,$M$165:$O$165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K165=0,0,K165/ABS(K165))","v":{"$error":"#DIV/0!"}},1,{"$f":"M165+C143","v":1.25},{"$f":"M165-C143","v":0.75}]
[null,null,null,{"$f":"Sheet1!O230","v":"Energy price, EUR/MWh"},null,null,null,null,null,null,{"$f":"SLOPE(E166:G166,$M$167:$O$167)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O231","v":"Energy price variation rate, %"},null,null,null,null,null,null,{"$f":"SLOPE(E167:G167,$M$168:$O$168)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O232","v":"Interest rate of equity capital, %"},null,null,null,null,null,null,{"$f":"SLOPE(E168:G168,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O233","v":"Interest rate of debt, %"},null,null,null,null,null,null,{"$f":"SLOPE(E169:G169,$M$169:$O$169)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[null,null,null,{"$f":"Sheet1!O234","v":"NEB quantification"},null,null,null,null,null,null,{"$f":"SLOPE(E170:G170,$M$170:$O$170)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},1,1.25,0.75]
[]
[]
[]
[null,{"$f":"Sheet1!O235","v":"Scenario analysis"}]
[]
[null,null,{"$f":"Sheet1!O236","v":"Include in scenario analysis (1 - yes; 0 - no)"},{"$f":"Sheet1!O237","v":"Parameter"},{"$f":"Sheet1!O238","v":"Most likely case (base value)"},{"$f":"Sheet1!O239","v":"Best case"},{"$f":"Sheet1!O240","v":"Worst case"}]
[null,null,1,{"$f":"Sheet1!O241","v":"Cost of energy efficieny measure (CAPEX), EUR"},{"$f":"E142","v":0},{"$f":"E177+L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}},{"$f":"E177-L164*C177*(E177*$C$142)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O242","v":"Energy savings, MWh/year"},{"$f":"E143","v":0},{"$f":"E178+L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}},{"$f":"E178-L165*C178*(E178*$C$143)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O243","v":"Energy price, EUR/MWh"},{"$error":"#DIV/0!"},{"$f":"E179+L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}},{"$f":"E179-L166*C179*(E179*$C$144)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O244","v":"Energy price variation rate, %"},0.03,{"$f":"E180+L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}},{"$f":"E180-L167*C180*(E180*$C$145)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O245","v":"Interest rate of equity capital, %"},7.1999999999999995E-2,{"$f":"E181+L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}},{"$f":"E181-L168*C181*(E181*$C$146)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O246","v":"Interest rate of debt, %"},0.04,{"$f":"E182+L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}},{"$f":"E182-L169*C182*(E182*$C$147)","v":{"$error":"#DIV/0!"}}]
[null,null,1,{"$f":"Sheet1!O247","v":"NEB quantification"},1,{"$f":"E183+L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}},{"$f":"E183-L170*C183*(E183*$C$148)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O248","v":"NPV with NEBs "}]
[null,null,{"$f":"Sheet1!O249","v":"Scenario"},{"$f":"Sheet1!O250","v":"Years to reach positive NPV"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,{"$f":"Sheet1!O251","v":"Most likely"},{"$f":"COUNTIF(F188:AI188,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O252","v":"Best case"},{"$f":"COUNTIF(F189:AI189,\"<0\")+1","v":1}]
[null,null,{"$f":"Sheet1!O253","v":"Worst case"},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Sheet1!O254","v":"CAPEX analysis"}]
[]
[]
[null,null,null,null,{"$f":"Sheet1!O255","v":"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"}]
[null,null,null,{"$f":"Sheet1!O256","v":"Years"},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,{"$f":"Sheet1!O257","v":"Permissible CAPEX wtihout NEBs"}]
[null,null,null,{"$f":"Sheet1!O258","v":"Permissible CAPEX wtih NEBs"}]
[null,null,null,{"$f":"Sheet1!O259","v":"Reduction of permissible CAPEX due to quantified NEBs"},{"$f":"E224-E223","v":0},{"$f":"F224-F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Sheet1!O260","v":"     Benefit indicator"}]
[]
[]
[null,{"$f":"Sheet1!O262","v":"No. "},{"$f":"Sheet1!O263","v":"Type of indicator"},{"$f":"Sheet1!O264","v":"Indicator"},{"$f":"Sheet1!O265","v":"Value"},{"$f":"Sheet1!O266","v":"Value at which score is \"3\""},{"$f":"Sheet1!O267","v":"Value at which score is \"-3\""},{"$f":"Sheet1!O268","v":"Value at which score is \"0\""},{"$f":"Sheet1!O269","v":"Score"},null,null,null,null,{"$f":"Sheet1!O261","v":"Number of indicator"},1]
[null,1,{"$f":"Sheet1!O270","v":"Financial"},{"$f":"Sheet1!O278","v":"Return of investment (ROI, %)"},{"$f":"K112","v":{"$error":"#DIV/0!"}},{"$f":"Sheet1!O428","v":0.3},{"$f":"Sheet1!O429","v":-0.3},{"$f":"-INTERCEPT($W$17:$X$17,F256:G256)/SLOPE($W$17:$X$17,F256:G256)","v":0},{"$f":"IF(SLOPE($W$17:$X$17,F256:G256)>0,IF(E256>F256,3,IF(E256<G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))),IF(E256<F256,3,IF(E256>G256,-3,SLOPE($W$17:$X$17,F256:G256)*E256+INTERCEPT($W$17:$X$17,F256:G256))))","v":{"$error":"#DIV/0!"}}]
[null,2,{"$f":"Sheet1!O271","v":"Financial"},{"$f":"Sheet1!O279","v":"IRR/discount rate"},{"$f":"E112/E17","v":{"$error":"#VALUE!"}},{"$f":"Sheet1!O430","v":2},{"$f":"Sheet1!O431","v":0},{"$f":"-INTERCEPT($W$17:$X$17,F257:G257)/SLOPE($W$17:$X$17,F257:G257)","v":1},{"$error":"#VALUE!"},null,{"$f":"INDIRECT(ADDRESS($O$255+255,5))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,6))","v":0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,7))","v":-0.3},{"$f":"INDIRECT(ADDRESS($O$255+255,8))","v":0},{"$f":"INDIRECT(ADDRESS($O$255+255,9))","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(ADDRESS($O$255+255,4))","v":"Return of investment (ROI, %)"}]
[null,3,{"$f":"Sheet1!O272","v":"Risk"},{"$f":"Sheet1!O280","v":"Worst case time to reach positive  - most likely case to reach positive NPV, years"},{"$f":"D190-D188","v":0},{"$f":"Sheet1!O432","v":0},{"$f":"Sheet1!O433","v":10},5,3]
[null,4,{"$f":"Sheet1!O273","v":"Risk"},{"$f":"Sheet1!O281","v":"Most likely case to reach positive NPV - best case to reach positive NPV, years"},{"$f":"D188-D189","v":0},{"$f":"Sheet1!O434","v":6},{"$f":"Sheet1!O435","v":0},3,-3]
[null,5,{"$f":"Sheet1!O274","v":"Uncertainty"},{"$f":"Sheet1!O282","v":"Number of years to be considered"},{"$f":"E22","v":7},{"$f":"Sheet1!O436","v":1},{"$f":"Sheet1!O437","v":19},10,1]
[null,6,{"$f":"Sheet1!O275","v":"Uncertainty"},{"$f":"Sheet1!O283","v":"Time to reach positive NPV/number of years to be considered"},{"$f":"E109/E22","v":0.14285714285714285},{"$f":"Sheet1!O438","v":0.5},{"$f":"Sheet1!O439","v":1.5},1,3]
[null,7,{"$f":"Sheet1!O276","v":"Amount of investment"},{"$f":"Sheet1!O284","v":"CAPEX (indicate values for small and extremely large investments for the energy audited company)"},{"$f":"E8","v":0},null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,8,{"$f":"Sheet1!O277","v":"Not quantified non energy impacts (NEIs)"},{"$f":"Sheet1!O285","v":"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"},{"$f":"SUM(O27:O36)-SUM(O42:O51)","v":0},{"$f":"Sheet1!O440","v":25},{"$f":"Sheet1!O441","v":-25},0,0]
[]
[null,null,{"$f":"Sheet1!O286","v":"Type of indicator"},{"$f":"Sheet1!O287","v":"Importance"},{"$f":"Sheet1!O288","v":"Weight"},{"$f":"Sheet1!O289","v":"Score without weighting"}]
[null,null,{"$f":"Sheet1!O290","v":"Financial"},{"$f":"Sheet1!O442","v":5},{"$f":"D266/$D$271","v":0.41666666666666669},{"$f":"AVERAGE(I256:I257)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O291","v":"Risk"},{"$f":"Sheet1!O443","v":2},{"$f":"D267/$D$271","v":0.16666666666666666},{"$f":"AVERAGE(I258:I259)","v":0}]
[null,null,{"$f":"Sheet1!O292","v":"Uncertainty"},{"$f":"Sheet1!O444","v":1},8.3333333333333329E-2,{"$f":"AVERAGE(I260:I261)","v":2}]
[null,null,{"$f":"Sheet1!O293","v":"Amount of investments"},{"$f":"Sheet1!O445","v":2},0.16666666666666666,{"$f":"AVERAGE(I262)","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"Sheet1!O294","v":"Not quantified NEIs"},{"$f":"Sheet1!O446","v":2},0.16666666666666666,{"$f":"AVERAGE(I263)","v":0}]
[null,null,{"$f":"Sheet1!O295","v":"Total"},{"$f":"SUM(D266:D270)","v":12},1,{"$f":"AVERAGE(F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"Sheet1!O296","v":"Benefit indicator"},{"$f":"SUMPRODUCT(E266:E270,F266:F270)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"REPT(\" \",19*(D273+3))&\"↓\"","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary","index":12,"n_rows":15,"n_cols":28,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,27,2,27],[1,24,1,26],[13,1,13,2],[1,12,1,15],[1,16,1,19],[1,20,1,23]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sheet1!O459","v":"With NEBs"},null,null,null,{"$f":"Sheet1!O464","v":"Without NEBs"},null,null,null,{"$f":"Sheet1!O469","v":"With and without NEBs comparison"},null,null,null,{"$f":"Sheet1!O474","v":"Scenario analysis\nYears to reach positive NPV with NEBs"},null,null,{"$f":"Sheet1!O478","v":"Benefit indicator"}]
[null,{"$f":"Sheet1!O448","v":"No."},{"$f":"Sheet1!O449","v":"Include in total"},{"$f":"Sheet1!O450","v":"Energy efficiency measure category"},{"$f":"Sheet1!O451","v":"Energy efficiency measure from category"},{"$f":"Sheet1!O452","v":"Energy efficiency measure description"},{"$f":"Sheet1!O453","v":"CAPEX, EUR"},{"$f":"Sheet1!O454","v":"Anual energy savings, MWh/year"},{"$f":"Sheet1!O455","v":"Energy price, EUR/MWh"},{"$f":"Sheet1!O456","v":"Anual energy savings, EUR"},{"$f":"Sheet1!O457","v":"Simple payback time, years"},{"$f":"Sheet1!O458","v":"Number of years to be considered"},{"$f":"Sheet1!O460","v":"Years to reach positive NPV"},{"$f":"Sheet1!O461","v":"NPV, EUR"},{"$f":"Sheet1!O462","v":"IRR, %"},{"$f":"Sheet1!O468","v":"ROI, %"},{"$f":"Sheet1!O465","v":"Years to reach positive NPV"},{"$f":"Sheet1!O466","v":"NPV, EUR"},{"$f":"Sheet1!O467","v":"IRR, %"},{"$f":"Sheet1!O468","v":"ROI, %"},{"$f":"Sheet1!O470","v":"NEB multiplier"},{"$f":"Sheet1!O471","v":"Additional NPV, EUR"},{"$f":"Sheet1!O472","v":"Additional IRR, %"},{"$f":"Sheet1!O473","v":"Additional ROI, %"},{"$f":"Sheet1!O475","v":"Most likely case"},{"$f":"Sheet1!O476","v":"Best case"},{"$f":"Sheet1!O477","v":"Worst case"}]
[null,1,"No",{"$f":"'EEM1'!$E$4","v":0},{"$f":"'EEM1'!$E$5","v":0},{"$f":"'EEM1'!$E$6","v":0},{"$f":"IF('EEM1'!$E$8=\"\",\"\",'EEM1'!$E$8)","v":""},{"$f":"'EEM1'!$E$10","v":0},{"$f":"'EEM1'!$E$11","v":{"$error":"#DIV/0!"}},{"$f":"H4*I4","v":{"$error":"#DIV/0!"}},{"$f":"G4/J4","v":{"$error":"#VALUE!"}},{"$f":"'EEM1'!$E$22","v":7},{"$f":"'EEM1'!$E$109","v":1},{"$f":"'EEM1'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM1'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM1'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM1'!$E$108","v":1},{"$f":"'EEM1'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM1'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM1'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM1'!$L$108","v":{"$error":"#DIV/0!"}},{"$f":"N4-R4","v":{"$error":"#DIV/0!"}},{"$f":"O4-S4","v":{"$error":"#VALUE!"}},{"$f":"P4-T4","v":{"$error":"#DIV/0!"}},{"$f":"'EEM1'!$D$188","v":1},{"$f":"'EEM1'!$D$189","v":1},{"$f":"'EEM1'!$D$190","v":1},{"$f":"'EEM1'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,2,"No",{"$f":"'EEM2'!$E$4","v":0},{"$f":"'EEM2'!$E$5","v":0},{"$f":"'EEM2'!$E$6","v":0},{"$f":"IF('EEM2'!$E$8=\"\",\"\",'EEM2'!$E$8)","v":""},{"$f":"'EEM2'!$E$10","v":0},{"$f":"'EEM2'!$E$11","v":{"$error":"#DIV/0!"}},{"$f":"H5*I5","v":{"$error":"#DIV/0!"}},{"$f":"G5/J5","v":{"$error":"#VALUE!"}},{"$f":"'EEM2'!$E$22","v":7},{"$f":"'EEM2'!$E$109","v":1},{"$f":"'EEM2'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM2'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM2'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM2'!$E$108","v":1},{"$f":"'EEM2'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM2'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM2'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM2'!$L$108","v":{"$error":"#DIV/0!"}},{"$f":"N5-R5","v":{"$error":"#DIV/0!"}},{"$f":"O5-S5","v":{"$error":"#VALUE!"}},{"$f":"P5-T5","v":{"$error":"#DIV/0!"}},{"$f":"'EEM2'!$D$188","v":1},{"$f":"'EEM2'!$D$189","v":1},{"$f":"'EEM2'!$D$190","v":1},{"$f":"'EEM2'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,3,"No",{"$f":"'EEM3'!$E$4","v":0},{"$f":"'EEM3'!$E$5","v":0},{"$f":"'EEM3'!$E$6","v":0},{"$f":"IF('EEM3'!$E$8=\"\",\"\",'EEM3'!$E$8)","v":""},{"$f":"'EEM3'!$E$10","v":0},{"$f":"'EEM3'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM3'!$E$22","v":7},{"$f":"'EEM3'!$E$109","v":1},{"$f":"'EEM3'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM3'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM3'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM3'!$E$108","v":1},{"$f":"'EEM3'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM3'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM3'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM3'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM3'!$D$188","v":1},{"$f":"'EEM3'!$D$189","v":1},{"$f":"'EEM3'!$D$190","v":1},{"$f":"'EEM3'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,4,"No",{"$f":"'EEM4'!$E$4","v":0},{"$f":"'EEM4'!$E$5","v":0},{"$f":"'EEM4'!$E$6","v":0},{"$f":"IF('EEM4'!$E$8=\"\",\"\",'EEM4'!$E$8)","v":""},{"$f":"'EEM4'!$E$10","v":0},{"$f":"'EEM4'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM4'!$E$22","v":7},{"$f":"'EEM4'!$E$109","v":1},{"$f":"'EEM4'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM4'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM4'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM4'!$E$108","v":1},{"$f":"'EEM4'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM4'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM4'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM4'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM4'!$D$188","v":1},{"$f":"'EEM4'!$D$189","v":1},{"$f":"'EEM4'!$D$190","v":1},{"$f":"'EEM4'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,5,"No",{"$f":"'EEM5'!$E$4","v":0},{"$f":"'EEM5'!$E$5","v":0},{"$f":"'EEM5'!$E$6","v":0},{"$f":"IF('EEM5'!$E$8=\"\",\"\",'EEM5'!$E$8)","v":""},{"$f":"'EEM5'!$E$10","v":0},{"$f":"'EEM5'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM5'!$E$22","v":7},{"$f":"'EEM5'!$E$109","v":1},{"$f":"'EEM5'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM5'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM5'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM5'!$E$108","v":1},{"$f":"'EEM5'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM5'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM5'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM5'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM5'!$D$188","v":1},{"$f":"'EEM5'!$D$189","v":1},{"$f":"'EEM5'!$D$190","v":1},{"$f":"'EEM5'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,6,"No",{"$f":"'EEM6'!$E$4","v":0},{"$f":"'EEM6'!$E$5","v":0},{"$f":"'EEM6'!$E$6","v":0},{"$f":"IF('EEM6'!$E$8=\"\",\"\",'EEM6'!$E$8)","v":""},{"$f":"'EEM6'!$E$10","v":0},{"$f":"'EEM6'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM6'!$E$22","v":7},{"$f":"'EEM6'!$E$109","v":1},{"$f":"'EEM6'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM6'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM6'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM6'!$E$108","v":1},{"$f":"'EEM6'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM6'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM6'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM6'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM6'!$D$188","v":1},{"$f":"'EEM6'!$D$189","v":1},{"$f":"'EEM6'!$D$190","v":1},{"$f":"'EEM6'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,7,"No",{"$f":"'EEM7'!$E$4","v":0},{"$f":"'EEM7'!$E$5","v":0},{"$f":"'EEM7'!$E$6","v":0},{"$f":"IF('EEM7'!$E$8=\"\",\"\",'EEM7'!$E$8)","v":""},{"$f":"'EEM7'!$E$10","v":0},{"$f":"'EEM7'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM7'!$E$22","v":7},{"$f":"'EEM7'!$E$109","v":1},{"$f":"'EEM7'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM7'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM7'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM7'!$E$108","v":1},{"$f":"'EEM7'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM7'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM7'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM7'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM7'!$D$188","v":1},{"$f":"'EEM7'!$D$189","v":1},{"$f":"'EEM7'!$D$190","v":1},{"$f":"'EEM7'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,8,"No",{"$f":"'EEM8'!$E$4","v":0},{"$f":"'EEM8'!$E$5","v":0},{"$f":"'EEM8'!$E$6","v":0},{"$f":"IF('EEM8'!$E$8=\"\",\"\",'EEM8'!$E$8)","v":""},{"$f":"'EEM8'!$E$10","v":0},{"$f":"'EEM8'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM8'!$E$22","v":7},{"$f":"'EEM8'!$E$109","v":1},{"$f":"'EEM8'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM8'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM8'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM8'!$E$108","v":1},{"$f":"'EEM8'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM8'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM8'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM8'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM8'!$D$188","v":1},{"$f":"'EEM8'!$D$189","v":1},{"$f":"'EEM8'!$D$190","v":1},{"$f":"'EEM8'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,9,"No",{"$f":"'EEM9'!$E$4","v":0},{"$f":"'EEM9'!$E$5","v":0},{"$f":"'EEM9'!$E$6","v":0},{"$f":"IF('EEM9'!$E$8=\"\",\"\",'EEM9'!$E$8)","v":""},{"$f":"'EEM9'!$E$10","v":0},{"$f":"'EEM9'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM9'!$E$22","v":7},{"$f":"'EEM9'!$E$109","v":1},{"$f":"'EEM9'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM9'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM9'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM9'!$E$108","v":1},{"$f":"'EEM9'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM9'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM9'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM9'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM9'!$D$188","v":1},{"$f":"'EEM9'!$D$189","v":1},{"$f":"'EEM9'!$D$190","v":1},{"$f":"'EEM9'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,10,"No",{"$f":"'EEM10'!$E$4","v":0},{"$f":"'EEM10'!$E$5","v":0},{"$f":"'EEM10'!$E$6","v":0},{"$f":"IF('EEM10'!$E$8=\"\",\"\",'EEM10'!$E$8)","v":""},{"$f":"'EEM10'!$E$10","v":0},{"$f":"'EEM10'!$E$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"'EEM10'!$E$22","v":7},{"$f":"'EEM10'!$E$109","v":1},{"$f":"'EEM10'!$E$105","v":{"$error":"#DIV/0!"}},{"$f":"'EEM10'!$E$112","v":{"$error":"#VALUE!"}},{"$f":"'EEM10'!$K$112","v":{"$error":"#DIV/0!"}},{"$f":"'EEM10'!$E$108","v":1},{"$f":"'EEM10'!$E$104","v":{"$error":"#DIV/0!"}},{"$f":"'EEM10'!$E$111","v":{"$error":"#VALUE!"}},{"$f":"'EEM10'!$K$111","v":{"$error":"#DIV/0!"}},{"$f":"'EEM10'!$L$108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$f":"'EEM10'!$D$188","v":1},{"$f":"'EEM10'!$D$189","v":1},{"$f":"'EEM10'!$D$190","v":1},{"$f":"'EEM10'!$D$273","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Sheet1!O479","v":"Total*"},null,{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"SUMIF($C$4:$C$13,\"Yes\",G4:G13)","v":0},{"$f":"SUMIF($C$4:$C$13,\"Yes\",H4:H13)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIF($C$4:$C$13,\"Yes\",J4:J13),0)","v":0},{"$f":"G14/J14","v":{"$error":"#DIV/0!"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIF($C$4:$C$13,\"Yes\",N4:N13),0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"N14/G14","v":{"$error":"#DIV/0!"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIF($C$4:$C$13,\"Yes\",R4:R13),0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"R14/G14","v":{"$error":"#DIV/0!"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"ROUND(SUMIF($C$4:$C$13,\"Yes\",V4:V13),0)","v":0},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"P14-T14","v":{"$error":"#DIV/0!"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}},{"$f":"NA()","v":{"$error":"#N/A"}}]
[null,{"$f":"Sheet1!O480","v":"* - Note that the total value of chosen energy efficiency measures is indicated a sum of the separate chosen measures. It should be taken into account that not in all cases energy savings (MWh/year) can be summed up due various overlaping effects. Usually implementing multiple energy efficiency measures will result in lower total savings than sum of each separate measure."}]

{"sheet":"Sheet1","index":13,"n_rows":501,"n_cols":15,"rows_kept":501,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Page","Cell","English","German","Bulgarian","Greek","Hungarian","Italian","Latvian","Polish","Portuguese","Spanish",null,{"$f":"TOOL2!E18","v":"English"}]
[null,"User_manual","B2","General comments on the tool","Allgemeine Kommentare zu dem Tool","Общи бележки за инструмента","Γενικές παρατηρήσεις για το εργαλείο","Általános megjegyzések az eszközzel kapcsolatban","Commenti generali sullo strumento","Vispārīgi komentāri par rīku","Ogólne uwagi na temat narzędzia","Comentários gerais sobre a ferramenta","Comentarios generales sobre la herramienta",null,{"$f":"_xlfn.XLOOKUP(O2,D2:M2,D3:M501)","v":"General comments on the tool"}]
[null,"User_manual","B3","The tool has been developed during the KNOWnNEBs project. The tool includes a new approach of including Non Energy Benefits in valuation of energy efficiency measures.","Das Tool wurde im Rahmen des KNOWnNEBs-Projekt entwickelt. Es beinhaltet den neuen Ansatz zur Berücksichtigung von nicht-energierelevanten Vorteilen in der Bewertung von Energieffizienzmaßnahmen.","Инструментът е разработен в рамките на проекта KNOWnNEBs. Инструментът включва нов подход за включване на неенергийни ползи в оценката на мерките за енергийна ефективност.","Το εργαλείο αναπτύχθηκε στο πλαίσιο του έργου KNOWnNEBs. Το εργαλείο περιλαμβάνει μια νέα προσέγγιση για τη συμπερίληψη των μη ενεργειακών ωφελών (ΝΕΒ) στην αποτίμηση των μέτρων ενεργειακής απόδοσης.","Az eszközt a KNOWnNEBs projekt keretében fejlesztették ki. Az eszköz új megközelítést tartalmaz a nem energetikai előnyök figyelembevételére az energiahatékonysági intézkedések értékelésében.","Lo strumento è stato sviluppato durante il progetto KNOWnNEBs. Lo strumento include un nuovo approccio che prevede l’inclusione dei benefici non energetici (Non Enegry Benefits- NEBs) nella valutazione delle misure di efficienza energetica.","Rīks ir izstrādāts projekta KNOWnNEBs ietvaros. Tas ietver jaunu pieeju, kā energoefektivitātes aprēķinos iekļaut ne enerģijas bonusus jeb ieguvumus, kas rodas papildus enerģijas samazinājumam, ieviešot energoefektivitātes pasākumus. ","Narzędzie zostało opracowane w ramach projektu KNOWnNEBs.Zawiera ono nowe podejście do audytu energetycznego uwzględniające korzyści pozaenergetyczne w wycenie środków efektywności energetycznej.","A ferramenta foi desenvolvida durante o projeto KNOWnNEBs. A ferramenta inclui uma nova abordagem de inclusão de benefícios não energéticos na avaliação de medidas de eficiência energética.","La herramienta se elabora en el proyecto KNOWnNEBs e incluye un nuevo enfoque para incluir los beneficios no energéticos en la valoración de las medidas de eficiencia energética.",null,"The tool has been developed during the KNOWnNEBs project. The tool includes a new approach of including Non Energy Benefits in valuation of energy efficiency measures."]
[null,"User_manual","B4","The tool is developed according to Standard EN 17463:2021 \"Valuation of Energy Related Investments (VALERI)\". As a result of the KNOWnNEBs project, the tool contains additions and improvements (compared to Standard EN17463:2021).","Das Tool wurde gemäß der Norm EN 17463:2021 „Bewertung energiebezogener Investitionen (VALERI)“ entwickelt. Als Ergebnis des KNOWnNEBs-Projekts enthält das Tool Abweichungen, Ergänzungen und Verbesserungen (im Vergleich zur Norm EN17463:2021).","Инструментът е разработен в съответствие със стандарт EN 17463:2021 \"Оценка на инвестиции, свързани с енергетиката (VALERI)\". В резултат на проекта KNOWnNEBs инструментът съдържа отклонения, допълнения и подобрения (в сравнение със стандарт EN17463:2021).","Το εργαλείο έχει αναπτυχθεί σύμφωνα με το πρότυπο EN 17463:2021 «Αποτίμηση επενδύσεων που σχετίζονται με την ενέργεια (VALERI)». Ως αποτέλεσμα του έργου KNOWnNEBs, το εργαλείο περιλαμβάνει αποκλίσεις, προσθήκες και βελτιώσεις (σε σύγκριση με το πρότυπο EN17463:2021).","Az eszközt az EN 17463:2021 \"Az energiával kapcsolatos beruházások értékelése (VALERI)\" szabvány alapján fejlesztették ki. A KNOWnNEBs projekt eredményeként az eszköz eltéréseket, kiegészítéseket és javításokat tartalmaz (az EN17463:2021 szabványhoz képest).","Lo strumento è sviluppato secondo la norma EN 17463:2021 \"Valutazione degli investimenti legati all'energia (VALERI)\". Essendo un risultato del progetto KNOWnNEBs, lo strumento contiene deviazioni, integrazioni e miglioramenti (rispetto alla norma EN17463:2021).","Rīks ir izstrādāts atbilstoši standartam EN 17463:2021 \"Valuation of Energy Related Investments (VALERI)\". Balstoties uz projekta KNOWnNEBs rezultātiem, tas ietver novirzes, papildinājumus un uzlabojumus, salīdzinot ar EN 17463:2021 standartu. ","Narzędzie zostało opracowane zgodnie z normą EN 17463:2021 „Wycena inwestycji związanych z energią (VALERI)”. W wyniku realizacji projektu KNOWnNEBs, narzędzie zawiera odchylenia, uzupełnienia i ulepszenia (w porównaniu z normą EN17463:2021).","A ferramenta é desenvolvida de acordo com a norma EN 17463:2021 \"Valuation of Energy Related Investments (VALERI)\". Como resultado do projeto KNOWnNEBs, a ferramenta contém desvios, adições e melhorias (em comparação com a norma EN17463:2021).","La herramienta se ha desarrollado de acuerdo con la norma EN 17463:2021 «Valoración de las inversiones relacionadas con la energía (VALERI, por sus siglas en inglés)». Como resultado del proyecto KNOWnNEBs, la herramienta contiene desviaciones, adiciones y mejoras (en comparación con la Norma EN17463:2021).",null,"The tool is developed according to Standard EN 17463:2021 \"Valuation of Energy Related Investments (VALERI)\". As a result of the KNOWnNEBs project, the tool contains additions and improvements (compared to Standard EN17463:2021)."]
[null,"User_manual","B5","The calculation tool consists of 10 energy efficiency measure (EEM) calculation sheets and one summary sheet. The main aim of this tool is to show the effects of non energy benefits when implementating these EEMs. The tool also does a comprehensive analysis of suggested EEMs and the economical feasibility of these EEMs.","Das Berechnungstool besteht aus 10 Berechnungsblättern für Energieeffizienzmaßnahmen (EEM) und einem Übersichtsblatt. Das Hauptziel dieses Tools besteht darin, die Auswirkungen nicht-energetischer Vorteile auf die Umsetzung von EEMs aufzuzeigen. Das Tool führt außerdem eine umfassende Analyse der vorgeschlagenen EEMs und der wirtschaftlichen Machbarkeit dieser EEMs durch.","Инструментът за изчисление се състои от 10 листа за изчисление на мерки за енергийна ефективност (ЕЕМ) и един обобщаващ лист. Основната цел на този инструмент е да покаже ефектите от неенергийните ползи от прилагането на ЕЕМ. Инструментът също така прави цялостен анализ на предложените ЕЕМ и икономическата осъществимост на тези ЕЕМ.","Το εργαλείο υπολογισμού αποτελείται από 10 φύλλα υπολογισμού Μέτρων Ενεργειακής Απόδοσης (ΕΕΜ) και ένα συγκεντρωτικό φύλλο. Ο κύριος στόχος αυτού του εργαλείου είναι να παρουσιάσει τις επιπτώσεις των μη ενεργειακών ωφελών στην εφαρμογή των ΕΕΜ. Επίσης, το εργαλείο παρέχει  μια ολοκληρωμένη ανάλυση των προτεινόμενων μέτρων και της οικονομικής σκοπιμότητας τους.","A számítási eszköz 10 energiahatékonysági intézkedés (a továbbiakban EEM - energy efficiency measure) számítási lapból és egy összefoglaló lapból áll. Az eszköz fő célja, hogy bemutassa a nem energetikai előnyök hatását az EEM-ek végrehajtására. Az eszköz emellett átfogó elemzést végez a javasolt EEM-ekről és azok gazdasági megvalósíthatóságáról.","Lo strumento di calcolo è composto da 10 fogli di calcolo delle misure di efficienza energetica (Energy Efficiency Measures - EEM) e un foglio di riepilogo. Lo scopo principale di questo strumento è mostrare gli effetti dei benefici non energetici sull’implementazione delle EEM. Lo strumento effettua inoltre un'analisi completa delle EEM suggerite e della fattibilità economica di tali EEM.","Rīks sastāv no 10 sadaļām, kas paredzētas energoefektivitātes pasākumu analīzei un vienu sadaļu, kas apkopo rezultātus no visiem pasākumiem. Galvenais mērķis ir parādīt, kādi vēl pastāv ne enerģijas efekti (NEE), ja tiek īstenots energoefektivitātes pasākumus. Rīks veic visaptverošu energoefektivitātes pasākumu analīzi t.sk. arī pasākumu ekonomisko analīzi.  ","Narzędzie składa się z 10 arkuszy obliczeniowych i jednego arkusza podsumowującego. Obliczenia te dotyczą środków efektywności energetycznej (EEM). Głównym celem narzędzia jest pokazanie wpływu korzyści pozaenergetycznych na wdrażanie EEM. Narzędzie przeprowadza również kompleksową analizę sugerowanych EEM i ich ekonomicznej wykonalności.","A ferramenta de cálculo é composta por 10 folhas de cálculo, uma por cada Medida de Eficiência Energética (EEM1- EEM10), e uma folha de resumo (Summary). O principal objetivo desta ferramenta é mostrar os efeitos dos benefícios não energéticos na implementação das Medidas de Eficiência Energética. A ferramenta faz também uma análise exaustiva das medidas de EE sugeridas e da viabilidade económica das mesmas.","La herramienta de cálculo consiste en 10 hojas de cálculo de medidas de eficiencia energética (MEE) y una hoja resumen. El principal objetivo de esta herramienta es mostrar los efectos de los beneficios no energéticos en la aplicación de las medidas de eficiencia energética. La herramienta también realiza un análisis completo de las medidas de eficiencia energética propuestas y de su viabilidad económica.",null,"The calculation tool consists of 10 energy efficiency measure (EEM) calculation sheets and one summary sheet. The main aim of this tool is to show the effects of non energy benefits when implementating these EEMs. The tool also does a comprehensive analysis of suggested EEMs and the economical feasibility of these EEMs."]
[null,"User_manual","B6","Only cells with a bright yellow background should be changed in the tool. Changing any other cell, adding or deleting rows or columns, or doing any additional actions can result in rendering the tool useless or the calculation results can be wrong. Some of the cells with a yellow background do contain values. These values are the default values which can be changed by users of the tool (or they can be left unchanged)","Im Tool sollten nur Zellen mit hellgelbem Hintergrund geändert werden. Das Ändern einer anderen Zelle, das Hinzufügen oder Löschen von Zeilen oder Spalten oder das Ausführen zusätzlicher Aktionen kann dazu führen, dass das Tool unbrauchbar wird oder die Berechnungsergebnisse falsch sind. Einige der gelb hinterlegten Zellen enthalten tatsächlich Werte. Bei diesen Werten handelt es sich um die Standardwerte, die von Benutzern des Tools geändert (oder unverändert gelassen) werden können.","В инструмента трябва да се променят само клетките с яркожълт фон. Промяната на която и да е друга клетка, добавянето или изтриването на редове или колони или извършването на каквито и да е допълнителни действия могат да доведат до това, че инструментът ще стане безполезен или резултатите от изчисленията могат да бъдат грешни. Някои от клетките с жълт фон наистина съдържат стойности. Тези стойности са стойностите по подразбиране, които могат да бъдат променяни от потребителите на инструмента (или могат да бъдат оставени непроменени)","Στο εργαλείο, μόνο τα κελιά με έντονο κίτρινο φόντο πρέπει να αλλάζουν. Η αλλαγή οποιουδήποτε άλλου κελιού, η προσθήκη ή η διαγραφή γραμμών ή στηλών ή η εκτέλεση οποιωνδήποτε πρόσθετων ενεργειών μπορεί να οδηγήσει στην μη σωστή λειτουργία του εργαλείου ή τα αποτελέσματα των υπολογισμών μπορεί να είναι λανθασμένα. Ορισμένα από τα κελιά με κίτρινο φόντο περιέχουν τιμές. Οι τιμές αυτές είναι προεπιλεγμένες και μπορούν να τροποποιηθούν από τους χρήστες του εργαλείου (ή μπορούν να παραμείνουν αμετάβλητες).","Csak az élénksárga hátterű cellákat kell módosítani az eszközben. Bármely más cella módosítása, sorok vagy oszlopok hozzáadása vagy törlése, illetve bármilyen további művelet elvégzése az eszköz használhatatlanná válását eredményezheti, vagy a számítási eredmények hibját eredményezhetik. A sárga hátterű cellák némelyike tartalmaz értékeket. Ezek az értékek az alapértelmezett értékek, amelyeket az eszköz felhasználói megváltoztathatnak (vagy változatlanul hagyhatnak).","Nello strumento è necessario modificare solo le celle con sfondo giallo. La modifica di qualsiasi altra cella, l'aggiunta o l'eliminazione di righe o colonne o l'esecuzione di qualsiasi azione aggiuntiva possono rendere lo strumento inutilizzabile o i risultati del calcolo potrebbero essere errati. Alcune celle con sfondo giallo contengono valori. Questi valori sono i valori predefiniti che possono essere modificati dagli utenti dello strumento (o possono essere lasciati invariati).","Rīkā var mainīt tikai gaiši dzeltenā krāsā esošās šūnas. Mainot jebkuru citu šūnu, pievienojot vai, dzēšot kādu no rindām, vai kolonnām, vai veicot jebkāda cita veida darbības, iegūtie rezultāti var tikt aprēķināti nepareizi. Dažas dzeltenā krāsā esošās šūnas satur vērtības. Šīs ir noklusējuma vērtības, kuras var mainīt rīka lietotājs, vai arī tās atstāt noklusējuma režīmā. ","W narzędziu należy zmieniać tylko komórki z jasnożółtym tłem. Zmiana jakiejkolwiek innej komórki, dodawanie lub usuwanie wierszy lub kolumn lub wykonywanie jakichkolwiek dodatkowych czynności może spowodować, że narzędzie stanie się bezużyteczne lub wyniki obliczeń mogą być nieprawidłowe. Niektóre komórki z żółtym tłem zawierają wartości. Są to wartości domyślne, które mogą zostać zmienione przez użytkowników narzędzia (lub pozostawione bez zmian).","Apenas as células com fundo amarelo brilhante devem ser alteradas na ferramenta. Alterar qualquer outra célula, adicionar ou eliminar linhas ou colunas, ou efetuar quaisquer outras acções pode tornar a ferramenta inútil ou obter resultados errados. Algumas das células com fundo amarelo brilhante já contêm  valores. Estes valores são  valores pré-definidos, por defeito, e podem ser alterados pelos utilizadores da ferramenta  (ou podem ser deixados inalterados).","En la herramienta sólo se deben modificar las celdas con fondo amarillo brillante. Cambiar cualquier otra celda, añadir o eliminar filas o columnas, o realizar cualquier acción adicional puede hacer que la herramienta resulte inútil o que los resultados de los cálculos sean erróneos. Algunas de las celdas con fondo amarillo contienen valores. Estos valores son los valores por defecto que pueden ser modificados por los usuarios de la herramienta (o pueden dejarse sin modificar)",null,"Only cells with a bright yellow background should be changed in the tool. Changing any other cell, adding or deleting rows or columns, or doing any additional actions can result in rendering the tool useless or the calculation results can be wrong. Some of the cells with a yellow background do contain values. These values are the default values which can be changed by users of the tool (or they can be left unchanged)"]
[null,"User_manual","B7","In order to simplify the understanding of the calculation results, the tool uses automatic conditional formating. If cells are formated with la ight red background it indicates that the values in these cells are not favourable for the suggested EEM. If the cells are formated with a light green background it indicates that the values in these cells are favourable for the suggested EEM. Some of the cells in the tool also give a description of the calculation results based on the results.","Um das Verständnis der Berechnungsergebnisse zu vereinfachen, verwendet das Tool eine automatische bedingte Formatierung. Wenn Zellen mit hellrotem Hintergrund formatiert sind, bedeutet dies, dass die Werte in diesen Zellen für das vorgeschlagene EEM nicht günstig sind. Wenn die Zellen mit hellgrünem Hintergrund formatiert sind, bedeutet dies, dass die Werte in diesen Zellen für das vorgeschlagene EEM günstig sind. Einige der Zellen im Tool enthalten auch eine Beschreibung der Berechnungsergebnisse basierend auf dem Berechnungsergebnis.","За да се улесни разбирането на резултатите от изчисленията, инструментът използва автоматично условно форматиране. Ако клетките са оформени със светлочервен фон, това означава, че стойностите в тези клетки не са благоприятни за предложения EEM. Ако клетките са оформени със светлозелен фон, това означава, че стойностите в тези клетки са благоприятни за предложената ЕЕМ. Някои от клетките в инструмента дават и описание на резултатите от изчисленията въз основа на резултата от изчисленията.","Για την καλύτερη κατανόηση των αποτελεσμάτων υπολογισμού, το εργαλείο χρησιμοποιεί αυτόματη διαμόρφωση. Εάν τα κελιά φέρουν ανοιχτό κόκκινο φόντο, αυτό υποδηλώνει ότι οι τιμές σε αυτά τα κελιά δεν είναι ευνοϊκές για το προτεινόμενο ΕΕΜ. Εάν τα κελιά είναι διαμορφωμένα με ανοιχτό πράσινο φόντο, τότε οι τιμές είναι ευνοϊκές για το προτεινόμενο ΕΕΜ. Ορισμένα από τα κελιά του εργαλείου διαθέτουν επίσης περιγραφή των αποτελεσμάτων υπολογισμού.","A számítási eredmények megértésének egyszerűsítése érdekében az eszköz automatikus feltételes formázást használ. Ha a cellák világospiros háttérrel vannak formázva, az azt jelzi, hogy ezekben a cellákban az értékek nem kedvezőek a javasolt EEM számára. Ha a cellák világoszöld háttérrel vannak formázva, az azt jelzi, hogy ezekben a cellákban az értékek kedvezőek a javasolt EEM számára. Az eszköz egyes cellái a számítási eredmények leírását is megadják.\n","Per semplificare la comprensione dei risultati del calcolo lo strumento utilizza la formattazione condizionale automatica. Se le celle sono formattate con sfondo rosso chiaro significa che i valori in queste celle non sono favorevoli per l'EEM suggerita. Se le celle sono formattate con sfondo verde chiaro significa che i valori in queste celle sono favorevoli per l'EEM suggerita. Alcune celle nello strumento forniscono anche una descrizione dei risultati del calcolo in base al risultato del calcolo.","Lai atvieglotu iegūto rezultātu analīzi, rīkā tiek pielietota automātiska nosacījuma formatēšana. Ja šūna ir iekrāsota gaiši sarkanā krāsā, tas norāda, ka iegūtais rezultāts nav labvēlīgs izvēlētajam energoefektivitātes pasākumam. Ja šūna ir gaiši zaļā krāsā, tad iegūtā vērtība ir labvēlīga izvēlētajam energoefektivitātes pasākumam. Dažās šūnās ir sniegts arī iegūto rezultātu apraksts, kas balstīts uz veiktajiem aprēķiniem. ","Aby ułatwić zrozumienie wyników obliczeń, narzędzie wykorzystuje automatyczne formatowanie warunkowe. Jeśli komórki są sformatowane na jasnoczerwonym tle, oznacza to, że wartości w tych komórkach nie są korzystne dla sugerowanej EEM. Jeśli komórki mają jasnozielone tło, oznacza to, że wartości w tych komórkach są korzystne dla sugerowanej EEM. Niektóre komórki w narzędziu zawierają również opis wyników obliczeń na podstawie wyników obliczeń.","Para simplificar a compreensão dos resultados do cálculo, a ferramenta utiliza a formatação condicional automática. Se as células estiverem formatadas com fundo vermelho claro, isso indica que os valores nessas células não são favoráveis à MedidaEE sugerida. Se as células estiverem formatadas com fundo verde claro, isso indica que os valores nessas células são favoráveis à medidaEE  sugerida. Algumas das células da ferramenta também apresentam uma descrição dos resultados do cálculo com base nos cálculos efectuados.","Para simplificar la comprensión de los resultados del cálculo, la herramienta utiliza un formato condicional automático. Las celdas con fondo rojo claro indica que los valores de estas celdas no son favorables para la MEE sugerida. Si las celdas están con fondo verde claro, indica que sus valores son favorables para la MEE sugerida. Algunas de las celdas de la herramienta también ofrecen una descripción de los resultados del cálculo basado en el resultado del cálculo.",null,"In order to simplify the understanding of the calculation results, the tool uses automatic conditional formating. If cells are formated with la ight red background it indicates that the values in these cells are not favourable for the suggested EEM. If the cells are formated with a light green background it indicates that the values in these cells are favourable for the suggested EEM. Some of the cells in the tool also give a description of the calculation results based on the results."]
[null,"User_manual","B8","Cells with a dark blue background will change the background to white or light blue if these cells are used in calculations or contain any data.","Zellen mit dunkelblauem Hintergrund ändern den Hintergrund in Weiß oder Hellblau, wenn diese Zellen in Berechnungen verwendet werden oder Daten enthalten.","Клетките с тъмносин фон ще променят фона си на бял или светлосин, ако тези клетки се използват в изчисления или съдържат някакви данни.","Τα κελιά με σκούρο μπλε φόντο αλλάζουν το φόντο σε λευκό ή γαλάζιο εάν χρησιμοποιούνται σε υπολογισμούς ή περιέχουν δεδομένα.","A sötétkék háttérrel rendelkező cellák háttere fehérre vagy világoskékre változik, ha ezeket a cellákat számításokban használatban vannak, vagy bármilyen adatot tartalmaznak.","Le celle con sfondo blu scuro cambieranno lo sfondo in bianco o azzurro se queste celle vengono utilizzate nei calcoli o contengono dati.","Šūnas tumši zilā krāsā nomainīsies uz baltu vai gaiši zilu krāsu, ja tās tiks izmantotas aprēķinos vai satur kādus datus. ","Komórki z ciemnoniebieskim tłem zmienią tło na białe lub jasnoniebieskie, jeśli te komórki są używane w obliczeniach lub zawierają jakiekolwiek dane.","As células com fundo azul escuro mudarão o fundo para branco ou azul claro se essas células forem utilizadas em cálculos ou contiverem quaisquer dados.","Las celdas con fondo azul oscuro cambiarán el fondo a blanco o azul claro si estas celdas se utilizan en cálculos o contienen algún dato.",null,"Cells with a dark blue background will change the background to white or light blue if these cells are used in calculations or contain any data."]
[null,"User_manual","B9","Different parts of the tool have different colour background for easier navigation and for overseeing of the tool.","Verschiedene Teile des Tools haben unterschiedliche Hintergrundfarben, um die Navigation und den Überblick über das Tool zu erleichtern.","Различните части на инструмента имат различен цветен фон за по-лесна навигация и преглеждане на инструмента.","Διάφορα μέρη του εργαλείου έχουν διαφορετικό χρώμα φόντου για ευκολότερη πλοήγηση και εποπτεία του εργαλείου.","Az eszköz különböző részei különböző színű háttérrel rendelkeznek a könnyebb navigáció és az eszköz áttekinthetősége érdekében.","Parti diverse dello strumento hanno uno sfondo di colore diverso per facilitare la navigazione e la visualizzazione dello strumento.","Dažādas rīka daļas ir iekrāsotas atsevišķās krāsās, lai vieglāk uztvertu rezultātus un atvieglotu to analīzi. ","Różne części narzędzia mają różne kolory tła, aby ułatwić nawigację i przeglądanie narzędzia.","As diferentes partes da ferramenta têm um fundo de cor diferente para facilitar a navegação e a visualização da ferramenta.","Las distintas partes de la herramienta tienen un fondo de color diferente para facilitar la navegación y la visión general de la herramienta.",null,"Different parts of the tool have different colour background for easier navigation and for overseeing of the tool."]
[null,"User_manual","B10","In order for the tool to work propoerly, macros have to be enabled.","Damit das Tool ordnungsgemäß funktioniert, müssen Makros aktiviert sein.","За да работи инструментът, трябва да се активират макроси.","Για να λειτουργήσει σωστά το εργαλείο πρέπει να είναι ενεργοποιημένες οι μακροεντολές.","Ahhoz, hogy az eszköz működjön, a makrókat engedélyezni kell.","Affinché lo strumento funzioni correttamente, le macro devono essere abilitate.","Lai rīks darbotos pareizi, ir jāiespējo makros funkcija.","Aby narzędzie działało poprawnie, należy włączyć makra.","Para que a ferramenta funcione corretamente, as macros têm de estar activadas.","Para que la herramienta funcione, los macros deben estar activados.",null,"In order for the tool to work propoerly, macros have to be enabled."]
[null,"User_manual","B11","The summary page of the tool summarizes all suggested EEMs. By choosing \"Yes\" or \"No\" in column B, it is possible to combine the suggested EEMs in order to see the total effect of the suggested EEMs. The combined results are shown in row \"Total\".","Die Übersichtsseite des Tools fasst alle vorgeschlagenen EEMs zusammen. Durch Auswahl von „Ja“ oder „Nein“ in Spalte B ist es möglich, die vorgeschlagenen EEMs zu kombinieren, um die Gesamtwirkung der vorgeschlagenen EEMs zu sehen. Die zusammengefassten Ergebnisse werden in der Zeile „Gesamt“ angezeigt.","На обобщаващата страница на инструмента са обобщени всички предложени EEMs. Чрез избор на \"Да\" или \"Не\" в колона Б е възможно да се комбинират предложените EEM, за да се види общият ефект на предложените EEM. Комбинираните резултати са показани в ред \"Общо\".","Η συγκεντρωτική σελίδα του εργαλείου συνοψίζει όλα τα προτεινόμενα ΕΕΜ. Επιλέγοντας «Ναι» ή «Όχι» στη στήλη Β είναι δυνατόν να συνδυαστούν τα προτεινόμενα ΕΕΜ προκειμένου να φανεί το συνολικό αποτέλεσμα. Τα συνδυαστικά αποτελέσματα εμφανίζονται στη γραμμή «Σύνολο».","Az eszköz összefoglaló oldala összegzi valamennyi javasolt EEM-et. A B oszlopban a \"Yes\" (Igen) vagy \"No\" (Nem) választásával lehetőség van a javasolt EEM-ek kombinálására, hogy a javasolt EEM-ek teljes hatását láthassuk. A kombinált eredmények az \"Total\" (Összes) sorban jelennek meg.","La pagina di riepilogo dello strumento riassume tutti le EEM suggerite. Scegliendo \"Sì\" o \"No\" nella colonna B è possibile combinare le EEM suggerite per vedere l'effetto totale delle EEM suggerite. I risultati combinati vengono visualizzati nella riga \"Totale\".","Kopsavilkuma lapā tiek apkopta informācija par visiem energoefektivitātes pasākumiem. Izvēloties kolonnā B \"Jā \" vai \"Nē\" atbildes, ir iespējams sakombinēt energoefektivitātes pasākumus tā, lai var redzēt izvēlēto energoefektivitātes pasākuma kopējo efektu. Iegūtais rezultāts ir parādīts rindā \"Kopā\" ","Strona podsumowująca narzędzia podsumowuje wszystkie sugerowane EEM. Wybierając „Tak” lub „Nie” w kolumnie B, można połączyć sugerowane EEM, aby zobaczyć całkowity efekt sugerowanych EEM. Połączone wyniki są wyświetlane w wierszu „Razem”.","A página de resumo da ferramenta (Summary) resume todas as MedidasEE sugeridas. Ao selecionar \"Sim\" ou \"Não\" na coluna B, é possível combinar as MedidasEE sugeridas para ver o efeito total das mesmas. Os resultados combinados são apresentados na linha \"Total\".","La página de resumen de la herramienta muestra todas las MEE sugeridas. Seleccionando «Sí» o «No» en la columna B es posible combinar las MEE sugeridas para ver el efecto conjunto que producirían. Los resultados combinados se muestran en la fila «Total».",null,"The summary page of the tool summarizes all suggested EEMs. By choosing \"Yes\" or \"No\" in column B, it is possible to combine the suggested EEMs in order to see the total effect of the suggested EEMs. The combined results are shown in row \"Total\"."]
[null,"User_manual","B13","User manual for pages EEM1 … EEM10","Benutzerhandbuch für die Seiten EEM1 … EEM10","Ръководство за потребителя за страници EEM1 ... EEM10","Εγχειρίδιο χρήσης για τα φύλλα εργασίας EEM1 ... EEM10","Felhasználói kézikönyv az EEM1 ... EEM10 lapokhoz","Manuale utente per le pagine EEM1 … EEM10","Lietotāja rokasgrāmata EEM1 … EEM10 šūnām","Instrukcja obsługi dla stron EEM1 ... EEM10","Manual do utilizador para as páginas EEM1 ... EEM10","Manual del usuario, de las hojas EEM1 a EEM10",null,"User manual for pages EEM1 … EEM10"]
[null,"User_manual","B15","Input data","Daten eingeben","Въведени данни","Δεδομένα εισαγωγής","Bemenő adatok","Dati in ingresso","Ievades dati","Dane wejściowe","Dados de entrada","Datos de entrada",null,"Input data"]
[null,"User_manual","D15","The \"Input data\" part of the tool is meant to specify the most important data to carry out the feasibility analysis of the energy efficiency measures. In the \"Input data\" part only input data which do not concern NEBs are required","Der Eingabedatenteil des Tools dient der Eingabe der wichtigsten Daten für Berechnungen zur Machbarkeitsanalyse von Energieeffizienzmaßnahmen. Im Eingabedatenteil sind nur Eingabedaten erforderlich, die nicht mit NEBs in Zusammenhang stehen","Частта с входните данни на инструмента е предназначена за въвеждане на най-важните данни за изчисленията на анализа на осъществимостта на мерките за енергийна ефективност. В частта с входните данни се изискват само данни, които не са свързани с НЕП.","Μέρος των δεδομένων εισαγωγής του εργαλείου αφορά την εισαγωγή των πιο σημαντικών στοιχείων για τους υπολογισμούς της ανάλυσης σκοπιμότητας μέτρων ενεργειακής απόδοσης. Στο πεδίο δεδομένων εισαγωγής απαιτούνται μόνο δεδομένα που δεν αφορούν τα ΝΕΒ.","Az eszköz bemenő adatokat tartalmazó része az energiahatékonysági intézkedések megvalósíthatósági elemzésének számításaihoz szükséges legfontosabb adatok bevitelére szolgál. A bemenő adatokat tartalmazó részben csak olyan adatokat kell megadni, amelyek nem kapcsolódnak a NEB-khez.","La parte dei dati di input dello strumento ha lo scopo di inserire i dati più importanti per i calcoli dell'analisi di fattibilità delle misure di efficienza energetica. Nella parte dei dati di input sono richiesti solo i dati di input che non riguardano i NEBs","Rīka ievades datu daļā tiek ievadīta lielākā daļa svarīgāko datu, lai būtu iespējas veikt energoefektivitātes pasākumu aprēķinus. Ievades datu daļā ir jāievada tikai tie dati, kas neattiecas uz ne enerģijas bonusiem (NEB). ","Część danych wejściowych narzędzia służy do wprowadzania najważniejszych danych do obliczeń analizy wykonalności środków efektywności energetycznej. W części danych wejściowych wymagane są tylko dane wejściowe, które nie są związane z NEB (korzyści pozaenergetyczne).","A parte de dados de entrada da ferramenta destina-se a introduzir os dados mais importantes para os cálculos de análise de viabilidade de medidas de eficiência energética. Na parte dos dados de entrada, apenas são necessários os dados de entrada que não estão relacionados com os benefícios não energéticos (NEBs).","Los datos de entrada de la herramienta son los datos más importantes para los cálculos del análisis de viabilidad de las medidas de eficiencia energética. En la parte de datos de entrada sólo se requieren los datos de entrada que no están relacionados con los BNEs (Beneficios No Energéticos).",null,"The \"Input data\" part of the tool is meant to specify the most important data to carry out the feasibility analysis of the energy efficiency measures. In the \"Input data\" part only input data which do not concern NEBs are required"]
[null,"User_manual","B16","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetros","Parámetro",null,"Parameter"]
[null,"User_manual","C16","Cell","Zelle","Клетка","Κελί","Cella","Cella","Šūna","Komórka","Célula","Celda",null,"Cell"]
[null,"User_manual","D16","Functionality","Funktionalität","Функционалност","Επεξήγηση","Funkció","Funzionalità","Funkcionalitāte","Funkcjonalność","Funcionalidade","Funcionalidad",null,"Functionality"]
[null,"User_manual","B17","Energy efficiency measure category","Kategorie der Energieeffizienzmaßnahmen","Категория на мярката за енергийна ефективност","Κατηγορία μέτρων ενεργειακής απόδοσης","Energiahatékonysági intézkedés kategória","Categoria di misura dell'efficienza energetica","Energoefektivitātes pasākumu kategorija","Kategoria pomiaru efektywności energetycznej","Categoria da Medida de Eficiência Energética","Categoría de la medida de eficiencia energética",null,"Energy efficiency measure category"]
[null,"User_manual","B18","Energy efficiency measure from category","Energieeffizienzmaßnahme aus der Kategorie","Мярка за енергийна ефективност от категория","Μέτρο ενεργειακής απόδοσης από την κατηγορία","Energiahatékonysági intézkedés kategóriából","Misura di efficienza energetica dalla categoria scelta","Energoefektivitātes pasākums ","Miara efektywności energetycznej z kategorii","Medida de Eficiência Energética da categoria","Medida de eficiencia energética de la categoría",null,"Energy efficiency measure from category"]
[null,"User_manual","B19","Energy efficiency measure description","Beschreibung der Energieeffizienzmaßnahmen","Описание на мярката за енергийна ефективност","Περιγραφή μέτρου ενεργειακής απόδοσης","Energiahatékonysági intézkedés leírása","Descrizione della misura di efficienza energetica","Energoefektivitātes pasākuma apraksts ","Opis środka efektywności energetycznej","Descrição da Medida de Eficiência Energética","Descripción de la medida de eficiencia energética",null,"Energy efficiency measure description"]
[null,"User_manual","B20","Cost of energy efficieny measure (CAPEX)","Kosten der Energieeffizienzmaßnahmen (CAPEX)","Разходи за мерки за енергийна ефективност (CAPEX)","Κόστος μέτρου ενεργειακής απόδοσης (CAPEX)","Az energiahatékonysági intézkedés költsége (CAPEX)","Costo delle misure di efficienza energetica (CAPEX)","Energoefektivitātes pasākumu izmaksas (CAPEX)","Koszt środka efektywności energetycznej (CAPEX)","Custo da Medida de Eficiência Energética (CAPEX)","Coste de la medida de eficiencia energética (CAPEX)",null,"Cost of energy efficieny measure (CAPEX)"]
[null,"User_manual","B21","Annual energy savings","Jährliche Energieeinsparungen","Годишна икономия на енергия","Ετήσια εξοικονόμηση ενέργειας","Éves energiamegtakarítás","Risparmio energetico annuo","Ikgadējais enerģijas ietaupījums","Roczne oszczędności energii","Poupanças de energia anuais","Ahorro energético anual",null,"Annual energy savings"]
[null,"User_manual","B22","Energy price (tariff)","Energiepreis (Tarif)","Цена на енергията (тарифа)","Κόστος ενέργειας (τιμολόγιο)","Energiaár (tarifa)","Prezzo dell'energia (tariffa)","Enerģijas cena ( tarifs )","Cena energii (taryfa)","Preço da energia (tarifa)","Precio de la energía (tarifa)",null,"Energy price (tariff)"]
[null,"User_manual","B23","Share of equity capital","Anteil am Eigenkapital","Част/дял от собствения капитал","Μερίδιο μετοχικού κεφαλαίου","Saját tőke aránya","Quota di capitale proprio","Pašu kapitāls","Udział kapitału własnego","Participação no capital próprio","Capital propio (%)",null,"Share of equity capital"]
[null,"User_manual","B24","Share of debt capital","Anteil am Fremdkapital","Част/дял от дълговия капитал","Μερίδιο δανειακού κεφαλαίου","Az idegen tőke aránya","Quota del capitale di debito","Aizņēmuma daļa","Udział kapitału dłużnego","Quota de capital de dívida","Deuda (recursos ajenos) (%)",null,"Share of debt capital"]
[null,"User_manual","B25","Interest rate of equity capital","Zinssatz des Eigenkapitals","Лихвен процент на собствения капитал","Επιτόκιο μετοχικού κεφαλαίου","A saját tőke kamatlába","Tasso di interesse del capitale proprio","Pašu kapitāla atdeves likme ","Stopa procentowa kapitału własnego","Taxa de juro do capital próprio","Tipo de interés del capital propio",null,"Interest rate of equity capital"]
[null,"User_manual","B26","Interest rate of debt","Zinssatz der Schulden","Лихвен процент на дълга","Επιτόκιο οφειλής","Az adósság kamatlába","Tasso di interesse del debito","Aizņēmuma procentu likme ","Stopa procentowa zadłużenia","Taxa de juro da dívida","Tipo de interés de la deuda",null,"Interest rate of debt"]
[null,"User_manual","B27","Discount rate","Ermäßigungsrate","Дисконтов процент","Συντελεστής προεξόφλησης","Diszkontráta","Tasso di sconto","Diskonta likme ","Stopa dyskontowa","Taxa de actualização ","Tasa de descuento",null,"Discount rate"]
[null,"User_manual","B28","Annual price variation for energy","Jährliche Preisschwankung für Energie","Годишна промяна в цените на енергията","Ετήσια διακύμανση των τιμών της ενέργειας","Az energia éves árváltozása","Variazione annuale del prezzo dell'energia","Ikgadējās enerģijas cenas izmaiņas ","Roczna zmiana cen energii","Variação anual dos preços da energia","Variación anual del precio de la energía",null,"Annual price variation for energy"]
[null,"User_manual","B29","Annual price variation for not energy costs","Jährliche Preisschwankung für nicht-Energiekosten","Годишна промяна в цените на неенергийните разходи","Ετήσια διακύμανση των τιμών για το μη ενεργειακό κόστος","A nem energiaköltségek éves árváltozása","Variazione annuale del prezzo per costi non energetici","Ikgadējās cenas izmaiņas ar enerģiju nesaistītām izmaksām ","Roczna zmiana cen dla kosztów innych niż koszty energii","Variação anual do preço dos custos não energéticos","Variación anual de los precios no energéticos",null,"Annual price variation for not energy costs"]
[null,"User_manual","B30","Number of years to be considered","Anzahl der zu berücksichtigenden Jahre","Брой години, които трябва да се вземат предвид","Αριθμός ετών που πρέπει να ληφθούν υπόψη ","A figyelembe vett évek száma","Numero di anni da considerare","Izvēlētais aprēķinu periods jeb vēlamais atmaksāšanās periods (gadi)","Liczba lat do uwzględnienia","Número de anos a ter em conta","Número de años a considerar",null,"Number of years to be considered"]
[null,"User_manual","D17","Select from a drop down list the category of the energy efficiency measure (EEM).","Wählen Sie aus einer Dropdown-Liste die Kategorie der Energieeffizienzmaßnahme (EEM) aus.","Изберете от падащ списък категорията на мярката за енергийна ефективност (ЕЕМ).","Επιλέξτε την κατηγορία του μέτρου ενεργειακής απόδοσης (ΕΕΜ).","Válassza ki a legördülő listából az energiahatékonysági intézkedés (EEM) kategóriáját.","Selezionare da un elenco a tendina la categoria della misura di efficienza energetica (EEM).","Izvēlieties no saraksta energoefektivitātes pasākuma (EEP) kategoriju ","Wybierz z listy rozwijanej kategorię środka poprawy efektywności energetycznej (EEM).","Selecione da DropDown list a categoria da Medida de Eficiência Energética (EEM).","Seleccione de una lista desplegable la categoría de la medida de eficiencia energética ( MEE).",null,"Select from a drop down list the category of the energy efficiency measure (EEM)."]
[null,"User_manual","D18","Once the energy efficiency measure category in cell E4 has been selected you have to choose from a drop down list a specific EEM.","Sobald die Kategorie der Energieeffizienzmaßnahme in Zelle E4 ausgewählt wurde, müssen Sie aus einer Dropdown-Liste ein bestimmtes EEM auswählen.","След като изберете категорията на мярката за енергийна ефективност в клетка E4, трябва да изберете от падащ списък конкретна ЕЕМ.","Αφού επιλεγεί η κατηγορία του μέτρου ενεργειακής απόδοσης στο κελί E4, πρέπει να επιλεχθεί κι ένα συγκεκριμένο ΕΕΜ από μια αναδυόμενη λίστα.","Miután az E4-es cellában kiválasztotta az energiahatékonysági intézkedés kategóriáját, egy legördülő listából ki kell választania egy adott EEM-et.","Una volta selezionata la categoria di misura di efficienza energetica nella cella E4 è necessario scegliere da un elenco a tendina una EEM specifica.","Ja energoefektivitātes pasākuma kategorija ir izvēlētā šūnā E4, tad no saraksta izvēlieties konkrēto energoefektivitātes pasākumu. ","Po wybraniu kategorii środka poprawy efektywności energetycznej w komórce E4 należy wybrać z listy rozwijanej konkretny środek poprawy efektywności energetycznej.","Uma vez selecionada a categoria da Medida  na célula E4, é necessário escolher uma Medida de Eficiência Energética específica  (EEM) de outra DropDown list. ","Una vez seleccionada la categoría de la medida de eficiencia energética en la celda E4, debe elegir una MEE específica de una lista desplegable .",null,"Once the energy efficiency measure category in cell E4 has been selected you have to choose from a drop down list a specific EEM."]
[null,"User_manual","D19","More detailed description of the EEM has to be written in a free form text. It is suggested to include a specific description of the EEM in order to clarify what exactly will be done.","Eine detailliertere Beschreibung des EEM muss in einem Freiformtext verfasst werden. Es wird empfohlen, eine spezifische Beschreibung des EEM aufzunehmen, um zu verdeutlichen, was genau getan werden soll.","По-подробното описание на EEM трябва да бъде написано в свободна форма. Предлага се да се включи конкретно описание на EEM, за да се изясни какво точно ще се прави.","Λεπτομερέστερη περιγραφή του ΕΕΜ πρέπει να δωθεί σε μορφή κειμένου. Προτείνεται να συμπεριληφθεί μια συγκεκριμένη περιγραφή του ΕΕΜ προκειμένου να διευκρινιστεί σε τι αφορά.","Az EEM részletesebb leírását szöveges formában kell megadni. Javasoljuk, hogy az EEM konkrét leírását is csatolja, hogy egyértelművé váljon, hogy pontosan mit is fog tenni.","Una descrizione più dettagliata dell'EEM deve essere scritta in un testo in forma libera. Si suggerisce di includere una descrizione specifica dell'EEM al fine di chiarire cosa verrà fatto esattamente.","Brīvā formā aprakstiet izvēlēto EEP. Iesākām sniegt specifisku informāciju par izvēlēto EEP, lai būtu skaidrs, kas konkrēti tiks darīts. ","Bardziej szczegółowy opis EEM należy wpisać w formie dowolnego tekstu. Sugeruje się dołączenie szczegółowego opisu EEM w celu wyjaśnienia, co dokładnie zostanie zrobione.","A descrição mais pormenorizada da Medida de Eficiência Energética, deve ser redigida num texto livre. Sugere-se a descrição específica da medida, de forma a clarificar exactamente qual a intervenção que vai ser feita. ","Se debe introducir una descripción más detallada de la medida de eficiencia energética en un texto libre. Se sugiere incluir una descripción específica de la MEE para aclarar qué se hará exactamente.",null,"More detailed description of the EEM has to be written in a free form text. It is suggested to include a specific description of the EEM in order to clarify what exactly will be done."]
[null,"User_manual","D20","Indicate costs of EEM in EUR.","Kosten von EEM in EUR eingeben.","Начални разходи за EEM в евро.","Εισαγωγή κόστους του ΕΕΜ σε Ευρώ.","Az EEM bemeneti költségei forintban.","Costi di input di EEM in EUR.","EEP izmaksas, EUR","Koszty wejściowe EEM w PLN","Introduza os custos da Medida de Eficiência Energética em euros.","Costes de entrada de la MEE, en EUR (€).",null,"Indicate costs of EEM in EUR."]
[null,"User_manual","D21","Indicate annual energy savings of the EEM. Savings are determined during energy audit according to national regulations. Some EEMs will save more than one type of energy (for instance replacing old mechanical ventilation can save heat and electricity). In cells F9:H9 in a free text indicate what type of energy has been saved and in cells F10:H10 indicate annual energy savings for each type of saved energy. In most cases there will be only one type of energy saved. In that case leave the other two types of energy empty. Cell E10 will show the sum of all energy savings.","Angabe der jährlichen Energieeinsparungen durch das EEM. Die Einsparungen werden während des Energieaudits gemäß den nationalen Vorschriften ermittelt. Einige EEMs sparen mehr als eine Energieart ein (z. B. kann der Ersatz einer alten mechanischen Belüftung Wärme und Strom einsparen). Geben Sie in den Zellen F9:H9 in einem freien Text an, welche Art von Energie eingespart wurde, und geben Sie in den Zellen F10:H10 die jährlichen Energieeinsparungen für jede eingesparte Energieart an. In den meisten Fällen wird nur eine Art von Energie eingespart. In diesem Fall lassen Sie die beiden anderen Energiearten leer. In Zelle E10 wird die Summe aller Energieeinsparungen angegeben.","Входни годишни икономии на енергия от EEM. Икономиите се определят по време на енергийния одит в съответствие с националните разпоредби.","Εισαγωγή ετήσιας εξοικονόμησης ενέργειας του ΕΕΜ. Η εξοικονόμηση προσδιορίζεται κατά την ενεργειακή επιθεώρηση σύμφωνα με τους εθνικούς κανονισμούς. Ορισμένα EEM δύνανται να εξοικονομήσουν ενέργεια για πάνω από μια πηγή ενέργειας (για παράδειγμα, η αντικατάσταση ενός παλιού συστήματος μηχανικού αερισμού μπορεί να εξοικονομήσει θερμότητα και ηλεκτρισμό). Στα κελιά F9:H9 αναφέρεται η πηγή ενέργειας και στα κελιά F10:H10 υποδεικνύεται η ετήσια εξοικονόμηση ενέργειας. Στις περισσότερες περιπτώσεις θα εξοικονομηθεί μόνο μια πηγή ενέργειας. Σε αυτή την περίπτωση, τα υπόλοιπα κελιά μένουν κενά. Το κελί E10 θα εμφανίσει το άθροισμα όλων των ποσών εξοικονομήσεων ενέργειας.","Az EEM éves energiamegtakarítása. A megtakarításokat az energiaaudit során kell meghatározni a tagállami előírásoknak megfelelően.","Indicare il risparmio energetico annuale dell’intervento di efficienza energetica (EEM). I risparmi sono determinati durante l’audit energetico secondo le normative nazionali. Alcuni interventi possono comportare il risparmio di più di un tipo di energia (ad esempio, la sostituzione di un vecchio sistema di ventilazione meccanica può comportare un risparmio sia di calore che di elettricità). Nelle celle F9:H9 indicare nel testo libero il tipo di energia risparmiata e nelle celle F10:H10 indicare il risparmio energetico annuale per ciascun tipo di energia risparmiata. Nella maggior parte dei casi verrà risparmiato un solo tipo di energia. In tal caso lasciare vuote le altre due colonne. La cella E10 mostrerà la somma di tutti i risparmi energetici.","Norādiet EEP gada enerģijas ietaupījumus. Sasniedzamais ietaupījums tiek noteikti energoaudita laikā saskaņā ar nacionālo regulējumu. Daži EEP ļauj ietaupīt vairāk nekā vienu enerģijas veidu (piemēram, nomainot vecu mehāniskās ventilācijas sistēmu, iespējams ietaupīt gan siltumu, gan elektrību). Šūnās F9:H9 brīvā tekstā norādiet, kāda veida enerģija tiek ietaupīta, un šūnās F10:H10 norādiet gada enerģijas ietaupījumus katram ietaupītajam enerģijas veidam. Vairumā gadījumu tiek ietaupīts tikai viens enerģijas veids. Ja tas tā ir, atstājiet pārējās divas slejas tukšas. Šūna E10 parādīs kopējo visu enerģijas ietaupījumu summu.","Wskaż roczne oszczędności energii wynikające z EEM. Oszczędności są określane podczas audytu energetycznego zgodnie z przepisami krajowymi. Niektóre EEM oszczędzają więcej niż jeden rodzaj energii (na przykład wymiana starej wentylacji mechanicznej może oszczędzać ciepło i energię elektryczną). W komórkach F9:H9 w wolnym tekście należy wskazać, jaki rodzaj energii został zaoszczędzony, a w komórkach F10:H10 wskazać roczne oszczędności energii dla każdego rodzaju zaoszczędzonej energii. W większości przypadków zaoszczędzony zostanie tylko jeden rodzaj energii. W takim przypadku pozostałe dwa rodzaje energii należy pozostawić puste. Komórka E10 pokaże sumę wszystkich oszczędności energii.","Indicar as poupanças anuais de energia da EEM. As poupanças são determinadas durante a auditoria energética, de acordo com a regulamentação nacional. Algumas MEE poupam mais do que um tipo de energia (por exemplo, a substituição da ventilação mecânica antiga pode poupar calor e eletricidade). Nas células F9:H9, em texto livre, indicar o tipo de energia poupada e, nas células F10:H10, indicar a poupança anual de energia para cada tipo de energia poupada. Na maioria dos casos, haverá apenas um tipo de energia poupada. Nesse caso, deixe os outros dois tipos de energia em branco. A célula E10 apresentará a soma de todas as poupanças de energia.\n","Indique los ahorros anuales de energía de las MEE. Los ahorros se determinan durante la auditoría energética de acuerdo con la normativa nacionales. Algunas MEE ahorrarán en más de un tipo de energía (por ejemplo, reemplazar la ventilación mecánica antigua puede ahorrar calor y electricidad). En las celdas F9:H9, en un texto libre, indique qué tipo de energía se ha ahorrado y en las celdas F10:H10, indique los ahorros anuales energéticos para cada tipo de energía ahorrada. En la mayoría de los casos, solo se ahorrará un tipo de energía. En ese caso, deje vacías las otras dos celdas de tipo de energía. La celda E10 mostrará la suma de todos los ahorros de energía.",null,"Indicate annual energy savings of the EEM. Savings are determined during energy audit according to national regulations. Some EEMs will save more than one type of energy (for instance replacing old mechanical ventilation can save heat and electricity). In cells F9:H9 in a free text indicate what type of energy has been saved and in cells F10:H10 indicate annual energy savings for each type of saved energy. In most cases there will be only one type of energy saved. In that case leave the other two types of energy empty. Cell E10 will show the sum of all energy savings."]
[null,"User_manual","D22","Indicate the energy price (tariff) of the energy saved for each type of energy. Please note that unit of measurement is EUR/MWh (sometimes electricity price is indicated in EUR/kWh). Cell E11 will show the average weighted energy tariff based on all types of saved energy amount and tariffs for each type of energy.","Geben Sie den Energiepreis (Tarif) für die eingesparte Energie für jede Energieart an. Bitte beachten Sie, dass die Maßeinheit EUR/MWh ist (manchmal wird der Strompreis in EUR/kWh angegeben). In Zelle E11 wird der durchschnittliche Energietarif für die Summe der eingesparten Energiemengen angegeben.","Трябва да се посочи цената (тарифата) на спестената енергия. Моля, обърнете внимание, че мерната единица е EUR/MWh (понякога цената на електроенергията се посочва в EUR/kWh).","Πρέπει να αναφέρεται η τιμή ενέργειας (τιμολόγιο) της εξοικονομούμενης ενέργειας. Σημειώστε ότι η μονάδα μέτρησης είναι EUR/MWh (η τιμή της ηλεκτρικής ενέργειας μπορεί να αναφέρεται και σε EUR/kWh). Το κελί E11 θα εμφανίζει το μέσο σταθμισμένο κόσοτς ενέργειας με βάση όλους τα ποσά εξοικονόμησης ενέργειας και τα τιμολόγια για κάθε ενεργειακή πηγή.","Meg kell adni a megtakarított energia árát (tarifa). Kérjük, vegye figyelembe, hogy a mértékegység HUF/MWh (néha a villamos energia árát HUF/kWh-ban adják meg).","Indicare il prezzo dell’energia (tariffa) dell’energia risparmiata per ciascun tipo di energia. Si prega di notare che l’unità di misura è EUR/MWh (a volte il prezzo dell’elettricità è indicato in EUR/kWh). La cella E11 mostrerà la tariffa energetica media ponderata, basata sulla quantità di energia risparmiata e sulle tariffe per ciascun vettore di energia.","Norādiet katra ietaupītā enerģijas veida enerģijas cenu (tarifu). Ņemiet vērā, ka mērvienība ir EUR/MWh (bieži vien elektrības cena rēķinos tiek norādīta EUR/kWh). Šūna E11 parādīs vidējo svērto enerģijas tarifu, balstoties uz visu ietaupīto enerģijas veidu apjomu un katra veida tarifiem.","Wskaż cenę energii (taryfę) zaoszczędzonej energii dla każdego rodzaju energii. Należy pamiętać, że jednostką miary jest PLN/MWh (czasami cena energii elektrycznej jest wskazywana w PLN/kWh). Komórka E11 pokaże średnią ważoną taryfę energetyczną opartą na wszystkich rodzajach zaoszczędzonej energii i taryfach dla każdego rodzaju energii.","Indicar o preço (tarifa) da energia poupada para cada tipo de energia. Note-se que a unidade de medida é EUR/MWh (por vezes, o preço da eletricidade é indicado em EUR/kWh). A célula E11 apresentará a tarifa média ponderada da energia com base em todos os tipos de quantidade de energia poupada e as tarifas para cada tipo de energia.","Debe indicarse el precio (tarifa) de la energía ahorrada. Tenga en cuenta que la unidad de medida es EUR/MWh (a veces, el precio de la electricidad se indica en EUR/kWh). La celda E11 mostrará la tarifa energética media ponderada en función de la cantidad de energía ahorrada de cada tipo y las tarifas correspondientes para cada tipo de energía",null,"Indicate the energy price (tariff) of the energy saved for each type of energy. Please note that unit of measurement is EUR/MWh (sometimes electricity price is indicated in EUR/kWh). Cell E11 will show the average weighted energy tariff based on all types of saved energy amount and tariffs for each type of energy."]
[null,"User_manual","D23","Indicate the amount of own capital (in percentage) which will be used to finance the EEM. The model uses a default value of 50% if no changes are made.","Geben Sie die Höhe des Eigenkapitals (in Prozent) an, das zur Finanzierung des EEM verwendet wird. Das Modell verwendet einen Standardwert von 50 %, wenn keine Änderungen vorgenommen werden.","Посочете размера на собствения капитал (в проценти), който ще бъде използван за финансиране на EEM. Моделът използва стойност по подразбиране от 50%, ако не са направени промени.","Αναφέρατε το ποσό του ίδιου κεφαλαίου (%) που θα χρησιμοποιηθεί για τη χρηματοδότηση του ΕΕΜ. Το μοντέλο χρησιμοποιεί προεπιλεγμένη τιμή 50%.","Adja meg a saját tőke összegét (százalékban), amelyet az EEM finanszírozására használnak fel. A modell 50%-os alapértelmezett értéket használ, ha semmilyen változtatás nem történik.","Indicare l'importo del capitale proprio (in percentuale) che sarà utilizzato per finanziare l'EEM. Il modello utilizza un valore predefinito del 50% se non vengono apportate modifiche.","Pašu kapitāla daļa (procentos), kas tiks izmantota EEP īstenošanai. Ja pašu kapitāla daļa netiks norādīta, tad aprēķinos kā noklusējuma vērtība tiks izmantota 50%. ","Należy wskazać kwotę kapitału własnego (w procentach), która zostanie wykorzystana do sfinansowania EEM. Model wykorzystuje domyślną wartość 50%, jeśli nie zostaną wprowadzone żadne zmiany.","Indicar o montante de capital próprio (em percentagem) que será utilizado para financiar a Medida de EE. O modelo utiliza um valor por defeito de 50% se não forem efectuadas quaisquer alterações.","Indique la cantidad de capital propio (en porcentaje) que se utilizará para financiar la MEE. El modelo utiliza un valor por defecto del 50% si no se realizan cambios.",null,"Indicate the amount of own capital (in percentage) which will be used to finance the EEM. The model uses a default value of 50% if no changes are made."]
[null,"User_manual","D24","Share of loan (debt) is calculated by the model. Do not change this cell.","Der Anteil des Darlehens (Schulden) wird vom Modell berechnet. Ändern Sie diese Zelle nicht.","Делът на заема (дълга) се изчислява по модела. Не променяйте тази клетка.","Το μερίδιο του δανείου (χρέος) υπολογίζεται από το μοντέλο. Μην αλλάξετε αυτό το κελί.","A hitel (adósság) arányát a modell számítja ki. Ne változtassa meg ezt a cellát.","La quota del prestito (debito) viene calcolata dal modello. Non modificare questa cella.","Aizņēmuma daļa (kapitālparāds) rīkā tiek automātiski aprēķināts. Šīs šūnas vērtību nedrīkst mainīt! ","Udział pożyczki (długu) jest obliczany przez model. Nie należy zmieniać tej komórki.","A percentagem do investimento necessário para cobrir o custo da implementação da medida,  empréstimo (dívida),  é calculada automaticamente pelo modelo. Não alterar esta célula.","El % del préstamo (deuda) la calcula el modelo. No modifique esta celda.",null,"Share of loan (debt) is calculated by the model. Do not change this cell."]
[null,"User_manual","D25","Indicate interest rate of your own capital. The default value is 7.2%.","Geben Sie den Zinssatz Ihres Eigenkapitals an. Der Standardwert beträgt 7,2 %.","Посочете междубанковия лихвен процент на собствения си капитал. Стойността по подразбиране е 7,2%.","Προσδιορίστε το επιτόκιο του ιδίου κεφαλαίου. Η προεπιλεγμένη τιμή είναι 7,2%.","Adja meg a saját tőke kamatlábát. Az alapértelmezett érték 7,2%.","Indica il tasso di interesse del tuo capitale. Il valore predefinito è 7,2%.","Norādiet pašu kapitāla aizdevuma likmi. Ja šāda likme netiek norādīta, tad tiek izmantota noklusējuma vērtību 7,2%.","Wskaż stopę procentową własnego kapitału. Wartość domyślna to 7,2%.","Indicar a taxa de juro do seu capital próprio. O valor por defeito é 7,2%.","Indique el tipo de interés de su capital propio. El valor por defecto es 7,2%.",null,"Indicate interest rate of your own capital. The default value is 7.2%."]
[null,"User_manual","D26","Inidicate interest rate of debt (loan). The default value is 4%.","Geben Sie den Zinssatz für Schulden (Darlehen) an. Der Standardwert beträgt 4 %.","Посочете лихвения процент на дълга (заема). Стойността по подразбиране е 4%.","Προσδιορίστε το επιτόκιο του χρέους (δάνειο). Η προεπιλεγμένη τιμή είναι 4%.","Adja meg az adósság (hitel) kamatlábát. Az alapértelmezett érték 4%.","Indicare il tasso di interesse del debito (prestito). Il valore predefinito è 4%.","Norādiet aizdevuma procentu likmi. Ja šāda likme netiek norādīta, tad tiek izmantota noklusējuma vērtību 4%.","Wskaż stopę procentową długu (pożyczki). Wartość domyślna to 4%.","Indicar a taxa de juro da dívida (empréstimo). O valor por defeito é 4%.","Indique el tipo de interés de la deuda (préstamo). El valor por defecto es del 4%.",null,"Inidicate interest rate of debt (loan). The default value is 4%."]
[null,"User_manual","D27","This cell caluclates the overall discount rate based on the interest rate and share of own financing and loan.","Diese Zelle berechnet den gesamten Diskontsatz basierend auf dem Zinssatz und dem Anteil der Eigenfinanzierung und des Darlehens.","Тази клетка изчислява общия дисконтов процент въз основа на лихвения процент и дела на собственото финансиране и кредита.","Το κελί αυτό υπολογίζει το συνολικό προεξοφλητικό επιτόκιο με βάση το επιτόκιο και το μερίδιο της ιδίας χρηματοδότησης και του δανείου.","Ez a cella a teljes diszkontrátát a kamatláb, valamint a saját finanszírozás és a hitel aránya alapján számítja ki.","Questa cella calcola il tasso di sconto complessivo in base al tasso di interesse e alla quota di finanziamento e prestito propri.","Šajā šūnā tiek aprēķināta kopējā diskonta likme, balstoties uz aizdevumu likmēm un attiecībai starp paša kapitāla daļu un aizņēmumu. ","Ta komórka oblicza ogólną stopę dyskontową w oparciu o stopę procentową i udział finansowania własnego i pożyczki.","Esta célula calcula a taxa de desconto global com base na taxa de juro e na percentagem de financiamento próprio versus empréstimo.","Esta celda calcula la tasa de descuento global en función del tipo de interés y la proporción entre fondos propios y el préstamo.",null,"This cell caluclates the overall discount rate based on the interest rate and share of own financing and loan."]
[null,"User_manual","D28","Indicate the annual price variation of energy costs. The default value is 3%.","Geben Sie die jährliche Preisschwankung der Energiekosten an. Der Standardwert beträgt 3 %.","Посочете годишните колебания на цените на енергията. Стойността по подразбиране е 3%.","Προσδιορίστε την ετήσια διακύμανση των τιμών του ενεργειακού κόστους. Η προεπιλεγμένη τιμή είναι 3%.","Az energiaköltségek éves árváltozása. Az alapértelmezett érték 3%.","Indicare la variazione annua del prezzo dei costi energetici. Il valore predefinito è 3%.","Norādiet ikgadējās enerģijas cenas izmaiņas procentos. Ja šāda vērtība netiek norādīta, tad tiek izmantota noklusējuma vērtību 3%.","Wskazuje roczną zmianę cen kosztów energii. Wartość domyślna to 3%.","Indicar a variação anual do preço dos custos de energia. O valor por defeito é de 3%.","Indique la variación anual de los precios de la energía. El valor por defecto es del 3%.",null,"Indicate the annual price variation of energy costs. The default value is 3%."]
[null,"User_manual","D29","Indicate price variation for non energy costs (other costs). The default value is 2%.","Geben Sie die Preisschwankung für Nicht-Energiekosten (sonstige Kosten) an. Der Standardwert ist 2 %.","Посочете вариациите на цените, които не са свързани с разходите за енергия (други разходи). Стойността по подразбиране е 2%.","Προσδιορίστε τη διακύμανση των τιμών για το μη ενεργειακό κόστος (άλλα κόστη). Η προεπιλεγμένη τιμή είναι 2%.","Adja meg a nem energiaköltségek (egyéb költségek) árváltozásait. Az alapértelmezett érték 2%.","Indicare la variazione di prezzo per costi non energetici (altri costi). Il valore predefinito è 2%.","Norādiet ikgadējās cenas izmaiņas ar enerģiju nesaistītām izmaksām. Ja šāda vērtība netiek norādīta, tad tiek izmantota noklusējuma vērtību 2%.","Wskazanie zmienności cen innych niż koszty energii (inne koszty). Wartość domyślna to 2%.","Indicar a variação de preço para os custos não energéticos (outros custos). O valor por defeito é de 2%.","Indique la variación del precio de los costes no energéticos (otros costes). El valor por defecto es del 2%.",null,"Indicate price variation for non energy costs (other costs). The default value is 2%."]
[null,"User_manual","D30","From the drop down list indicate the number of years (time horizon) of the main calculation. This number indicates how long you are willing to wait for your investments to pay  back. It is also possible to indicate the expected lifespan of the EEM in cases if you do not have a specific expectations for payback of the investments. The default value is set to 7 years.","Geben Sie in der Dropdown-Liste die Anzahl der Jahre an, für die die Berechnung durchgeführt werden soll. Diese Zahl gibt an, wie lange Sie bereit sind, auf die Rückzahlung Ihrer Investitionen zu warten. Es ist auch möglich, die erwartete Lebensdauer des EEM anzugeben, wenn Sie keine konkreten Erwartungen an die Rückzahlung der Investitionen haben. Der Standardwert ist auf 7 Jahre eingestellt.","От падащия списък посочете броя на годините, за които да се направи основното изчисление. Това число показва колко дълго сте готови да чакате инвестициите ви да се възвърнат. Възможно е също така да посочите очакваната продължителност на живота на ЕИМ в случаите, когато нямате конкретни очаквания за възвръщаемост на инвестициите. Стойността по подразбиране е зададена на 7 години.","Υποδείξτε από αναδυόμενη λίστα τον αριθμό των ετών για τα οποία θα γίνει ο κύριος υπολογισμός. Ο αριθμός αυτός δείχνει πόσο καιρό είστε διατεθειμένοι να περιμένετε την απόσβεση της επένδυσής σας. Μπορείτε επίσης να δηλώσετε την αναμενόμενη διάρκεια ζωής του ΕΕΜ σε περίπτωση που δεν έχετε συγκεκριμένες προσδοκίες για την απόσβεση των επενδύσεων. Η προεπιλεγμένη τιμή είναι 7 έτη.","A legördülő listából adja meg az évek számát, amelyekre a fő számítást el kell végezni. Ez a szám azt jelzi, hogy Ön mennyi időt hajlandó várni arra, hogy a befektetései megtérüljenek. Lehetőség van az EEM várható élettartamának megadására is abban az esetben, ha nincs konkrét elvárása a beruházások megtérülésére vonatkozóan. Az alapértelmezett érték 7 év.","Dall'elenco a tendina indicare il numero di anni per i quali effettuare il calcolo principale. Questo numero indica quanto tempo si è disposti ad aspettare affinché gli investimenti vengano ripagati. È anche possibile indicare la durata di vita prevista dell'EEM nei casi in cui non si abbiano aspettative specifiche di rimborso degli investimenti. Il valore predefinito è impostato su 7 anni.","No saraksta izvēlieties gada skaitli, balstoties, uz kuru rīkā tiks veikti galvenie aprēķini. Šis skaitlis parāda, cik ilgi uzņēmums gatavs gaidīt, lai tā investīcijas atmaksātos. Var norādīt arī plānotā EEP dzīves ilgumu, ja uzņēmumam nav svarīgs konkrēts atmaksāšanās periods. Kā noklusējuma vērtība tiek izmantoti 7 gadi.","Z rozwijanej listy wybierz liczbę lat, dla których mają zostać wykonane główne obliczenia. Liczba ta wskazuje, jak długo chcesz czekać na zwrot inwestycji. Możliwe jest również wskazanie oczekiwanej długości życia EEM w przypadku, gdy nie masz konkretnych oczekiwań dotyczących zwrotu inwestycji. Wartość domyślna to 7 lat.","Da lista DropDown, indique o número de anos para os quais pretende efetuar o cálculo principal. Este número indica o tempo que está disposto a esperar pelo retorno dos seus investimentos. Em alternativa, se não tem uma preferência específica para o retorno do investimento, pode indicar o tempo de vida esperado da Medida de EE. O valor predefinido é de 7 anos.","En la lista desplegable, indique el número de años para los que desea realizar el cálculo principal. Este número indica cuánto tiempo está dispuesto a esperar para amortizar sus inversiones (Pay back). También es posible indicar la vida útil prevista de las MEE en caso de que no se tengan unas expectativas concretas de recuperación de las inversiones. El valor por defecto es de 7 años.",null,"From the drop down list indicate the number of years (time horizon) of the main calculation. This number indicates how long you are willing to wait for your investments to pay  back. It is also possible to indicate the expected lifespan of the EEM in cases if you do not have a specific expectations for payback of the investments. The default value is set to 7 years."]
[null,"User_manual","B32","Quantified non energy benefits","Quantifizierte nicht-energetische Vorteile","Околичествени неенегрийни ползи","Ποσοτικοποιημένα μη ενεργειακά οφέλη","Számszerűsített nem energia jellegű nyereségek","Benefici non energetici quantificati","Kvantificēti ne enerģijas bonusi (NEB)","Kwantyfikowane korzyści pozaenergetyczne","Benefícios Não Energéticos quantificados","Beneficios no energéticos cuantificados",null,"Quantified non energy benefits"]
[null,"User_manual","D32","The \"Quantified non energy benefits\" part of the tool allows to enter data on the quantified non energy benefits from TOOL1 for the selected EEM.","In diesem Teil des Tools werden die Ergebnisse der NEB-Quantifizierung eingegeben","Резултати от околичествяването на НЕП се въвеждат в тази част на инструмента","Τα αποτελέσματα της ποσοτικοποίησης των ΝΕΒ εισάγονται σε αυτό το τμήμα του εργαλείου . ","A NEB-k számszerűsítésének eredményeit az eszköz ezen részében kell megadni. "," I risultati della quantificazione NEBs vengono inseriti in questa parte dello strumento","Šajā rīka daļā tiek ievadīti NEB kvantificēšanas rezultāti. ","Wyniki kwantyfikacji NEB są wprowadzane w tej części narzędzia "," Os resultados da quantificação dos Benefícios Não Energéticos (NEBs) são introduzidos nesta parte da ferramenta ","Los resultados cuantificados de los BNE se introducen en esta parte de la herramienta ",null,"The \"Quantified non energy benefits\" part of the tool allows to enter data on the quantified non energy benefits from TOOL1 for the selected EEM."]
[null,"User_manual","B33","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"User_manual","D33","Functionality","Funktionalität","Функционалност","Επεξήγηση","Működés","Funzionalità","Funkcionalitāte","Funkcjonalność","Funcionalidade","Funcionalidad",null,"Functionality"]
[null,"User_manual","B34","Quantified non energy benefits","Quantifizierte nicht-energetische Vorteile","Околичествени неенегрийни ползи","Ποσοτικοποιημένα μη ενεργειακά οφέλη","Számszerűsített nem energia jellegű nyereségek (NEB)","Benefici non energetici quantificati","Kvantificēti ne enerģijas bonusi (NEB)","Skwantyfikowane korzyści nieenergetyczne","Benefícios Não Energéticos quantificados","Beneficios no energéticos cuantificados",null,"Quantified non energy benefits"]
[null,"User_manual","B35","Initial / Yearly / Periodic","Anfänglich/jährlich/ periodisch","Първоначални / годишно","Αρχικό / Ετήσιο / Περιοδικό","Kezdeti / Éves","Iniziale / Annuale / Periodico","Sākotnēji / ikgadēji / periodiski","Początkowy / Roczny/ Okresowy","Inicial/Anual/Periódico","Inicial / Anual/Periódico",null,"Initial / Yearly / Periodic"]
[null,"User_manual","B36","Unit of measurement","Einheit der Messung","Единица мярка","Μονάδα μέτρησης","Mértékegység","Unità di misura","Mērvienība","Jednostka pomiaru","Unidade de medição","Unidad de medida",null,"Unit of measurement"]
[null,"User_manual","B37","Cost of unit, EUR/unit","Kosten pro Einheit, EUR/unit","Единична цена, евро/единица","Κόστος μονάδας, Eυρώ/μονάδα","Egység költsége, HUF/egység","Costo unitario, EUR/unità","Izmaksas uz vienu vienību, EUR/ vienība","Koszt jednostki, PLN/jednostkę","Custo unitário, euros/unidade","Coste de la unidad, EUR/unidad",null,"Cost of unit, EUR/unit"]
[null,"User_manual","B38","Amount of units","Anzahl an Einheiten","Брой единици","Ποσότητα μονάδων","Egységek száma","Numero di unità","Vienību skaits","Ilość jednostek","Número de unidades","Cantidad de unidades",null,"Amount of units"]
[null,"User_manual","B39","Base value, EUR","Grundwert, EUR","Базова стойност , евро","Αξία βάσης, Ευρώ","Alapérték, HUF","Valore base, EUR","Bāzes vērtība, EUR","Wartość bazowa, PLN","Valor base, euros","Valor base, EUR",null,"Base value, EUR"]
[null,"User_manual","D34","Describe the NEB in free text. Only the NEB which has been quantified has to be shown here. It is preffered to include in the description the type of the NEB and exact name according to NEB matrix from TOOL1. It is allowed to include new NEB which are not included in NEB matrix in TOOL1. It is also possible to enter values without using the results of TOOL1.","Beschreiben Sie die NEBs im Freitext. Hier muss nur der quantifizierte NEB ausgewiesen werden. Es empfiehlt sich, in der Beschreibung den Typ der NEBs und den genauen Namen gemäß der NEB-Matrix anzugeben. Es ist zulässig, neue NEBs aufzunehmen, die nicht in der NEB-Matrix enthalten sind.","Опишете НЕП в свободен текст. Тук трябва да се посочи само НЕП, които са били количествено определени. За предпочитане е в описанието да се включи типът на НЕП и точното наименование съгласно НЕП матрицата. Позволено е да се включат нови НЕП, които не са включени в матрицата на НЕП.","Περιγραφή των μη ενεργειακών οφελών (ΝΕΒ). Μόνο τα ΝΕΒ που έχουν ποσοτικοποιηθεί πρέπει να εμφανίζονται εδώ. Κατά προτίμηση, στην περιγραφή να περιλαμβάνεται η κατηγορία των ΝΕΒ και η ακριβής ονομασία τους σύμφωνα με τον πίνακα των ΝΕΒ στο TOOL1. Επιτρέπεται να συμπεριληφθούν νέα ΝΕΒ που δεν περιλαμβάνονται στον πίνακα των ΝΕΒ του TOOL1. Επίσης, μπορεί να γίνει εισαγωγή στοιχείων χωρίς τη χρήση του TOOL1.","Írja le a NEB-t (nem energetikai haszon) szabad szövegben. Itt csak a számszerűsített NEB-t kell feltüntetni. A leírásban célszerű feltüntetni a NEB típusát és pontos nevét a NEB-mátrix szerint. A NEB-mátrixban nem szereplő új NEB-ket is fel lehet tüntetni.","Descrivere il NEB nello spazio dedicato. Qui deve essere indicato solo il NEB quantificato. È preferibile includere nella descrizione il tipo di NEB e il nome esatto secondo la matrice NEB. È consentito includere nuovi NEB che non sono inclusi nella matrice dei NEBs.","Brīvā formā aprakstiet NEB. Šeit jānorāda tikai kvantificētie NEB. Vēlams ierakstīt NEB veidu un no NEB matricas izvēlēties konkrēto NEB. Ja sarakstā nav vēlamais NEB, to var ierakstīt brīvā formā. ","Opisz NEB w wolnym tekście. Tylko NEB, który został określony ilościowo, musi być tutaj pokazany. Preferowane jest uwzględnienie w opisie typu NEB i dokładnej nazwy zgodnie z matrycą NEB. Dozwolone jest uwzględnienie nowych NEB, które nie są uwzględnione w macierzy NEB.","Descrever o Benefício Não Energético (NEB) em texto livre. Aqui, deve apenas apresentar o NEB que foi quantificado. É preferível incluir na descrição o tipo de NEB e o nome exato de acordo com a matriz NEB disponível. É permitido incluir novos NEBs que não estejam incluídos na matriz NEB.","Describa el BNE en  texto libre. Sólo debe indicarse el BNE cuantificado. Es preferible incluir en la descripción el tipo de BNE y el nombre exacto según la matriz de BNE. Se permite incluir nuevos BNEs que no estén incluidos en la matriz de BNE.",null,"Describe the NEB in free text. Only the NEB which has been quantified has to be shown here. It is preffered to include in the description the type of the NEB and exact name according to NEB matrix from TOOL1. It is allowed to include new NEB which are not included in NEB matrix in TOOL1. It is also possible to enter values without using the results of TOOL1."]
[null,"User_manual","D35","From drop down list choose the type of NEB. It can be \"Initial\" - occures at the year 0 of the EEM implementation (for instance - selling of old equipment which is being replaced with new one; subsidies/grant/co-financing of energy efficiency measure implementation by various support programs); \"Yearly\" - occures each year after implementation of EEM (for instance - improved air quality after installing ventilation system with heat recovery) or \"Periodic\", which can occur any time during the EEM lifetime (for instance - reduced real estate tax for 5 years after renovating a building). The first 7 NEBs can be chosen as \"Yearly\" or \"Initial\" and the last 3 NEBs in the list ar reserved for \"Periodic\" NEBs. If there are periodic NEBs, then the values and exact years of occuring have to be manualy entered in cell range F82:AJ84 (these cells will have a yellow background).","Wählen Sie aus der Dropdown-Liste die Art der NEB aus. Es kann sich um „anfängliche“ NEBs handeln, die im Jahr 0 der EEM-Implementierung auftreten (z. B. Verkauf alter Geräte, die durch neue ersetzt werden; Subventionen/Zuschüsse/Kofinanzierung von Energieeffizienzmaßnahmen durch verschiedene Förderprogramme); „jährliche“ NEBs, die jedes Jahr nach der EEM-Implementierung auftreten (z. B. verbesserte Luftqualität nach der Installation eines Belüftungssystems mit Wärmerückgewinnung) oder „regelmäßige“ NEBs, die jederzeit während der EEM-Lebensdauer auftreten können (z. B. reduzierte Grundsteuer für 5 Jahre nach der Renovierung eines Gebäudes). Die ersten 7 NEBs können als „Jährlich“ oder „Erstmalig“ gewählt werden und die letzten 3 NEBs in der Liste sind für „Regelmäßige“ NEBs reserviert. Wenn es sich um periodische NEBs handelt, müssen die Werte und die genauen Jahre des Auftretens manuell in den Zellenbereich F82:AJ84 eingegeben werden (diese Zellen sind dann gelb hinterlegt).","От падащия списък изберете типа на НЕП. Той може да бъде \"Първоначален\" - възниква на 0-та година от изпълнението на ЕЕМ (например - продажба на старо оборудване, което се заменя с ново; субсидии/грантове/съфинансиране на изпълнението на мерки за енергийна ефективност от различни програми за подпомагане) или \"Годишен\" - възниква всяка година след изпълнението на ЕЕМ (например - подобрено качество на въздуха след инсталиране на вентилационна система с рекуперация на топлина).","Από αναδυόμενη λίστα επιλέγετε τον τύπο του NEB. Μπορεί να είναι «Αρχικό» - προκύπτει κατά το έτος 0 της εφαρμογής του ΕΕΜ (π.χ. πώληση παλαιού εξοπλισμού που αντικαθίσταται με νέο- επιδοτήσεις/ επιχορηγήσεις/ συγχρηματοδότηση της εφαρμογής μέτρων ενεργειακής απόδοσης από διάφορα προγράμματα στήριξης) ή «Ετήσιο» - προκύπτει κάθε χρόνο μετά την εφαρμογή του ΕΕΜ (π.χ. βελτίωση της ποιότητας του αέρα μετά την εγκατάσταση συστήματος εξαερισμού με ανάκτηση θερμότητας) ή \"Περιοδικό\", το οποίο μπορεί να συμβεί οποιαδήποτε στιγμή κατά τη διάρκεια ζωής του EEM (για παράδειγμα - μειωμένος φόρος ακίνητης περιουσίας για 5 χρόνια μετά την ανακαίνιση κτιρίου). Τα πρώτα 7 NEB μπορούν να επιλεγούν ως \"Ετήσια\" ή \"Αρχικά\" και τα 3 τελευταία NEBs στη λίστα προορίζονται για \"Περιοδικά\" NEB. Εάν υπάρχουν περιοδικά NEB, τότε οι τιμές και τα ακριβή έτη εμφάνισης πρέπει να εισαχθούν με μη αυτόματο τρόπο στην περιοχή κελιών F82:AJ84 (αυτά τα κελιά έχουν κίτρινο φόντο).","A legördülő listából válassza ki a NEB típusát. Lehet \"Kezdeti\" - az EEM végrehajtásának 0. évében fordul elő (például - régi berendezés eladása, amelyet újjal cserélnek le; az energiahatékonysági intézkedések végrehajtásának különböző támogatási programokból történő támogatása/támogatása/társfinanszírozása) vagy \"Éves\" - az EEM végrehajtását követően minden évben előfordul (például - a levegőminőség javulása hővisszanyerővel ellátott szellőzőrendszer telepítése után).","Dal menu a tendina, selezionare il tipo di beneficio non energetico (NEB). Può essere \"Iniziale\", quando si verifica nell’anno 0 dell’implementazione dell’intervento di efficienza energetica (EEM), ad esempio la vendita di apparecchiature obsolete sostituite con nuove, oppure sussidi, contributi o co-finanziamenti ricevuti tramite programmi di supporto. Può essere \"Annuale\", quando si verifica ogni anno dopo l’implementazione dell’EEM, come nel caso del miglioramento della qualità dell’aria grazie all’installazione di un sistema di ventilazione con recupero di calore. Oppure può essere \"Periodico\", quando si verifica in momenti specifici durante la durata utile dell’EEM, ad esempio una riduzione della tassa sulla proprietà per cinque anni dopo la ristrutturazione di un edificio. I primi sette NEB possono essere selezionati come \"Annuale\" o \"Iniziale\", mentre gli ultimi tre NEB dell’elenco sono riservati a NEB di tipo \"Periodico\". Se sono presenti NEB periodici, i valori e gli anni precisi in cui si verificano devono essere inseriti manualmente nell’intervallo di celle F82:AJ84, che avranno uno sfondo giallo.","No nolaižamās izvēlnes izvēlieties NEB veidu. Tas var būt \"Initial\" – tas notiek EEP ieviešanas 0. gadā (piemēram, vecās iekārtas pārdošana, kuru aizstāj ar jauno; subsīdijas/granti/ līdzfinansējums energoefektivitātes pasākuma ieviešanai no dažādām atbalsta programmām); \"Yearly\" – tas notiek katru gadu pēc EEP ieviešanas (piemēram, uzlabota gaisa kvalitāte pēc ventilācijas sistēmas ar siltuma atgūšanu uzstādīšanas), vai arī \"Periodic\" – tas var notikt jebkurā laikā EEP kalpošanas laikā (piemēram, samazināts nekustamā īpašuma nodoklis 5 gadus pēc ēkas renovācijas). Pirmie 7 NEB var tikt izvēlēti kā \"Yearly\" vai \"Initial\", savukārt pēdējie 3 NEB sarakstā ir atvēlēti \"Periodic\" NEB. Ja ir \"Periodic\" NEB, tad šo vērtību un precīzos gadus, kad tie notiek, nepieciešams manuāli ievadīt šūnu diapazonā F82:AJ84 (šīm šūnām būs dzeltena fona krāsa).","Z rozwijanej listy wybierz typ NEB. Może to być „Początkowy” - występuje w roku 0 wdrożenia EEM (na przykład - sprzedaż starego sprzętu, który jest wymieniany na nowy; dotacje/granty/współfinansowanie wdrażania środków efektywności energetycznej przez różne programy wsparcia); „Roczny” - występuje co roku po wdrożeniu EEM (na przykład - poprawa jakości powietrza po zainstalowaniu systemu wentylacji z odzyskiem ciepła) lub „Okresowy”, który może wystąpić w dowolnym momencie w okresie obowiązywania EEM (na przykład - obniżony podatek od nieruchomości przez 5 lat po renowacji budynku). Pierwsze 7 NEB można wybrać jako „Roczne” lub „Początkowe”, a ostatnie 3 NEB na liście są zarezerwowane dla „Okresowych” NEB. Jeśli istnieją okresowe NEB, wówczas wartości i dokładne lata ich występowania należy wprowadzić ręcznie w zakresie komórek F82:AJ84 (komórki te będą miały żółte tło).","Na lista DropDown, selecionar o tipo de NEB. Pode ser “Inicial” - ocorre no ano 0 da implementação da MEE (por exemplo - venda de equipamento antigo que está a ser substituído por um novo; subsídios/subvenções/cofinanciamento da implementação de medidas de eficiência energética por vários programas de apoio); “Anual” - ocorre todos os anos após a implementação da MEE (por exemplo - melhoria da qualidade do ar após a instalação de um sistema de ventilação com recuperação de calor) ou “Periódico”, que pode ocorrer em qualquer altura durante o período de vida da MEE (por exemplo - redução do imposto predial durante 5 anos após a renovação de um edifício). Os primeiros 7 NEBs podem ser escolhidos como “Anuais” ou “Iniciais” e os últimos 3 NEBs da lista estão reservados para NEBs “Periódicos”. Se existirem NEBs periódicos, os valores e os anos exactos de ocorrência têm de ser introduzidos manualmente no intervalo de células F82:AJ84 (estas células terão um fundo amarelo).\n\n","En la lista desplegable, elija el tipo de BNE. Puede ser \"Inicial\": ocurre en el año 0 de la aplicación de la MEE (por ejemplo, venta de equipos antiguos que se sustituyen por otros nuevos; subvenciones/ayudas/cofinanciación para implementación de medidas de eficiencia energética por parte de diversos programas de apoyo); \"Anual\": ocurre cada año tras la aplicación de la MEE (por ejemplo, mejora de la calidad del aire tras la instalación de un sistema de ventilación con recuperación de calor); o \"Periódico\", que puede ocurrir en cualquier momento durante la vida útil de la MEE (por ejemplo, la reducción del impuesto sobre bienes inmuebles durante 5 años después de renovar un edificio). Los primeros 7 BNEs pueden elegirse como \"Anual\" o \"Inicial\", y los últimos 3 BNEs en la lista están reservados para los BNEs \"Periódicos\". Si hay BNEs periódicos, entonces los valores y los años exactos en los que ocurren deben ingresarse manualmente en el rango de celdas F82:AJ84 (estas celdas tendrán un fondo amarillo).",null,"From drop down list choose the type of NEB. It can be \"Initial\" - occures at the year 0 of the EEM implementation (for instance - selling of old equipment which is being replaced with new one; subsidies/grant/co-financing of energy efficiency measure implementation by various support programs); \"Yearly\" - occures each year after implementation of EEM (for instance - improved air quality after installing ventilation system with heat recovery) or \"Periodic\", which can occur any time during the EEM lifetime (for instance - reduced real estate tax for 5 years after renovating a building). The first 7 NEBs can be chosen as \"Yearly\" or \"Initial\" and the last 3 NEBs in the list ar reserved for \"Periodic\" NEBs. If there are periodic NEBs, then the values and exact years of occuring have to be manualy entered in cell range F82:AJ84 (these cells will have a yellow background)."]
[null,"User_manual","D36","Indicate in free text the unit of measurement to be used. ","Geben Sie im Freitext die zu verwendende Maßeinheit an.","Посочете в свободен текст единицата мярка, която ще се използва","Προσδιορίστε τη μονάδα μέτρησης που θα χρησιμοποιηθεί. ","A használt mértékegységet szövegesen kell feltüntetni. "," Indicare in testo libero l'unità di misura da utilizzare.","Brīvā formā norādiet mērvienību, kuru plānots izmantot. ","Wskaż w tekście jednostkę miary, która ma zostać użyta. ","Indicar em texto livre a unidade de medição a ser utilizada.","Indique en texto libre la unidad de medida que se utilizará. ",null,"Indicate in free text the unit of measurement to be used. "]
[null,"User_manual","D37","Indicate the specific cost of unit.","Geben Sie die spezifischen Kosten pro Einheit an.","Посочете конкретната единична цена","Προσδιορίστε το ειδικό κόστος της μονάδας.","Adja meg a fajlagos költséget.","Indicare il costo specifico dell'unità.","Norādiet īpatnējās izmaksas, EUR/vienība.","Wskaż konkretny koszt jednostki.","Indicar o custo unitário específico.","Indique el coste específico de la unidad.",null,"Indicate the specific cost of unit."]
[null,"User_manual","D38","Indicate the amount of units.","Geben Sie die Anzahl an Einheiten an.","Посочете броя на единиците","Προσδιορίστε την ποσότητα των μονάδων.","Adja meg az egységek mennyiségét.","Indicare il numero di unità.","Norādiet kopējo vienību skaitu.","Wskaż ilość jednostek.","Indicar a quantidade de unidades.","Indique la cantidad de unidades.",null,"Indicate the amount of units."]
[null,"User_manual","D39","The tool calculates the base value of the quanfitied NEB. Do not change these cells.","Das Tool berechnet den Basiswert der quantifizierten NEBs. Ändern Sie diese Zellen nicht.","Инструментът изчислява базовата стойност на околичествените НЕП. Не променяйте тези клетки.","Το εργαλείο υπολογίζει τη τιμή βάσης του ποσοτικοποιημένου ΝΕΒ. Μην αλλάξετε αυτά τα κελιά.","Az eszköz kiszámítja az alapértéket, számszerűsített NEB esetén. Ne változtassa meg ezeket a cellákat.","Lo strumento calcola il valore base del NEB quantificato. Non modificare queste celle.","Rīks automātiski aprēķina NEB vērtību. Šīs šūnas vērtību nedrīkst mainīt!","Narzędzie oblicza wartość bazową, jeśli kwantyfikowany NEB. Nie należy zmieniać tych komórek.","A ferramenta cálcula o valor de base do NEB quantificado. Não altere estas células.","La herramienta calcula el valor base del BNE cuantificado. No modifique estas celdas.",null,"The tool calculates the base value of the quanfitied NEB. Do not change these cells."]
[null,"User_manual","B41","Not quantified non energy benefits","Nicht quantifizierte nicht-energetische Vorteile","Неоколичествени неенергийни ползи","Μη ποσοτικοποιημένα μη ενεργειακά οφέλη","Nem számszerűsített nem energetikai előnyök","Benefici non energetici non quantificati","Nekvantificējami ne enerģijas bonusi  ","Niekwantyfikowane korzyści nieenergetyczne","Benefícios Não Energéticos (NEBs) não quantificados","Beneficios no energéticos no cuantificados",null,"Not quantified non energy benefits"]
[null,"User_manual","D41","The \"Not quantified non energy benefits\" part of the tool allows to enter data on not quantified non energy benefits from TOOL1 for the selected EEM.","Der Teil „Nicht quantifizierter nicht-energetischer Nutzen“ des Tools ermöglicht die Eingabe von Daten über nicht quantifizierte nicht-energetische Nutzen aus TOOL1 für die ausgewählten EEM.","В тази част на инструмента се въвеждат неоколичествените НЕП.","Τα μη ποσοτικοποιημένα ΝΕΒ αναφέρονται σε αυτό το πεδίο του εργαλείου. Μπορεί να γίνει εισαγωγή τους από το TOOL1 για το επιλεγμένο ΕΕΜ.","A nem számszerűsített NEB-ek az eszköznek ezen a részén szerepelnek.","La sezione \"Benefici non energetici non quantificati\" dello strumento consente di inserire i dati relativi ai benefici non energetici non quantificati provenienti dal TOOL1 per l’intervento di efficienza energetica (EEM) selezionato","Rīka sadaļa \"Not quantified non energy benefits\" (nekvantificētie neenerģijas bonusi/ieguvumi) ļauj ievadīt datus par nekvantificētajiem neenerģijas bonusiem/ieguvumiem, kas atrodami TOOL1, attiecībā uz izvēlēto EEP.","Część narzędzia „Niekwantyfikowane korzyści pozaenergetyczne” umożliwia wprowadzenie danych dotyczących niekwantyfikowanych korzyści pozaenergetycznych z narzędzia TOOL1 dla wybranego EEM.","A parte “Benefícios não energéticos não quantificados” da ferramenta permite introduzir dados sobre benefícios não energéticos não quantificados da FERRAMENTA 1 para a MEE selecionada.","La parte de \"BNE no cuantificados\" de la herramienta permite incluir datos sobre los beneficios no energéticos no cuantificados de TOOL1 para la MEE seleccionada.",null,"The \"Not quantified non energy benefits\" part of the tool allows to enter data on not quantified non energy benefits from TOOL1 for the selected EEM."]
[null,"User_manual","B42","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"User_manual","B43","Not quantified non energy benefits","Nicht quantifizierte nicht-energetische Vorteile","Неоколичествени неенергийни ползи","Μη ποσοτικοποιημένα μη ενεργειακά οφέλη","Nem számszerűsített nem energetikai előnyök","Benefici non energetici non quantificati","Nekvantificējami ne enerģijas bonusi (NEB) ","Niewymierne korzyści nieenergetyczne","Benefícios não energéticos não quantificados","Beneficios no energéticos no cuantificados",null,"Not quantified non energy benefits"]
[null,"User_manual","B44","Importance (1-low; 5-high)","Wichtigkeit (1-niedrig; 5-hoch)","Значимост (1-ниска; 5 - висока)","Σημαντικότητα (1-χαμηλή- 5-υψηλή)","Fontosság (1-alacsony; 5-magas)","Importanza (1-bassa; 5-alta)","Svarīgums (1 - zems; 5 - augsts)","Znaczenie (1-niskie; 5-wysokie)","Importância (1-pouco importante; 5-muito importante)","Importancia (1-baja; 5-alta)",null,"Importance (1-low; 5-high)"]
[null,"User_manual","D42","Functionality","Funktionalität","Функционалност","Επεξήγηση","Működés","Funzionalità","Funkcionalitāte","Funkcjonalność","Funcionalidade","Funcionalidad",null,"Functionality"]
[null,"User_manual","D43","Add those NEBs which have not been quantified but are important for the suggested EEM. Add description of NEB in free text. It is preffered to include in the description the type of the NEB and exact name according to NEB matrix from TOOL1. It is allowed to include new NEB which are not included in NEB matrix from TOOL1. It is possible to enter data also without using TOOL1.","Fügen Sie diejenigen NEBs hinzu, die nicht quantifizierbar sind, aber für die vorgeschlagene EEM wichtig sind. Fügen Sie eine Beschreibung der NEB im freien Text hinzu. Es wird empfohlen, in der Beschreibung den Typ der NEB und den genauen Namen gemäß der NEB-Matrix aus TOOL1 anzugeben. Es ist möglich, zusätzliche NEB aufzunehmen, die nicht in der NEB-Matrix von TOOL1 enthalten sind. Es ist möglich, Daten auch ohne die Verwendung von TOOL1 einzugeben.","Добавете онези НЕП, които не са били количествено определени, но са важни за предложения ЕЕМ. Добавете описание на НЕП в свободния текст. Предпочита се в описанието да се включи типът на НЕП и точното наименование съгласно матрицата на НЕП. Позволено е да се включат нови НЕП, които не са включени в матрицата на НЕП.","Προσθέστε τα ΝΕΒ που δεν έχουν ποσοτικοποιηθεί αλλά είναι σημαντικά για το προτεινόμενο ΕΕM. Προσθέστε την περιγραφή των ΝΕΒ σε κείμενο. Συνιστάται να περιλαμβάνεται στην περιγραφή ο τύπος του ΝΕΒ και η ακριβής ονομασία σύμφωνα με τον πίνακα των ΝΕΒ από το TOOL1. Επιτρέπεται η προσθήκη νέων ΝΕΒ που δεν περιλαμβάνονται στον πίνακα των ΝΕΒ του TOOL1. Επίσης, μπορεί να γίνει εισαγωγή στοιχείων χωρίς τη χρήση του TOOL1.","Adja hozzá azokat a NEB-ket, amelyeket nem számszerűsítettek, de fontosak a javasolt EEM szempontjából. Adja hozzá a NEB leírását szöveges formában. A leírásban célszerű feltüntetni a NEB típusát és pontos nevét a NEB-mátrix szerint. A NEB-mátrixban nem szereplő új NEB-k felvétele megengedett.","Aggiungere quei benefici non energetici (NEB) che non sono stati quantificati ma che sono rilevanti per l’intervento di efficienza energetica (EEM) proposto. Inserire la descrizione del NEB nel testo libero. È preferibile includere nella descrizione il tipo di NEB e il nome esatto secondo la matrice dei NEB del TOOL1. È consentito anche inserire nuovi NEB non presenti nella matrice del TOOL1. È possibile inserire i dati anche senza l’utilizzo del TOOL1.","Pievienojiet tos NEB (nekvantificētos ne-enerģijas ieguvumus), kas nav kvantificēti, bet ir svarīgi ierosinātajam EEP. Papildus aprakstam var brīvā tekstā detalizēti paskaidrot šo NEB būtību. Ieteicams aprakstā iekļaut arī NEB veidu un precīzu nosaukumu atbilstoši NEB matricai no TOOL1. Ir atļauts pievienot jaunus NEB, kuri NEB matricā no TOOL1 nav iekļauti. Datus var ievadīt arī bez TOOL1 izmantošanas.","Dodaj te NEB, które nie zostały określone ilościowo, ale są ważne dla sugerowanego EEM. Dodaj opis NEB w wolnym tekście. Preferowane jest uwzględnienie w opisie typu NEB i dokładnej nazwy zgodnie z tabelą NEB z TOOL1. Dozwolone jest dołączanie nowych NEB, które nie są uwzględnione w tabeli NEB z TOOL1. Możliwe jest również wprowadzanie danych bez użycia TOOL1.","Acrescentar os NEB que não tenham sido quantificados mas que sejam importantes para a MEE sugerida. Adicionar a descrição do NEB em texto livre. É preferível incluir na descrição o tipo de NEB e o nome exato de acordo com a matriz de NEBs da TOOL1. É permitido incluir novos NEB que não estejam incluídos na matriz de NEB da FERRAMENTA1. Também é possível introduzir dados sem utilizar a ferramenta TOOL1.","Añada los BNE que no se han cuantificado pero que son importantes para la MEE propuesta. Añada una descripción del BNE en texto libre. Es preferible incluir en la descripción el tipo de BNE y el nombre exacto según la matriz de BNE de TOOL1. Se prefiere incluir en la descripción el tipo de BNE y el nombre exacto según la matriz de BNE de TOOL1. Se permite incluir nuevos BNE que no estén incluidos en la matriz de BNE de TOOL1. También es posible ingresar datos sin utilizar TOOL1.",null,"Add those NEBs which have not been quantified but are important for the suggested EEM. Add description of NEB in free text. It is preffered to include in the description the type of the NEB and exact name according to NEB matrix from TOOL1. It is allowed to include new NEB which are not included in NEB matrix from TOOL1. It is possible to enter data also without using TOOL1."]
[null,"User_manual","D44","Indicate the importance of not quantified NEB. This value has to be given by company where energy audit is performed representatives. In case if vaulation is not done, for all not quantified NEBs indicate the same value of \"3\"","Geben Sie die Bedeutung der nicht quantifizierten NEBs an. Dieser Wert muss von Vertretern des Unternehmens angegeben werden, in dem das Energieaudit durchgeführt wird. Falls keine Bewertung durchgeführt wird, geben alle nicht quantifizierten NEBs den gleichen Wert an.","Посочете значението на неколичествения НЕП. Тази стойност трябва да бъде дадена от дружеството, в което се извършва енергийният одит. В случай че не е извършен остойностяване, за всички неколичествено определени НЕП посочете същата стойност.","Προσδιορίστε τη σημασία του μη ποσοτικοποιημένου ΝΕΒ. Η τιμή αυτή πρέπει να δοθεί από την εταιρεία που διενεργεί τον ενεργειακό έλεγχο. Σε περίπτωση που δεν έχει γίνει έλεγχος, για όλα τα μη ποσοτικοποιημένα ΝΕΒ αναφέρετε την ίδια τιμή.","Jelölje meg a nem számszerűsített NEB fontosságát. Ezt az értéket annak a cégnek kell megadnia, ahol az energetikai auditot végzik. Ennek hiányában az összes nem számszerűsített NEB esetében ugyanazt az értéket kell feltüntetni.","Indicare l'importanza dei NEBs non quantificati. Questo valore deve essere fornito dai rappresentanti dell'azienda in cui viene eseguito l'audit energetico. Nel caso in cui la valutazione non venga effettuata, per tutti i NEBs non quantificati indicare lo stesso valore pari a 3.","Norādiet, cik svarīgs jeb būtisks ir izvēlētais nekvantificējamais ne enerģijas bonuss. Šī vērtība ir jānosaka uzņēmuma pārstāvim, kur tiek veikts energoaudits. Gadījumā, ja novērtējums nav veikts, visiem izvēlētajiem nekvantificājamiem ne enerģijas bonusiem norādiet vienu un to pašu vērtību. ","Należy wskazać znaczenie nieokreślonego ilościowo NEB. Wartość ta musi zostać podana przez firmę, której przedstawiciele wykonują audyt energetyczny. W przypadku, gdy wycena nie jest wykonywana, dla wszystkich nieskwantyfikowanych NEB należy podać tę samą wartość.","Indicar a importância dos NEBs não quantificados. Este valor tem de ser dado pela empresa onde decorre a auditoria energética. No caso de não ser efectuada uma auditoria, indicar o mesmo valor para todos os NEBs não quantificados.","Indique la importancia de los BNE no cuantificados. Este valor debe ser facilitado por los representantes de la empresa en la que se realiza la auditoría energética. En caso de que no se realice la evaluación, indique el mismo valor para todos los BNE no cuantificados.",null,"Indicate the importance of not quantified NEB. This value has to be given by company where energy audit is performed representatives. In case if vaulation is not done, for all not quantified NEBs indicate the same value of \"3\""]
[null,"User_manual","B46","Quantified non energy efforts","Quantifizierte nicht-energetische Aufwände","Околичествени неенегрийни ползи","Ποσοτικοποιημένες μη ενεργειακές δράσεις","Számszerűsített nem energetikai jellegű ráfordítások","Sforzi non energetici quantificati","Kvantificējami ne enerģijas ieguldījumi (NEI)","Skwantyfikowane nakłady niezwiązane z energią","Quanificação dos Esforços não energéticos ","Esfuerzos no energéticos cuantificados",null,"Quantified non energy efforts"]
[null,"User_manual","D46","The 'Quantified non energy efforts' part of the tool allows to enter data on the quantified non energy efforts.","In diesem Teil des Tools werden die quantifizierten nicht-energetischen Aufwände eingetragen","В тази част на инструмента се отчитат количествено изразените неенергийни усилия.","Οι ποσοτικοποιημένες μη ενεργειακές δράσεις εισάγονται σε αυτό το πεδίο του εργαλείου","A számszerűsített nem energetikai jellegű ráfordításokat az eszközben itt kell megadni.","Gli sforzi non energetici quantificati vengono inseriti in questa parte dello strumento","Šajā rīka daļā tiek ievadīti dati par kvantificējamiem ne enerģijas ieguldījumiem (NEI)","Skwantyfikowane nakłady niezwiązane z energią są uwzględnione w tej części narzędzia.","Os Esforços não Energéticos quantificados são introduzidos nesta parte da ferramenta.","En esta parte de la herramienta se introducen los esfuerzos no energéticos cuantificados.",null,"The 'Quantified non energy efforts' part of the tool allows to enter data on the quantified non energy efforts."]
[null,"User_manual","B47","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"User_manual","B48","Not quatified non energy efforts","Nicht quantifizierte nicht-energetische Aufwände","Неоколичествени неенергийни усилия","Μη ποσοτικοποιημένες μη ενεργειακές δράσεις","Nem számszerűsített nem energetikai ráfordítások","Sforzi non energetici non quantificati","Kvantificēts NEI","Niekwantyfikowane nakłady nieenergetyczne","Esforços não energéticos não quantificados","Esfuerzos no energéticos no cuantificados",null,"Not quatified non energy efforts"]
[null,"User_manual","B49","Initial / Yearly / Periodic","Anfänglich/jährlich/periodisch","Първоначални / годишно","Αρχική / Ετήσια / Περιοδική","Kezdeti / Éves","Iniziale / Annuale / Periodico","Sākotnējs / ikgadējs / periodisks","Początkowy / Roczny/ Okresowy","Inicial/Anual/Periódico","Inicial / Anual/Periódico",null,"Initial / Yearly / Periodic"]
[null,"User_manual","B50","Unit of measurement","Einheit der Messung","Единица мярка","Μονάδα μέτρησης","Mérési egység","Unità di misura","Mērvienība","Jednostka pomiaru","Unidade de medição","Unidad de medida",null,"Unit of measurement"]
[null,"User_manual","B51","Cost of unit, EUR/unit","Kosten pro Einheit, EUR/Einheit","Единична цена, евро/единица","Κόστος μονάδας, Eυρώ/μονάδα","Egység költsége, HUF/egység","Costo unitario, EUR/unità","Izmaksas uz vienu vienību, EUR/ vienība","Koszt jednostki, PLN/jednostkę","Custo unitário, euros/unidade","Coste de la unidad, EUR/unidad",null,"Cost of unit, EUR/unit"]
[null,"User_manual","B52","Amount of units","Anzahl an Einheiten","Брой единици","Ποσότητα μονάδων","Egységek mennyisége","Numero di unità","Kopējais vienību skaits","Ilość jednostek","Número de unidades","Cantidad de unidades",null,"Amount of units"]
[null,"User_manual","B53","Base value, EUR","Grundwert, EUR","Базова стойност , евро","Αξία βάσης, Ευρώ","Alapérték, HUF","Valore base, EUR","Bāze vērtība, EUR","Wartość bazowa, PLN","Valor base, euros","Valor base, EUR",null,"Base value, EUR"]
[null,"User_manual","D47","Functionality","Funktionalität","Функционалност","Επεξήγηση","Működés","Funzionalità","Funkcionalitāte","Funkcjonalność","Funcionalidade","Funcionalidad",null,"Functionality"]
[null,"User_manual","D48","Describe the non energy effort (NEE) in free text. Only the NEE which has been quantified has to be shown here.","Beschreiben Sie den nicht-energetischen Aufwand (NEE) im Freitext. Hier muss nur der quantifizierte NEE ausgewiesen werden.","Опишете в свободен текст неенергийното усилие (НЕУ). Тук трябва да се посочи само НЕУ, което е било количествено определено.","Περιγράψτε την μη ενεργειακή δράση (ΝΕΕ) σε κείμενο. Μόνο η ΝΕΕ που έχει ποσοτικοποιηθεί πρέπει να αναφερθεί εδώ.","Írja le a nem energetikai ráfordítást (NEE - non energy effort) szövegesen. Itt csak a számszerűsített NEE-t kell feltüntetni.","Descrivere lo sforzo non energetico (NEE) nello spazio. Qui deve essere indicato solo il NEE quantificato.","Brīvā formā aprakstiet ne enerģijas ieguldījumus (NEI). Tikai kvantificējamus NEI šeit ir jānorāda. ","Opisz nakłady niezwiązane z energią (NEE) w dowolnym tekście. Tylko NEE, który został określony ilościowo, musi być tutaj pokazany.","Descreva o Esforço não energético (NEE) em texto livre.  Aqui, deve apenas apresentar o NEE que foi quantificado.","Describa el esfuerzo no energético (ENE) en texto libre. Aquí sólo deben mostrarse los ENE cuantificados.",null,"Describe the non energy effort (NEE) in free text. Only the NEE which has been quantified has to be shown here."]
[null,"User_manual","D49","From drop down list choose the type of NEE. It can be \"Initial\" - occures at the year 0 of the EEM implementation (for instance - costs of planning and design of EEM) or \"Yearly\" - occures each year after implementation of EEM (for instance - additional maintenance costs of new equipment),  or \"Periodic\", which can occur any time during the EEM lifetime (for instance - washing of insulated building facade each 10 years). The first 7 NEEs can be chosen as \"Yearly\" or \"Initial\" and the last 3 NEEs in the list ar reserved for \"Periodic\" NEEs. If there are periodic NEEs, then the values and exact years of occuring have to be manualy entered in cell range F65:AJ67 (these cells will have a yellow background). The NEEs in cells F65:AJ67 have to be entered as a negatvie value (since these ar costs, which in the tool are indicated as negative values).","Wählen Sie aus der Dropdown-Liste die Art der NEE. Es kann sich um „anfängliche“ Kosten handeln, die im Jahr 0 der EEM-Implementierung anfallen (z. B. Kosten für die Planung und den Entwurf von EEM), um „jährliche“ Kosten, die jedes Jahr nach der EEM-Implementierung anfallen (z. B. zusätzliche Wartungskosten für neue Geräte), oder um „regelmäßige“ Kosten, die jederzeit während der EEM-Lebensdauer anfallen können (z. B. Reinigung der isolierten Gebäudefassade alle 10 Jahre). Die ersten 7 NEEs können als „Jährlich“ oder „Erstmalig“ ausgewählt werden und die letzten 3 NEAs in der Liste sind für „Regelmäßige“ NEEs reserviert. Wenn es sich um periodische NEAs handelt, müssen die Werte und die genauen Jahre des Auftretens manuell in den Zellenbereich F65:AJ67 eingegeben werden (diese Zellen sind dann gelb hinterlegt). Die NEAs in den Zellen F65:AJ67 müssen als negativer Wert eingegeben werden (da es sich um Kosten handelt, die im Tool als negative Werte angezeigt werden).","От падащия списък изберете типа на НЕУ. Той може да бъде \"Първоначален\" - възниква през 0-та година от внедряването на ЕЕМ (например - разходи за планиране и проектиране на ЕЕМ) или \"Годишен\" - възниква всяка година след внедряването на ЕЕМ (например - допълнителни разходи за поддръжка на новото оборудване).","Από την αναδυόμενη λίστα επιλέξτε τον τύπο της ΝΕΕ. Μπορεί να είναι «Αρχική» - προκύπτει κατά το έτος 0 της εφαρμογής του ΝΕΕ (π.χ. κόστος σχεδιασμού και μελέτης του ΕΕΜ) ή «Ετήσια» - προκύπτει κάθε έτος μετά την εφαρμογή του ΕΕΜ (π.χ. πρόσθετο κόστος συντήρησης του νέου εξοπλισμού) ή \"Περιοδική\", το οποίο μπορεί να συμβεί οποιαδήποτε στιγμή κατά τη διάρκεια ζωής του EEM (για παράδειγμα - καθαρισμός μονωμένης πρόσοψης κτιρίου κάθε 10 χρόνια). Οι πρώτες 7 NEE μπορούν να επιλεγούν ως \"Ετήσιες\" ή \"Αρχικές\" και οι 3 τελευταίες NEE στη λίστα προορίζονται για \"Περιοδικές\". Εάν υπάρχουν περιοδικές NEE, τότε οι τιμές και τα ακριβή έτη εμφάνισης πρέπει να εισαχθούν με μη αυτόματο τρόπο στην περιοχή κελιών F65:AJ67 (αυτά τα κελιά θα έχουν κίτρινο φόντο). Τα NEE στα κελιά F65:AJ67 πρέπει να εισαχθούν με αρνητική τιμή (καθώς αυτά τα κόστη οποία υποδεικνύονται στο εργαλείο ως αρνητικές τιμές).","A legördülő listából válassza ki a NEE típusát. Lehet \"kezdeti\" - az EEM végrehajtásának 0. évében jelentkezik (például az EEM tervezésének és kialakításának költségei) vagy \"éves\" - az EEM végrehajtását követően minden évben jelentkezik (például az új berendezések további karbantartási költségei).","Dal menu a tendina, selezionare il tipo di costo non energetico (NEE). Può essere \"Iniziale\", quando si verifica nell’anno 0 dell’implementazione dell’intervento di efficienza energetica (EEM), ad esempio i costi di pianificazione e progettazione dell’intervento. Può essere \"Annuale\", quando si verifica ogni anno dopo l’implementazione dell’EEM, come nel caso dei costi aggiuntivi di manutenzione delle nuove apparecchiature. Oppure può essere \"Periodico\", quando si verifica in momenti specifici durante la durata dell’intervento, ad esempio il lavaggio della facciata isolata di un edificio ogni 10 anni. I primi sette NEE possono essere selezionati come \"Annuale\" o \"Iniziale\", mentre gli ultimi tre NEE dell’elenco sono riservati ai NEE di tipo \"Periodico\". Se sono presenti NEE periodici, i valori e gli anni precisi in cui si verificano devono essere inseriti manualmente nell’intervallo di celle F65:AJ67, che avranno uno sfondo giallo. I NEE nelle celle F65:AJ67 devono essere inseriti come valori negativi, poiché nel tool i costi sono indicati con segno negativo.","No nolaižamās izvēlnes izvēlieties NEE veidu. Tas var būt \"Initial\" – rodas EEM ieviešanas 0. gadā (piemēram, EEM plānošanas un projektēšanas izmaksas), \"Yearly\" – rodas katru gadu pēc EEM ieviešanas (piemēram, papildu uzturēšanas izmaksas jaunai iekārtai) vai \"Periodic\" – var rasties jebkurā EEM kalpošanas laikā (piemēram, siltinātas ēkas fasādes mazgāšana ik pēc 10 gadiem). Pirmos 7 NEE var izvēlēties kā \"Yearly\" vai \"Initial\", savukārt pēdējie 3 NEE sarakstā ir paredzēti \"Periodic\" NEE. Ja ir \"Periodic\" NEE, tad to vērtības un precīzie gadi, kad tās rodas, jāievada manuāli šūnu diapazonā F65:AJ67 (šīm šūnām būs dzeltena fona krāsa). NEE šūnās F65:AJ67 ir jāievada ar negatīvu vērtību (jo šīs ir izmaksas, kuras rīkā tiek norādītas kā negatīvas vērtības).","Z rozwijanej listy wybierz typ NEE. Może to być „Początkowy” - występujący w roku 0 wdrożenia EEM (na przykład - koszty planowania i projektowania EEM) lub „Roczny” - występujący co roku po wdrożeniu EEM (na przykład - dodatkowe koszty konserwacji nowego sprzętu) lub „Okresowy”, który może wystąpić w dowolnym momencie w okresie eksploatacji EEM (na przykład - mycie izolowanej fasady budynku co 10 lat). Pierwsze 7 NEE można wybrać jako „Roczne” lub „Początkowe”, a ostatnie 3 NEE na liście są zarezerwowane dla „Okresowych” NEE. Jeśli istnieją okresowe NEE, wartości i dokładne lata ich występowania należy wprowadzić ręcznie w zakresie komórek F65:AJ67 (komórki te będą miały żółte tło). NEE w komórkach F65:AJ67 należy wprowadzić jako wartość ujemną (ponieważ są to koszty, które w narzędziu są wskazywane jako wartości ujemne).","Na lista DropDown, selecionar o tipo de NEE. Pode ser “Inicial” - ocorre no ano 0 da implementação da MEE (por exemplo - custos de planeamento e conceção da MEE) ou “Anual” - ocorre todos os anos após a implementação da EEM (por exemplo - custos adicionais de manutenção de novo equipamento), ou “Periódica”, que pode ocorrer em qualquer altura durante o tempo de vida da MEE (por exemplo - lavagem da fachada isolada do edifício a cada 10 anos). Os primeiros 7 NEE podem ser escolhidos como “Anuais” ou “Iniciais” e os últimos 3 NEE da lista estão reservados para os NEE “Periódicos”. Se existirem NEEs periódicos, os valores e os anos exactos de ocorrência têm de ser introduzidos manualmente no intervalo de células F65:AJ67 (estas células terão um fundo amarelo). Os NEE nas células F65:AJ67 têm de ser introduzidos como um valor negativo (uma vez que se trata de custos, que na ferramenta são indicados como valores negativos). ","En la lista desplegable, elija el tipo de ENE. Puede ser \"Inicial\"- se produce en el año 0 de la implantación de la MEE (por ejemplo, los costes de planificación y diseño de la MEE), \"Anual\" - ocurre cada año después de la implementación de la MEE (por ejemplo, los costes adicionales de mantenimiento de nuevos equipos), o \"Periódico\", que puede ocurrir en cualquier momento durante la vida útil de la MEE (por ejemplo, el lavado de la fachada aislada de un edificio cada 10 años). Los primeros 7 ENE pueden elegirse como \"Anual\" o \"Inicial\", y los últimos 3 ENE en la lista están reservados para los ENE \"Periódicos\". Si hay ENE periódicos, los valores y los años exactos en los que ocurren deben ingresarse manualmente en el rango de celdas F65:AJ67 (estas celdas tendrán un fondo amarillo). Los ENE en las celdas F65:AJ67 deben ingresarse como valores negativos (ya que estos son costes, que en la herramienta se indican como valores negativos).",null,"From drop down list choose the type of NEE. It can be \"Initial\" - occures at the year 0 of the EEM implementation (for instance - costs of planning and design of EEM) or \"Yearly\" - occures each year after implementation of EEM (for instance - additional maintenance costs of new equipment),  or \"Periodic\", which can occur any time during the EEM lifetime (for instance - washing of insulated building facade each 10 years). The first 7 NEEs can be chosen as \"Yearly\" or \"Initial\" and the last 3 NEEs in the list ar reserved for \"Periodic\" NEEs. If there are periodic NEEs, then the values and exact years of occuring have to be manualy entered in cell range F65:AJ67 (these cells will have a yellow background). The NEEs in cells F65:AJ67 have to be entered as a negatvie value (since these ar costs, which in the tool are indicated as negative values)."]
[null,"User_manual","D50","Indicate in free text the unit of measurement to be used. ","Geben Sie im Freitext die zu verwendende Maßeinheit an.","Посочете в свободен текст мерната единица, която ще се използва. ","Προσδιορίστε σε κείμενο τη μονάδα μέτρησης που θα χρησιμοποιηθεί. ","Szövegesen adja meg a használandó mértékegységet. ","Indicare in testo libero l'unità di misura da utilizzare.","Brīvā formā norādiet mērvienību, kuru plānots izmantot. ","Wskaż w tekście jednostkę miary, która ma zostać użyta. ","Indicar, em texto livre, a unidade de medição a ser utilizada.","Indique en texto libre la unidad de medida que debe utilizarse. ",null,"Indicate in free text the unit of measurement to be used. "]
[null,"User_manual","D51","Indicate the specific cost of unit.","Geben Sie die Kosten pro Einheit an.","Посочете конкретната единична цена","Προσδιορίστε το ειδικό κόστος της μονάδας.","Adja meg az egységenkénti fajlagos költséget.","Indicare il costo specifico dell'unità.","Norādiet īpatnējās izmaksas, EUR/vienība.","Wskaż konkretny koszt jednostki.","Indicar o custo unitário específico.","Indique el coste específico de la unidad.",null,"Indicate the specific cost of unit."]
[null,"User_manual","D52","Indicate the amount of units.","Geben Sie die Anzahl an Einheiten an.","Посочете броя на единиците","Προσδιορίστε την ποσότητα των μονάδων.","Adja meg az egységek mennyiségét.","Indicare il numero di unità.","Norādiet kopējo vienību skaitu.","Wskaż ilość jednostek.","Indicar a quantidade de unidades.","Indique la cantidad de unidades.",null,"Indicate the amount of units."]
[null,"User_manual","D53","The tool calculates the base value of the quanfitied NEEs. Do not change these cells.","Das Tool berechnet den Basiswert des quantifizierten NEE. Ändern Sie diese Zellen nicht.","Инструментът изчислява базовата стойност на околичествените НЕУ. Не променяйте тези клетки.","Το εργαλείο υπολογίζει τη τιμή βάσης της ποσοτικοποιημένης δράσης ΝΕΕ. Μην αλλάξετε αυτά τα κελιά. ","Az eszköz kiszámítja a bázisértéket, ha a számszerűsített NEE-ről van szó. Ne módosítsa ezeket a cellákat.","Lo strumento calcola il valore base del NEE quantificato. Non modificare queste celle.","Rīks automātiski aprēķina NEI vērtību. Šīs šūnas vērtību nedrīkst mainīt!","Narzędzie oblicza wartość bazową dla skwantyfikowanego NEE. Nie należy zmieniać tych komórek.","A ferramenta cálcula o valor de base do NEE quantificado. Não altere estas células.","La herramienta calcula el valor base del ENE cuantificado. No modifique estas celdas.",null,"The tool calculates the base value of the quanfitied NEEs. Do not change these cells."]
[null,"User_manual","B55","Not quantified non energy efforts","Nicht quantifizierte nicht-energetische Aufwände","Неоколичествени неенергийни усилия","Μη ποσοτικοποιημένες μη ενεργειακές δράσεις","Nem számszerűsített nem energia jellegű ráfordítások","Sforzi non energetici non quantificati","Nekvantificējami ne enerģijas ieguldījumi (NEI)","Niekwantyfikowane nakłady nieenergetyczne","Esforços não energéticos (NEE) não quantificados","Esfuerzos no energéticos no cuantificados",null,"Not quantified non energy efforts"]
[null,"User_manual","D55","The \"Not quantified non energy efforts\" par of the tool allows to enter data on the not quantified non energy efforts","In diesem Teil des Tools werden die nicht quantifizierten nicht-energetischen Aufwände eingetragen","Неколичествените неенергийни усилия се въвеждат в тази част на инструмента.","Οι μη ποσοτικοποιημένες μη ενεργειακές δράσεις εισάγονται σε αυτό το πεδίο του εργαλείου.","A nem számszerűsített nem energia jellegű ráfordításokat az eszköznek ebben a részében kell megadni.","In questa parte dello strumento vengono inseriti gli sforzi non energetici non quantificati","Šajā rīka daļā tiek ievadīti dati par nekvantificējamiem NEI","Niekwantyfikowane nakłady nieenergetyczne są wprowadzane w tej części narzędzia.","Os NEEs não quantificados são introduzidos nesta parte da ferramenta","Los esfuerzos no energéticos no cuantificados se introducen en esta parte de la herramienta",null,"The \"Not quantified non energy efforts\" par of the tool allows to enter data on the not quantified non energy efforts"]
[null,"User_manual","B56","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"User_manual","B57","Not quantified non energy efforts","Nicht quantifizierte nicht-energetische Aufwände","Неоколичествени неенергийни усилия","Μη ποσοτικοποιημένες μη ενεργειακές δράσεις","Nem számszerűsített nem energia jellegű ráfordítások","Sforzi non energetici non quantificati","Nekvantificējami ne enerģijas ieguldījumi (NEI)","Niekwantyfikowane nakłady nieenergetyczne","NEEs não quantificados","Esfuerzos no energéticos no cuantificados",null,"Not quantified non energy efforts"]
[null,"User_manual","B58","Importance (1-high; 5-very low)","Wichtigkeit (1-niedrig; 5-hoch)","Значимост (1-ниска; 5 - висока)","Σημαντικότητα (1-υψηλή- 5-πολύ χαμηλή)","Fontosság (1-magas; 5-nagyon alacsony)","Importanza (1-alta; 5-molto bassa)","Svarīgums (1 - augsts; 5 - ļoti zems)","Znaczenie (1 - wysokie; 5 - bardzo niskie)","Importância (1-pouco importante; 5-muito importante)","Importancia (1-alta; 5-muy baja)",null,"Importance (1-high; 5-very low)"]
[null,"User_manual","D56","Functionality","Funktionalität","Функционалност","Επεξήγηση","Működés","Funzionalità","Funkcionalitāte ","Funkcjonalność","Funcionalidade","Funcionalidad",null,"Functionality"]
[null,"User_manual","D57","Add those NEEs which have not been quantified but are important for the suggested EEM. Add description of NEE in free text.","Fügen Sie die NEEs hinzu, die nicht quantifiziert wurden, aber für das vorgeschlagene EEM wichtig sind. Fügen Sie die Beschreibung von NEE im Freitext hinzu.","Добавете онези НЕУ, които не са били количествено определени, но са важни за предлагания ЕЕМ. Добавете описание на НЕУ в свободен текст.","Προσθέστε τις ΝΕΕ που δεν έχουν ποσοτικοποιηθεί αλλά είναι σημαντικές για το προτεινόμενο ΕΕΜ. Προσθέστε την περιγραφή της ΝΕΕ στο κείμενο.","Adja hozzá azokat a NEE-ket, amelyeket nem számszerűsítettek, de fontosak a javasolt EEM szempontjából. A NEE leírása szövegesen.","Aggiungere i NEEs che non sono stati quantificati ma che sono importanti per l'EEM suggerita. Aggiungere la descrizione del NEE nell'apposito spazio.","Brīvā formā aprakstiet nekvantificējamu NEI. Tikai nekvantificējamus NEI, ir jānorāda šeit.","Dodaj te NEE, które nie zostały określone ilościowo, ale są ważne dla sugerowanego EEM. Dodaj opis NEE w wolnym tekście.","Acrescentar os NEEs que não tenham sido quantificados mas que sejam importantes para a Medida de EE sugerida. Adicionar a descrição do NEE em texto livre. ","Añada los ENEs que no se hayan cuantificado pero que sean importantes para la MEE sugerida. Añada una descripción de las ENEs en texto libre.",null,"Add those NEEs which have not been quantified but are important for the suggested EEM. Add description of NEE in free text."]
[null,"User_manual","D58","Indicate the importance of not quantified NEE. This value has to be given by company where energy audit is performed representatives. In case if vaulation is not done, for all not quantified NEEs indicate the same value of \"3\".","Geben Sie die Bedeutung der nicht quantifizierten NEE an. Dieser Wert muss von dem Unternehmen angegeben werden, das für die Durchführung des Energieaudits verantwortlich ist. Falls keine Bewertung durchgeführt wird, geben Sie für alle nicht quantifizierten NEEs den gleichen Wert von „3“ an.","Посочете значението на неколичествената НЕУ. Тази стойност трябва да бъде дадена от компанията, в която се извършва енергийният одит. В случай че не е извършен ваучер, за всички неколичествено определени НЕУ посочете същата стойност. В момента посочените в тази таблица стойности не се използват по-нататък в инструмента за извършване на изчисления - таблицата е само информативна.","Προσδιορίστε τη σημασία της μη ποσοτικοποιημένης μη ενεργειακής δράσης (ΝΕΕ). Η τιμή αυτή πρέπει να δοθεί από την εταιρεία που διενεργεί τον ενεργειακό έλεγχο. Σε περίπτωση που δεν έχει γίνει αποτίμηση, για όλα τις μη ποσοτικοποιημένες ΝΕΕ αναφέρετε την ίδια τιμή \"3\". ","Jelölje meg a nem számszerűsített NEE fontosságát. Ezt az értéket annak a cégnek kell megadnia, ahol az energetikai auditot végzik. Amennyiben nem végeztek felmérést, az összes nem számszerűsített NEB esetében ugyanazt az értéket kell feltüntetni. Jelenleg az ebben a táblázatban megadott értékeket az eszköz a továbbiakban nem használja fel a számítások elvégzéséhez - a táblázat csak tájékoztató jellegű.","Indicare l’importanza dei costi non energetici non quantificati (NEE). Questo valore deve essere fornito dai rappresentanti dell’azienda presso cui viene svolto l’audit energetico. Nel caso in cui non venga effettuata una valutazione, per tutti i NEE non quantificati deve essere indicato lo stesso valore pari a \"3\".","Norādiet nenovērtēto NEE nozīmi. Šo vērtējumu nosaka uzņēmuma, kurā veikts energoaudits, pārstāvji. Ja vērtējums nav veikts, visiem nenovērtētajiem NEE norādiet vērtību \"3\".","Wskaż znaczenie nieokreślonego ilościowo NEE. Wartość ta musi być podana przez firmę, której przedstawiciele przeprowadzili audyt energetyczny. W przypadku, gdy ocena nie jest wykonywana, dla wszystkich nieskwantyfikowanych NEE należy podać tę samą wartość „3”.","Indicar a importância dos NEE não quantificados. Este valor deve ser dado pelos representantes da empresa onde é efectuada a auditoria energética. No caso de não ser efectuada uma auditoria, para todos os NEE não quantificados indicar o mesmo valor “3”.  ","Indique la importancia de los ENEs no cuantificados. Este valor debe ser proporcionado por los representantes de la empresa donde se realiza la auditoría energética. En caso de que no se realice la valoración, para todos los ENEs no cuantificados, indique el mismo valor de \"3\"",null,"Indicate the importance of not quantified NEE. This value has to be given by company where energy audit is performed representatives. In case if vaulation is not done, for all not quantified NEEs indicate the same value of \"3\"."]
[null,"User_manual","B60","Part of the tool","Teil des Tools","Част от инструмента","Μέρος του εργαλείου","Az eszköz része","Parte dello strumento","Rīka daļa","Część narzędzia","Parte da ferramenta","Parte de la herramienta",null,"Part of the tool"]
[null,"User_manual","D60","Functionality","Funktionalität","Функционалност","Επεξήγηση","Működés","Funzionalità","Funkcionalitāte","Funkcjonalność","Funcionalidade","Funcionalidad",null,"Functionality"]
[null,"User_manual","B61","Payments out","Zahlungsausgänge","Изходящи плащания","Εκροές χρημάτων","Kifizetések","Pagamenti in uscita","Izejošie maksājumi","Wypłaty","Pagamentos efectuados","Pagos efectuados",null,"Payments out"]
[null,"User_manual","B62","Payments in","Zahlungseingänge","Входящи плащания","Εισροές χρημάτων","Befizetések","Pagamenti in entrata","Ienākošie maksājumi ","Wpłaty","Receitas","Pagos recibidos",null,"Payments in"]
[null,"User_manual","B63","Summary of calculations","Zusammenfassung der Berechnungen","Обобщение на изчисленията","Συγκέντρωση υπολογισμών","A számítások összegzése","Riepilogo dei calcoli","Aprēķinu kopsavilkums","Podsumowanie obliczeń","Sumário dos cálculos","Resumen de los cálculos",null,"Summary of calculations"]
[null,"User_manual","B64","Results","Ergebnisse","Резултати","Αποτελέσματα","Eredmények","Risultati","Rezultāti","Wyniki","Resultados","Resultados",null,"Results"]
[null,"User_manual","B65","Quantification of not quantified NEBs","Quantifizierung nicht quantifizierter NEBs","Околичествяване на неоколичествените НЕП","Ποσοτικοποίηση των μη ποσοτικοποιημένων ΝΕΒ","A nem számszerűsített NEB-k számszerűsítése","Quantificazione dei NEEs non quantificati","NEB kvantificēšana ","Kwantyfikacja nieokreślonych ilościowo NEB","Quantificação dos NEBs não quantificados","Cuantificación de los BNEs no cuantificados",null,"Quantification of not quantified NEBs"]
[null,"User_manual","B66","Sensitivity analysis","Sensitivitätsanalyse","Анализ на чувствителността","Ανάλυση ευαισθησίας","Érzékenységvizsgálat","Analisi di sensibilità","Jutīguma analīze","Analiza wrażliwości","Análise de sensibilidade","Análisis de sensibilidad",null,"Sensitivity analysis"]
[null,"User_manual","B67","Scenario analysis","Szenarioanalyse","Анализ на сценариите","Ανάλυση σεναρίων","Szcenárióelemzés","Analisi degli scenari","Scenāriju analīze","Analiza scenariuszy","Análise de cenários","Análisis de escenarios",null,"Scenario analysis"]
[null,"User_manual","B68","CAPEX analysis","CAPEX-Analyse","САРЕХ анализ","Ανάλυση CAPEX","CAPEX-elemzés","Analisi CAPEX","CAPEX analīze","Analiza CAPEX","Análises de despesa de capital (CAPEX) ","Análisis CAPEX",null,"CAPEX analysis"]
[null,"User_manual","B69","Benefit indicator","Nutzenindikator","Индикатор на ползите","Δείκτης οφέλους","Nyereségmutató","Indicatore di beneficio","Bonusa indikators","Wskaźnik korzyści","Indicador Benefício","Indicador de beneficios",null,"Benefit indicator"]
[null,"User_manual","B70","Supplementary data","Zusätzliche Daten","Допълнителни данни","Συμπληρωματικά στοιχεία","Kiegészítő adatok","Dati supplementari","Papildus dati","Dane uzupełniające","Informação suplementar","Datos suplementarios",null,"Supplementary data"]
[null,"User_manual","D61","This part of the tool contains all the calculation results for payments out (costs and quantified non energy eforts) associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100).","Dieser Teil des Tools enthält alle Berechnungsergebnisse für Auszahlungen (Kosten und quantifizierte nicht-energetische Aufwände), die mit der Implementierung von EEM verbunden sind. Dieser Teil kann durch Drücken des „-“-Zeichens im linken Teil des Bildschirms (in Zeile 100) ausgeblendet werden.","Тази част от инструмента съдържа всички резултати от изчисленията за плащанията (разходи и количествено изразени неенергийни усилия), свързани с прилагането на EEM. Тази част може да бъде сгъната чрез натискане на знака \"-\" в лявата част на екрана (на ред 100).","Αυτό το μέρος του εργαλείου περιέχει όλα τα αποτελέσματα υπολογισμού των πληρωμών (κόστος και ποσοτικοποιημένες μη ενεργειακές δράσεις) που σχετίζονται με την εφαρμογή του ΕΕΜ. Το μέρος αυτό μπορεί να συμπτυχθεί πατώντας το σύμβολο «-» στο αριστερό τμήμα της οθόνης (στη γραμμή 100).","Az eszköznek ez a része tartalmazza az EEM végrehajtásához kapcsolódó összes kifizetés (költségek és számszerűsített nem energia jellegű ráfordítások) számítási eredményét. Ez a rész a képernyő bal oldalán (a 100. sorban) a \"-\" jel megnyomásával összecsukható.","Questa parte dello strumento contiene tutti i risultati del calcolo dei pagamenti (costi e sforzi non energetici quantificati) associati all'attuazione dell'EEM. Questa parte può essere compressa premendo il segno \"-\" nella parte sinistra dello schermo (nella riga 100).","Šī rīka daļa satur aprēķinu rezultātus, kas saistīti ar izejošajiem maksājumiem (izmaksas un kvantificējami NEB) izvēlētā EEP īstenošanai. Šo daļu var paslēpt, nospiežot \"-\" zīmi lapas kreisajā pusē (pie 100. rindas).","Ta część narzędzia zawiera wszystkie wyniki obliczeń dla wypłat (koszty i skwantyfikowane nakłady nieenergetyczne) związane z wdrażaniem EEM. Tę część można zwinąć, naciskając znak „-” w lewej części ekranu (w wierszu 100).","Esta parte da ferramenta contém todos os resultados do cálculo dos pagamentos efectuados(custos e esforços não energéticos quantificados) associados à aplicação da Medida de EE. Esta parte pode ser ocultada premindo o sinal \"-\" na parte esquerda do ecrã (na linha 100).","Esta parte de la herramienta contiene todos los resultados de los cálculos de los pagos (costes y esfuerzos no energéticos cuantificados) asociados a la aplicación de la MEE. Esta parte puede cerrarse pulsando el signo \"-\" en la parte izquierda de la pantalla (en la fila 100).",null,"This part of the tool contains all the calculation results for payments out (costs and quantified non energy eforts) associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100)."]
[null,"User_manual","D62","This part of the tool contains all the calculation results for payments in (savings and quantified non energy benefits) associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100).","Dieser Teil des Tools enthält alle Berechnungsergebnisse für Zahlungen (Einsparungen und quantifizierte nicht-energetische Vorteile) im Zusammenhang mit der Umsetzung von EEM. Dieser Teil kann durch Drücken des „-“-Zeichens im linken Teil des Bildschirms (in Zeile 100) ausgeblendet werden.","Тази част от инструмента съдържа всички резултати от изчисленията за плащанията (спестявания и количествено определени неенергийни ползи), свързани с прилагането на ЕЕМ. Тази част може да бъде сгъната чрез натискане на знака \"-\" в лявата част на екрана (на ред 100).","Αυτό το μέρος του εργαλείου περιέχει όλα τα αποτελέσματα υπολογισμού για τις πληρωμές (εξοικονόμηση και ποσοτικοποιημένα μη ενεργειακά οφέλη) που σχετίζονται με την εφαρμογή του EEM. Το μέρος αυτό μπορεί να συμπτυχθεί πατώντας το σύμβολο «-» στο αριστερό τμήμα της οθόνης (στη γραμμή 100).","Az eszköznek ez a része tartalmazza az EEM végrehajtásához kapcsolódó összes befizetés (megtakarítások és számszerűsített nem energetikai nyereségek) számítási eredményét. Ez a rész a képernyő bal oldalán (a 100. sorban) a \"-\" jel megnyomásával összezárható.","Questa parte dello strumento contiene tutti i risultati del calcolo dei pagamenti (risparmi e benefici non energetici quantificati) associati all'implementazione dell'EEM. Questa parte può essere compressa premendo il segno \"-\" nella parte sinistra dello schermo (nella riga 100).","Šī rīka daļa satur aprēķinu rezultātus, kas saistīti ar ienākošajiem maksājumiem (ietaupījums un kvantificējami NEB) izvēlētā EEP īstenošanai. Šo daļu var paslēpt, nospiežot \"-\" zīmi lapas kreisajā pusē (pie 100. rindas).","Ta część narzędzia zawiera wszystkie wyniki obliczeń dla płatności (oszczędności i skwantyfikowane korzyści nieenergetyczne) związanych z wdrożeniem EEM. Tę część można zwinąć, naciskając znak „-” w lewej części ekranu (w wierszu 100).","Esta parte da ferramenta contém todos os resultados do cálculo dos receitas(poupanças e  benefícios  não energéticos quantificados) associados à aplicação da Medida de EE. Esta parte pode ser ocultada premindo o sinal \"-\" na parte esquerda do ecrã (na linha 100).","Esta parte de la herramienta contiene todos los resultados de los cálculos de los ingresos (ahorros y beneficios no energéticos cuantificados) asociados a la aplicación de la MEE. Esta parte puede cerrarse pulsando el signo «-» en la parte izquierda de la pantalla (en la fila 100).",null,"This part of the tool contains all the calculation results for payments in (savings and quantified non energy benefits) associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100)."]
[null,"User_manual","D63","This part of the tool contains all the calculation results associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100).","Dieser Teil des Tools enthält alle Berechnungsergebnisse im Zusammenhang mit der Implementierung von EEM. Dieser Teil kann durch Drücken des „-“-Zeichens im linken Teil des Bildschirms (in Zeile 100) ausgeblendet werden.","Тази част от инструмента съдържа всички резултати от изчисленията, свързани с прилагането на EEM. Тази част може да бъде сгъната, като се натисне знакът \"-\" в лявата част на екрана (на ред 100).","Αυτό το μέρος του εργαλείου περιέχει όλα τα αποτελέσματα υπολογισμών που σχετίζονται με την εφαρμογή του ΕΕΜ. Το μέρος  αυτό μπορεί να συμπτυχθεί πατώντας το σύμβολο «-» στο αριστερό τμήμα της οθόνης (στη γραμμή 100).","Az eszköznek ez a része az EEM végrehajtásához kapcsolódó összes számítási eredményt tartalmazza. Ez a rész a képernyő bal oldalán (a 100. sorban) a \"-\" jel megnyomásával lapozható össze.","Questa parte dello strumento contiene tutti i risultati dei calcoli associati all'implementazione di EEM. Questa parte può essere compressa premendo il segno \"-\" nella parte sinistra dello schermo (nella riga 100).","Šī rīka daļa satur aprēķinu rezultātus, kas saistīti ar izvēlētā EEP īstenošanu. Šo daļu var paslēpt, nospiežot \"-\" zīmi lapas kreisajā pusē (pie 100. rindas).","Ta część narzędzia zawiera wszystkie wyniki obliczeń związanych z wdrożeniem EEM. Tę część można zwinąć, naciskając znak „-” w lewej części ekranu (w wierszu 100).","Esta parte da ferramenta contém todos os resultados do cálculo associados à implementação da Medida de EE. Esta parte pode ser ocultada premindo o sinal \"-\" na parte esquerda do ecrã (na linha 100).","Esta parte de la herramienta contiene todos los resultados de los cálculos asociados a la aplicación de la MEE. Esta parte puede cerrarse pulsando el signo  \"-\"  en la parte izquierda de la pantalla (en la fila 100).",null,"This part of the tool contains all the calculation results associated with the implementation of the selected EEM. This part can be collapsed by pressing \"-\" sign in the left part of the screen (at the row 100)."]
[null,"User_manual","D64","In the results for the chosen calculation period you can see NPV (net present value), IRR (internal rate of return), ROI (return of investment), time to reach positive NPV when omplementing the selected EEM and NEB Multiplier (what are the changes in NPV value due to including NEBs compared to case when NEBs are not included; NEB multiplier is not indicated in cases when EEM has a negative NPV value; NEB multiplier shows how many times NPV of EEM has changed due to including the NEBs). You can see the results both if NEBs are taken into account and if NEBs are not taken into account. This part of the tool also gives a descriptive result regarding the feasibility of chosen EEM. This part of tool includes 4 charts regarding the cash flows and present values.","In den Ergebnissen für den gewählten Berechnungszeitraum können Sie  NPV (Kapitalwert),  IRR (interne Rendite), ROI (Return of Investment), Zeit bis zum Erreichen positiver NPVs für die EEM-Implementierung und den NEB-Multiplikator (Wie groß sind die Änderungen im NPV-Wert aufgrund der Einbeziehung von NEBs im Vergleich zu dem Fall, in dem NEBs nicht einbezogen werden? Der NEB-Multiplikator wird in Fällen, in denen EEM einen negativen NPV-Wert hat, nicht angezeigt. Der NEB-Multiplikator zeigt, wie oft sich der NPV von EEM aufgrund der Einbeziehung geändert hat die NEBs) sehen. Sie können die Ergebnisse sehen, wenn NEBs berücksichtigt werden und wenn NEBs nicht berücksichtigt werden. Dieser Teil des Tools liefert auch beschreibende Ergebnisse hinsichtlich der Machbarkeit des ausgewählten EEMs. Dieser Teil des Tools enthält 4 Diagramme zu den Cashflows und Barwerten.","В резултатите за избрания период на изчисление можете да видите NPV (нетна настояща стойност), IRR (вътрешна норма на възвръщаемост), ROI (възвръщаемост на инвестициите), времето за достигане на положителна NPV за внедряването на EEM и NEB Multiplier (какви са промените в стойността на NPV поради включването на НЕП в сравнение със случая, когато НЕП не са включени; NEB Multiplier не се посочва в случаите, когато EEM има отрицателна стойност на NPV; NEB Multiplier показва колко пъти се е променила NPV на EEM поради включването на НЕП). Можете да видите резултатите, ако се вземат предвид НЕП и ако НЕП не се вземат предвид. Тази част от инструмента дава също така описателен резултат по отношение на осъществимостта на избрания ЕЕМ. Тази част от инструмента включва 4 диаграми относно паричните потоци и настоящите стойности.","Στα αποτελέσματα για την επιλεγμένη περίοδο υπολογισμού μπορείτε να δείτε την NPV (καθαρή παρούσα αξία), τον IRR (εσωτερικό συντελεστή απόδοσης), την ROI (απόδοση της επένδυσης), τον χρόνο για την επίτευξη θετικής NPV για την εφαρμογή του EEΜ και τον πολλαπλασιαστή ΝΕΒ (ποιες είναι οι αλλαγές στην τιμή της NPV λόγω της συμπερίληψης των ΝΕΒ σε σύγκριση με την περίπτωση που δεν συμπεριλαμβάνονται τα ΝΕΒ - ο πολλαπλασιαστής ΝΕΒ δεν αναφέρεται σε περιπτώσεις που το ΕΕΜ έχει αρνητική τιμή NPV- ο πολλαπλασιαστής ΝΕΒ δείχνει πόσες φορές έχει αλλάξει η NPV του EEΜ λόγω της συμπερίληψης των ΝΕΒ). Μπορείτε να δείτε τα αποτελέσματα και στην περίπτωση που ληφθούν υπόψη τα ΝΕΒ και στην περίπτωση που δεν ληφθούν υπόψη οι ΝΕΒ. Τα αποτέλεσματα δίνονται επίσης και σε μορφή διαγραμμάτων σε σχέση με τη σκοπιμότητα του επιλεγμένου ΕΕΜ. Περιλαμβάνονται 4 διαγράμματα σχετικά με τις ταμειακές ροές και τις παρούσες αξίες.","A kiválasztott számítási időszakra vonatkozó eredményekben látható az NPV (nettó jelenérték), az IRR (belső megtérülési ráta), a ROI (a befektetés megtérülése), a pozitív NPV eléréséhez szükséges idő az EEM megvalósítása esetén, valamint a NEB-szorzó ( hogyan változik az NPV értéke a NEB-k figyelembevételével összehasonlítva a NEB-k nélkül; a NEB-szorzó nem jelenik meg azokban az esetekben, amikor az EEM negatív NPV-értékkel rendelkezik; a NEB-szorzó azt mutatja, hogy az EEM NPV-értéke hányszor változott a NEB-k figyelembevételével). Láthatja az eredményeket, ha a NEB-ket figyelembe veszik, és ha a NEB-ket nem veszik figyelembe. Az eszköz ezen része leíró eredményt is ad a kiválasztott EEM megvalósíthatóságára vonatkozóan. Az eszköz ezen része 4 diagramot tartalmaz a pénzáramlásokra és a jelenértékekre vonatkozóan.","Nei risultati per il periodo di calcolo scelto è possibile vedere VAN (Valore Attuale Netto), TIR (Tasso Interno di Rendimento ), ROI (rendimento dell'investimento), tempo per raggiungere un VAN positivo per l'implementazione dell'EEM e moltiplicatore NEB (quali sono le modifiche nel valore VAN dovuto all'inclusione dei NEB rispetto al caso in cui i NEB non sono inclusi; il moltiplicatore NEBs non è indicato nei casi in cui l'EEM ha un valore VAN negativo: il moltiplicatore NEBs mostra quante volte il VAN dell'EEM è cambiato a causa dell'inclusione dei NEBs). È possibile visualizzare i risultati se i NEBs vengono presi in considerazione e se i NEBs non vengono presi in considerazione. Questa parte dello strumento fornisce anche risultati descrittivi riguardanti la fattibilità dell'EEM scelta. Questa parte dello strumento include 4 grafici riguardanti i flussi di cassa e i valori attuali.","Atbilstoši izvēlētajam aprēķinu periodam, rezultātos ir iespējams apskatīt NPV (pašreizējo neto vērtību), IRR (iekšējo atdeves koeficientu), ROI (ienākumi no investīcijām), laiku, kad NPV ir pozitīvs pēc EEP ieviešanas un NEB reizinātāju (kā mainās NPV vērtība, iekļaujot NEB izmaksas, salīdzinot ar NPV bez NEB izmaksām; NEB reizinātājs netiek norādīts, ja NPV vērtība ir negatīva; NEB reizinātājs parāda, cik reizes NPV vērtība pieaug, ja tiek iekļauti NEB). Iegūtie rezultāti ir redzami gan ar iekļautiem NEB, gan bez NEB. Šajā daļā tiek parādīti arī rezultāti teksta formā, cik izdevīgs ir izvēlētais EEP. Šajā daļā ir iekļauti četri grafiki attiecībā uz naudas plūsmām un pašreizējām vērtībām. ","W wynikach dla wybranego okresu obliczeniowego można zobaczyć NPV (wartość bieżąca netto), IRR (wewnętrzna stopa zwrotu), ROI (zwrot z inwestycji), czas do osiągnięcia dodatniej wartości NPV dla wdrożenia EEM i mnożnik NEB (jakie są zmiany wartości NPV w wyniku uwzględnienia NEB w porównaniu z przypadkiem, gdy NEB nie są uwzględnione; mnożnik NEB nie jest wskazany w przypadkach, gdy EEM ma ujemną wartość NPV; mnożnik NEB pokazuje, ile razy wartość NPV EEM zmieniła się w wyniku uwzględnienia NEB). Możesz zobaczyć wyniki, jeśli NEB są brane pod uwagę i jeśli NEB nie są brane pod uwagę. Ta część narzędzia daje również opisowy wynik dotyczący wykonalności wybranego EEM. Ta część narzędzia zawiera 4 wykresy dotyczące przepływów pieniężnych i wartości bieżących.","Nos resultados para o período de cálculo escolhido, pode ver o VAL (valor atual líquido), a TIR (taxa interna de rendibilidade), o ROI (retorno do investimento), o tempo para atingir um VAL positivo para a implementação da Medida de EE e o multiplicador NEB (quais são as alterações no valor VAL devido à inclusão de NEB em comparação com o caso em que os NEBs não são incluídos; o multiplicador NEB não é indicado nos casos em que a Medida de EE tem um valor VAL negativo; o multiplicador NEB mostra quantas vezes o VAL da MEE mudou devido à inclusão dos NEBs). Pode ver os resultados no caso em que os NEBs forem tidos em conta e no caso de os NEBs não forem tidos em conta. Esta parte da ferramenta também fornece resultados descritivos sobre a viabilidade da MEE selecionada. Esta parte da ferramenta inclui 4 gráficos relativos aos fluxos de caixa e aos valores actuais.","En los resultados del periodo de cálculo elegido puede ver el VAN (valor actual neto), la TIR (tasa interna de retorno), el ROI (Retorno de la inversión), el tiempo necesario para alcanzar un VAN positivo para laimplementación de la MEE y el multiplicador BNE(cuáles son los cambios en el valor VAN debidos a la inclusión de los BNE versus no inclusion de los BNE; el multiplicador BNE no se indica en los casos en que la MEE tenga un VAN negativo; el multiplicador BNE muestra cuántas veces ha cambiado el VAN de la MEE debido a la inclusión de los BNEs). Puede ver los resultados si se tienen en cuenta los BNE y si no se tienen en cuenta. Esta parte de la herramienta también ofrece resultados descriptivos sobre la viabilidad de la MEE elegida. Esta parte de la herramienta incluye 4 gráficos sobre los flujos de caja y los valores actuales.",null,"In the results for the chosen calculation period you can see NPV (net present value), IRR (internal rate of return), ROI (return of investment), time to reach positive NPV when omplementing the selected EEM and NEB Multiplier (what are the changes in NPV value due to including NEBs compared to case when NEBs are not included; NEB multiplier is not indicated in cases when EEM has a negative NPV value; NEB multiplier shows how many times NPV of EEM has changed due to including the NEBs). You can see the results both if NEBs are taken into account and if NEBs are not taken into account. This part of the tool also gives a descriptive result regarding the feasibility of chosen EEM. This part of tool includes 4 charts regarding the cash flows and present values."]
[null,"User_manual","D65","In case the NPV for the suggested EEM is negative it is possible to give a quantitative value for not quantified NEBs. The tool gives two values - for initial and for yearly not quantified NEBs. The values shown in this part of the tool show the necessary value of not quantified NEBs in order to reach zero value for NPV for the indicated calculation period. The company representatives then can look at these values and get a more clear understanding whether the implementation of the suggested EEM can be justified by these values of the not quantified NEBs.\nIn order to calculate the yearly values of not quantified NEBs it is necessary to press the button \"Yearly NEBs\". For the yearly NEBs the total value as well as the value for each of the not quantified NEBs is given (based on the importance rating given to these not quantified NEBs by the company representatives during energy audit). This part of the tool also shows the necessary amount of co-financing (grant) of the EEM in order for it to be economically feasible.\nIf yearly NEBs are calculated in case the NPV value positive, the yearly NEBs calculation will return negatvie values for not quantified NEBs. In this case the value indicated in cell E128 is the permissible negative effect of non energy efforts in order for the EEM to be economically feasible.","Falls der NPV für das vorgeschlagene EEM negativ ist, ist es möglich, einen quantitativen Wert für nicht quantifizierte NEBs anzugeben. Das Tool liefert zwei Werte – für anfängliche und für jährliche, nicht quantifizierte NEBs. Die in diesem Teil des Tools angezeigten Werte zeigen den notwendigen Wert der nicht quantifizierten NEBs, um für den angegebenen Berechnungszeitraum den Nullwert für den Kapitalwert zu erreichen. Die Unternehmensvertreter können sich dann diese Werte ansehen und ein klareres Verständnis dafür gewinnen, ob die Umsetzung des vorgeschlagenen EEM durch diese Werte nicht quantifizierter NEBs gerechtfertigt werden kann. Um die Jahreswerte der nicht quantifizierten NEBs zu berechnen, muss auf die Schaltfläche „Jährliche NEBs“ geklickt werden. Für die jährlichen NEBs wird der Gesamtwert sowie der Wert für jede der nicht quantifizierten NEBs angegeben (basierend auf der Wichtigkeitsbewertung, die diese nicht quantifizierten NEBs von den Unternehmensvertretern während des Energieaudits erhalten haben). Dieser Teil des Tools zeigt auch die erforderliche Höhe der Kofinanzierung (Zuschuss) des EEM an, damit es wirtschaftlich machbar ist. Wenn jährliche NEBs für Fälle mit einem positiven Kapitalwert berechnet werden, liefert die jährliche NEBs-Berechnung negative Werte für nicht quantifizierte NEBs. In diesem Fall ist der in Zelle E128 angegebene Wert der zulässige negative Effekt nicht-energetischer Anstrengungen, damit das EEM wirtschaftlich machbar ist.","В случай че NPV за предложената EEM е отрицателна, е възможно да се даде количествена стойност за неколичествено определените НЕП. Инструментът дава две стойности - за първоначалните и за годишните количествено неопределени НЕП. Стойностите, показани в тази част на инструмента, показват необходимата стойност на неколичествените НЕП, за да се достигне нулева стойност за NPV за посочения период на изчисление. След това представителите на дружеството могат да разгледат тези стойности и да получат по-ясна представа дали прилагането на предложената ЕЕМ може да бъде оправдано с тези стойности на количествено неопределените НЕП.\nЗа да се изчислят годишните стойности на неколичествено определените НЕП, е необходимо да се натисне бутонът \"Yearly NEBs\" (Годишни НЕП). За годишните НЕП се дава общата стойност, както и стойността за всеки от неколичествено определените НЕП (въз основа на оценката на важността, дадена на тези неколичествено определени НЕП от представителите на дружеството по време на енергийния одит). Тази част от инструмента показва също така необходимия размер на съфинансиране (безвъзмездни средства) на ЕЕМ, за да бъде икономически осъществим.\nАко годишните НЕП се изчисляват за случай с положителна стойност на NPV, изчислението на годишните НЕП ще върне отрицателни стойности за неколичествено определените НЕП. В този случай стойността, посочена в клетка E128, е допустимият отрицателен ефект на неенергийните усилия, за да бъде икономически осъществим EEM.","Σε περίπτωση που η NPV για τo προτεινόμενo ΕΕΜ είναι αρνητική, είναι δυνατόν να δοθεί ποσοτική τιμή για μη ποσοτικοποιημένα ΝΕΒ. Το εργαλείο δίνει δύο τιμές - για τα αρχικά και για τα ετήσια μη ποσοτικοποιημένα ΝΕΒ. Οι τιμές που εμφανίζονται σε αυτό το μέρος του εργαλείου δείχνουν την αναγκαία τιμή των μη ποσοτικοποιημένων ΝΕΒ προκειμένου να επιτευχθεί μηδενική τιμή για την NPV για την υποδεικνυόμενη περίοδο υπολογισμού. Στη συνέχεια οι εταιρείες μπορούν  να εξετάσουν αυτές τις τιμές και να κατανοήσουν με μεγαλύτερη σαφήνεια κατά πόσον η εφαρμογή του προτεινόμενου EEM μπορεί να δικαιολογηθεί από αυτές τις τιμές των μη ποσοτικοποιημένων ΝΕΒ.\nΓια τον υπολογισμό των ετήσιων τιμών των μη ποσοτικοποιημένων ΝΕΒ είναι απαραίτητο να επιλέξετε το «Ετήσια ΝΕΒ». Για τα ετήσια ΝΕΒ δίνεται η συνολική τιμή καθώς και η τιμή για κάθε ένα από τα μη ποσοτικοποιημένα ΝΕΒ (με βάση τη βαθμολογία σπουδαιότητας που δόθηκε σε αυτα τα μη ποσοτικοποιημένα ΝΕΒ από την εταιρεία κατά τη διάρκεια του ενεργειακού ελέγχου). Αυτό το μέρος του εργαλείου δείχνει επίσης το αναγκαίο ποσό συγχρηματοδότησης (επιχορήγησης) του ΕΕΜ προκειμένου αυτό να είναι οικονομικά εφικτό.\nΕάν τα ετήσια ΝΕΒ υπολογίζονται για περίπτωση με θετική τιμή NPV, ο υπολογισμός των ετήσιων ΝΕΒ θα αποδώσει αρνητικές τιμές για τα μη ποσοτικοποιημένα ΝΕΒ. Σε αυτή την περίπτωση, η τιμή που αναφέρεται στο κελί E128 είναι η επιτρεπόμενη αρνητική επίδραση των μη ενεργειακών προσπαθειών προκειμένου το ΕΕΜ να είναι οικονομικά εφικτό.","Abban az esetben, ha a javasolt EEM esetében az NPV negatív, a nem számszerűsített NEB-kre is meg lehet adni egy mennyiségi értéket. Az eszköz két értéket ad - a kezdeti és az éves nem számszerűsített NEB-kre. Az eszköz ezen részében feltüntetett értékek mutatják a nem számszerűsített NEB-k szükséges értékét ahhoz, hogy az NPV értéke nulla legyen a megadott számítási időszakban. A cég képviselői ezután megvizsgálhatják ezeket az értékeket, és világosabb képet kaphatnak arról, hogy a javasolt EEM végrehajtása a nem számszerűsített NEB-ek ezen értékei alapján indokolt-e.\nA nem számszerűsített NEB-k éves értékeinek kiszámításához meg kell nyomni az \"Éves NEB-k\" gombot. Az éves NEB-k esetében a teljes érték, valamint az egyes nem számszerűsített NEB-k értékei szerepelnek (a cég képviselői által az energetikai audit során a nem számszerűsített NEB-knek adott fontossági besorolás alapján). Az eszköznek ez a része megmutatja az EEM gazdasági megvalósíthatóságához szükséges társfinanszírozás (támogatás) összegét is.\nHa az éves NEB-ket pozitív NPV-értékkel számítják ki, akkor az éves NEB-számítás negatív értékeket ad a nem számszerűsített NEB-kre vonatkozóan. Ebben az esetben az E128-as cellában feltüntetett érték a nem energetikai jellegű ráfordítások megengedhető negatív hatása ahhoz, hogy az EEM gazdaságilag megvalósítható legyen.","Nel caso in cui il VAN per l'EEM suggerita sia negativo, è possibile fornire un valore quantitativo per i NEB non quantificati. Lo strumento fornisce due valori: per i NEB  iniziali e per quelli annuali non quantificati. I valori mostrati in questa parte dello strumento mostrano il valore necessario dei NEB non quantificati per raggiungere il valore zero del VAN per il periodo di calcolo indicato. I rappresentanti dell'impresa possono quindi esaminare questi valori e comprendere più chiaramente se l'attuazione dell'EEM suggerita può essere giustificata da questi valori dei NEB non quantificati. Per calcolare i valori annuali dei NEB non quantificati è necessario premere il pulsante \"NEB annuali\". Per i NEB annuali viene fornito il valore totale e il valore per ciascuno dei NEB non quantificati (in base alla valutazione di importanza attribuita a questi NEB non quantificati dai rappresentanti dell'azienda durante l'audit energetico). Questa parte dello strumento mostra anche l'importo necessario di cofinanziamento (sovvenzione) dell'EEM affinché questa sia economicamente fattibile. Se i NEB annuali vengono calcolati per i casi con un valore VAN positivo, il calcolo dei NEB annuali restituirà valori negativi per i NEB non quantificati. In questo caso il valore indicato nella cella E128 è l'effetto negativo ammissibile degli sforzi non energetici affinché l'EEM sia economicamente fattibile.","Gadījumā, ja izvēlētā EEP NPV ir negatīvs, ir iespējams norādīt kvantitatīvas vērtības nekvantificējamiem NEB. Rīks dod divas vērtības - sākotnējiem un ikgadējiem nekvantificējamiem NEB. Šajā rīka daļā aprēķinātās vērtības parāda nepieciešamo nekvantificēto NEB vērtību, lai izvēlētajā aprēķina periodā sasniegtu NPV nulles vērtību. Pēc tam uzņēmuma pārstāvji var aplūkot šīs vērtības un iegūt skaidrāku izpratni par to, vai ieteiktā EEP ieviešanu var attaisnot ar šīm nekvantificētajām NEB vērtībām. Lai aprēķinātu NEB ikgadējās vērtības, ir jānospiež poga \"Yearly NEBs\". Ikgadējiem NEB ir norādīta kopējā vērtība, kā arī katra nekvantificētā NEB vērtība (pamatojoties uz svarīguma novērtējumu, ko uzņēmuma pārstāvji energoaudita laikā piešķīruši šīm nekvantificējamām NEB). Šī rīka daļa parāda arī nepieciešamo EEP līdzfinansējuma (granta) apjomu, lai izvēlētais EEP būtu ekonomiski izdevīgs. Ja ikgadējie NEB tiek aprēķināti gadījumam, kad NPV ir pozitīvs, ikgadējais NEB aprēķins atgriezīs negatīvās vērtības tām NEB, kuras nav kvantificētas. Šajā gadījumā šūnā E128 norādītā vērtība ir NEB pieļaujamā negatīvā ietekme, lai EEP būtu ekonomiski pamatots.","W przypadku, gdy NPV dla sugerowanego EEM jest ujemna, możliwe jest podanie wartości ilościowej dla nieskwantyfikowanych NEB. Narzędzie podaje dwie wartości - dla początkowych i rocznych nieskwantyfikowanych NEB. Wartości pokazane w tej części narzędzia pokazują niezbędną wartość nieskwantyfikowanych NEB, aby osiągnąć zerową wartość NPV dla wskazanego okresu obliczeniowego. Przedstawiciele firmy mogą następnie przyjrzeć się tym wartościom i lepiej zrozumieć, czy wdrożenie sugerowanego EEM może być uzasadnione tymi wartościami nieskwantyfikowanych NEB.\nAby obliczyć roczne wartości nieskwantyfikowanych NEB, należy nacisnąć przycisk „Roczne NEB”. Dla rocznych NEB podana jest całkowita wartość, jak również wartość dla każdego z nieskwantyfikowanych NEB (w oparciu o ocenę ważności nadaną tym nieskwantyfikowanym NEB przez przedstawicieli firmy podczas audytu energetycznego). Ta część narzędzia pokazuje również niezbędną kwotę współfinansowania (dotacji) EEM, aby był on ekonomicznie wykonalny.\nJeśli roczne NEB są obliczane dla przypadku z dodatnią wartością NPV, roczne obliczenia NEB zwrócą wartości ujemne dla nieokreślonych ilościowo NEB. W tym przypadku wartość wskazana w komórce E128 jest dopuszczalnym negatywnym efektem nakładów nieenergetycznych, aby EEM był ekonomicznie wykonalny.","No caso de o VAL da Medida de EE sugerida ser negativo, é possível atribuir um valor  aos NEBs não quantificados. A ferramenta fornece dois valores - para os NEBs iniciais e para os NEBs anuais não quantificados. Os valores apresentados nesta parte da ferramenta mostram o valor necessário de NEBs não quantificadas para atingir um VAL nulo para o  período de cálculo indicado. Os representantes da empresa podem então analisar estes valores e compreender mais claramente se a implementação da Medida de EE sugerida pode ser justificada por estes valores de NEBs não quantificados.\nPara calcular os valores anuais dos NEBs não quantificados é necessário premir o botão \"NEBs anuais\". Para os NEBs anuais, é apresentado o valor total, bem como o valor de cada um dos NEBs não quantificados (com base na classificação da importância atribuída a estes NEBs não quantificados pelos representantes da empresa durante a auditoria energética). Esta parte da ferramenta mostra também o montante necessário de cofinanciamento (subvenção) da MEE para que esta seja economicamente viável.\nSe os NEBs anuais forem calculados para um caso com um valor VAL positivo, o cálculo dos NEBs anuais devolverá valores negativos para os NEBs não quantificados. Neste caso, o valor indicado na célula E128 é o efeito negativo admissível dos esforços não energéticos para que a Medida de EE seja economicamente viável.","«En caso de que el VAN de la EEM propuesta sea negativo, es posible dar un valor cuantitativo para los BNEs no cuantificados. La herramienta ofrece dos valores: inicial /anual para los BNEs  no cuantificados. Los valores mostrados en esta parte de la herramienta muestran el valor necesario de los BNEs no cuantificados para obtener un valor cero del VAN en el periodo de cálculo indicado. Los representantes de la empresa pueden examinar estos valores y comprender mejor si la aplicación de la MEE propuesta puede justificarse por estos valores de BNE no cuantificados.\nPara calcular los valores anuales de los BNE no cuantificados es necesario pulsar el botón \"BNE anuales\". Se da el valor total para los BNE anuales , así como el valor de cada uno de los BNE no cuantificados (basado en la escala de importancia dada a estos BNE no cuantificados por los representantes de la empresa durante la auditoría energética). Esta parte de la herramienta también muestra la cantidad necesaria de cofinanciación (subvención) de la MEE para que sea económicamente viable.\nSi se calculan los BNE anuales para un caso con un valor VAN positivo, el cálculo de los BNE anuales arrojará valores negativos para los BNE no cuantificados. En este caso, el valor indicado en la celda E128 es el efecto negativo admisible de los esfuerzos no energéticos para que la MEE sea económicamente viable.»\nSi se calculan los BNEs anuales para un caso con  VAN positivo, el cálculo de los BNE anuales arrojará valores negativos para los BNE no cuantificados. En este caso, el valor indicado en la celda E128 es el efecto negativo admisible de los esfuerzos no energéticos para que la MEE sea económicamente viable.»",null,"In case the NPV for the suggested EEM is negative it is possible to give a quantitative value for not quantified NEBs. The tool gives two values - for initial and for yearly not quantified NEBs. The values shown in this part of the tool show the necessary value of not quantified NEBs in order to reach zero value for NPV for the indicated calculation period. The company representatives then can look at these values and get a more clear understanding whether the implementation of the suggested EEM can be justified by these values of the not quantified NEBs.\nIn order to calculate the yearly values of not quantified NEBs it is necessary to press the button \"Yearly NEBs\". For the yearly NEBs the total value as well as the value for each of the not quantified NEBs is given (based on the importance rating given to these not quantified NEBs by the company representatives during energy audit). This part of the tool also shows the necessary amount of co-financing (grant) of the EEM in order for it to be economically feasible.\nIf yearly NEBs are calculated in case the NPV value positive, the yearly NEBs calculation will return negatvie values for not quantified NEBs. In this case the value indicated in cell E128 is the permissible negative effect of non energy efforts in order for the EEM to be economically feasible."]
[null,"User_manual","D66","The sensitivity analysis is performed for the most important input data assumptions. In cell E138 you can indicate the parameter variation for sensitivity analysis. The sensistivity analysis then will be done for the 7 parameters shown in this part of the tool. The default value for parameter valuation is set to 25%. In order to perform the sensitivity analysis you have to press button \"Sensitivity\". Each time when any changes to any input data in the tool are made, the button \"Sensitivity\" has to be pressed to update the results of sensitivity analysis. It is possible to change the parameter variation for each of the parameters separately (cells C142:C148). In this case the cell in which a parameter variation value will be entered manually will change the background to red. If you want to link the individual parameter variation to the one common parameter variation, then in cellsC142:C148 write \"$E$138\").\nThe sensitivity analysis shows how the NPV of the implementation of a EEM will change if one of the calculation parameters changes by the amount indicated in the sensistivity analysis. In this part of the tool the sensitivity analysis results are shown in a table and in a chart. The steeper the slope of the sensitivity analysis chart is, the larger the effect is on NPV when varying the parameter value.","Die Sensitivitätsanalyse wird für die wichtigsten Eingabedatenannahmen durchgeführt. In Zelle E138 können Sie die Parametervariation für die Sensitivitätsanalyse angeben. Die Sensitivitätsanalyse wird dann für die 7 in diesem Teil des Tools angezeigten Parameter durchgeführt. Der Standardwert für die Bewertung der Parameter ist auf 25% eingestellt. Um die Sensitivitätsanalyse durchzuführen, muss bei jeder Änderung der Eingabedaten im Tool die Schaltfläche „Sensitivität“ gedrückt werden, um die Ergebnisse der Sensitivitätsanalyse zu aktualisieren. Es ist möglich, die Parametervariation für jeden Parameter separat zu ändern (Zellen C142:C148). In diesem Fall wird der Hintergrund der Zelle, in die ein Parametervariationswert eingegeben wird rot. Wenn Sie  die individuelle Parametervariation mit der einen gemeinsamen Parametervariation verknüpfen wollen, dann schreiben Sie in die Zellen C142:C148 „$E$138“. Die Sensitivitätsanalyse zeigt, wie sich der Kapitalwert der Implementierung eines EEM ändert, wenn sich einer der Berechnungsparameter  um den in der Sensitivitätsanalyse angegebenen Betrag verändert. In diesem Teil des Tools werden die Ergebnisse der Sensitivitätsanalyse in einer Tabelle und einem Diagramm angezeigt. Je steiler die Steigung des Sensitivitätsanalysediagramms ist, desto größer ist die Auswirkung der Schwankung eines Parameterwerts auf den Kapitalwert.","Анализът на чувствителността е извършен за най-важните допускания за входящите данни. В клетка E138 можете да посочите промяната на параметъра за анализ на чувствителността. След това анализът на чувствителността ще бъде извършен за 7-те параметъра, показани в тази част на инструмента. Стойността по подразбиране за оценката на параметъра е зададена на 25%. За да извършите анализа на чувствителността, трябва да натиснете бутона \"Sensitivity\" (Чувствителност). Всеки път, когато се правят промени в някой от входните данни в инструмента, трябва да се натиска бутонът \"Чувствителност\", за да се актуализират резултатите от анализа на чувствителността. Възможно е да се промени вариацията на параметъра за всеки от параметрите поотделно (клетки C142:C148). В този случай клетката, в която ще бъде въведена ръчно стойността на изменението на параметъра, ще промени фона си на червен. Ако искате да свържете индивидуалната вариация на параметъра с една обща вариация на параметъра, тогава в клеткиC142:C148 напишете \"$E$138\").\nАнализът на чувствителността показва как ще се промени нетната настояща стойност на изпълнението на ЕЕМ, ако един от параметрите на изчислението се промени със стойността, посочена в анализа на чувствителността. В тази част на инструмента резултатите от анализа на чувствителността ар показани в таблица и в диаграма. Колкото по-стръмен е наклонът на диаграмата на анализа на чувствителността, толкова по-голям е ефектът от промяната в стойността на даден параметър върху NPV. ","Πραγματοποιείται ανάλυση ευαισθησίας για τις σημαντικότερες παραδοχές δεδομένων εισόδου. Στο κελί E138 μπορείτε να υποδείξετε τη μεταβολή της παραμέτρου για την ανάλυση ευαισθησίας. Η ανάλυση ευαισθησίας στη συνέχεια θα εκτελεστεί για τις 7 παραμέτρους που εμφανίζονται σε αυτό το σημείο του εργαλείου. Η προεπιλεγμένη τιμή για την αποτίμηση της παραμέτρου ορίζεται στο 25%. Για να εκτελέσετε την ανάλυση ευαισθησίας πρέπει να πατήσετε το «Ευαισθησία». Κάθε φορά που γίνονται αλλαγές σε οποιαδήποτε δεδομένα εισόδου στο εργαλείο, πρέπει να πατάτε το «Ευαισθησία» για να ενημερώνονται τα αποτελέσματα της ανάλυσης ευαισθησίας. Είναι εφικτό να αλλάξει η διακύμανση των παραμέτρων για κάθε μία από τις παραμέτρους ξεχωριστά (κελιά C142:C148). Στην περίπτωση αυτή, το κελί στο οποίο θα εισαχθεί χειροκίνητα μια τιμή μεταβολής παραμέτρου το φόντο θα αλλάξει σε κόκκινο. Εάν θέλετε να συνδέσετε τη μεμονωμένη μεταβολή παραμέτρου με τη μία κοινή μεταβολή παραμέτρου, τότε στα κελιά C142:C148 γράψτε \"$E$138\".                                                                                          Η ανάλυση ευαισθησίας δείχνει πώς θα μεταβληθεί η NPV της εφαρμογής ενός EEM εάν μία από τις παραμέτρους υπολογισμού μεταβληθεί κατά το ποσό που υποδεικνύεται στην ανάλυση ευαισθησίας. Σε αυτό το σημείο του εργαλείου τα αποτελέσματα της ανάλυσης ευαισθησίας παρουσιάζονται σε πίνακα και σε διάγραμμα. Όσο πιο απότομη είναι η κλίση του διαγράμματος, τόσο μεγαλύτερη επίδραση έχει η μεταβολή της τιμής μιας παραμέτρου στην NPV. ","Érzékenységvizsgálatot a legfontosabb bemeneti adatokra vonatkozó feltételezésekre vonatkozóan. Az E138-as cellában megadhatja az érzékenységvizsgálathoz használt paraméterváltozást. Az érzékenységvizsgálat ezután az eszköz ezen részében feltüntetett 7 paraméterre történik. A paraméter változásának alapértelmezett értéke 25%. Az érzékenységi elemzés elvégzéséhez meg kell nyomnia az \" Sensitivity \" (Érzékenység) gombot. Minden alkalommal, amikor az eszközben bármely bemeneti adatot megváltoztat, az \" Sensitivity (Érzékenység)\" gombot meg kell nyomni az érzékenységvizsgálat eredményeinek frissítéséhez. Lehetőség van az egyes paraméterek paraméterváltozásait külön-külön módosítani (C142:C148 cellák). Ebben az esetben annak a cellának a háttere, amelybe a paraméterváltozási értéket manuálisan kell beírni, pirosra változik. Ha az egyes paraméterváltozásokat az egyetlen közös paraméterváltozattal kívánja összekapcsolni, akkor a C142:C148 cellákba írja be, hogy \"$E$138\").\nAz érzékenységvizsgálat megmutatja, hogyan változik az EEM végrehajtásának NPV-je, ha az egyik számítási paraméter az érzékenységvizsgálatban megadott mértékben változik. Az eszköz ezen részében az érzékenységvizsgálat eredményei táblázatban és diagramban jelennek meg. Minél meredekebb az érzékenységvizsgálati diagram meredeksége, annál nagyobb hatással van egy paraméter értékének változása az NPV-re.","L'analisi di sensibilità viene eseguita per le ipotesi più importanti sui dati di input. Nella cella E138 è possibile indicare la variazione del parametro per l'analisi di sensibilità. L'analisi di sensibilità verrà quindi eseguita per i 7 parametri mostrati in questa parte dello strumento. Il valore predefinito per la valutazione dei parametri è impostato a 25%. Per eseguire l'analisi di sensibilità è necessario premere il pulsante \"Sensibilità\". Ogni volta che vengono apportate modifiche ai dati di input nello strumento, è necessario premere il pulsante \"Sensibilità\" per aggiornare i risultati dell'analisi di sensibilità. È possibile modificare la variazione del parametro per ciascuno dei parametri separatamente (celle C142:C148). In questo caso la cella in cui verrà inserito manualmente il valore di variazione di un parametro cambierà sfondo in rosso. Se si vuole collegare la variazione del parametro individuale all'unica variazione del parametro comune, nelle celle C142:C148 scrivere \"$E$138\"). L'analisi di sensibilità mostra come cambierà il VAN dell'attuazione di un EEM se uno dei parametri di calcolo cambia dell'importo indicato nell'analisi di sensibilità. In questa parte dello strumento i risultati dell'analisi di sensibilità sono mostrati in una tabella e in un grafico. Maggiore è la pendenza del grafico dell'analisi di sensibilità, maggiore sarà l'effetto della variazione del valore di un parametro sul VAN.","Jūtības analīze tiek veikta svarīgākajiem ievaddatu pieņēmumiem. Šūnā E138 varat norādīt jutīguma analīzes parametru izmaiņas. Pēc tam tiks veikta jutības analīze 7 parametriem, kas parādīti šajā rīka daļā. Parametru vērtēšanas noklusējuma vērtība ir iestatīta uz 25%. Lai veiktu jutīguma analīzi, jānospiež poga \"Sensitivity\". Katru reizi, kad tiek veiktas izmaiņas rīka ievaddatos, ir jānospiež poga \"Jūtība\", lai atjauninātu jutīguma analīzes rezultātus. Ir iespējams mainīt parametru variācijas katram parametram atsevišķi (šūnas C142:C148). Šajā gadījumā šūna, kurā parametra variācijas vērtība tiks ievadīta manuāli, mainīs fonu uz sarkanu. Ja vēlaties saistīt atsevišķu parametru variantu ar vienu kopējo parametra variantu, šūnāsC142:C148 ierakstiet \"$E$138\").\nJutīguma analīze parāda, kā mainīsies EEP ieviešanas NPV, ja kāds no aprēķina parametriem mainīsies par jutības analīzē norādīto diapazonu. Šajā rīka daļā jutīguma analīzes rezultāti ir parādīti tabulā un diagrammā. Jo stāvāks ir jutīguma analīzes diagrammas slīpums, jo lielāka parametra vērtības variācija ietekmē NPV.","Analiza wrażliwości jest przeprowadzana dla najważniejszych założeń dotyczących danych wejściowych.W komórce E138 można wskazać zmiany parametrów do analizy wrażliwości.Następnie analiza wrażliwości zostanie przeprowadzona dla 7 parametrów wskazanych w tej części narzędzia. Domyślna wartość wyceny parametru jest ustawiona na 25%. Aby wykonać analizę wrażliwości należy nacisnąć przycisk „”Sensitivity„”. Za każdym razem, gdy wprowadzane są jakiekolwiek zmiany w danych wejściowych w narzędziu, należy nacisnąć przycisk „”Sensitivity„”, aby zaktualizować wyniki analizy wrażliwości.Możliwa jest zmiana zmienności parametrów dla każdego z parametrów osobno (komórki C142:C148). W takim przypadku komórka, w której wartość zmiany parametru zostanie wprowadzona ręcznie, zmieni tło na czerwone. Jeśli chcesz powiązać poszczególne zmiany parametrów z jedną wspólną zmianą parametrów, w komórkachC142:C148 wpisz „”$E$138„”).\nAnaliza wrażliwości pokazuje, jak zmieni się NPV wdrożenia EEM, jeśli jeden z parametrów obliczeniowych zmieni się o wartość wskazaną w analizie wrażliwości. W tej części narzędzia wyniki analizy wrażliwości są przedstawione w tabeli i na wykresie. Im większe nachylenie wykresu analizy wrażliwości, tym większy wpływ na NPV ma zmiana wartości parametru. ","A análise de sensibilidade é efectuada para os pressupostos mais importantes dos dados de entrada. Na célula E138 pode indicar a variação do parâmetro para a análise de sensibilidade. A análise de sensibilidade será então efectuada para os 7 parâmetros apresentados nesta parte da ferramenta. O valor predefinido para a avaliação dos parâmetros é de 25%. Para efetuar a análise de sensibilidade, é necessário premir o botão \"Sensibilidade\". Sempre que forem efectuadas alterações a quaisquer dados de entrada na ferramenta, o botão \"Sensibilidade\" tem de ser premido para atualizar os resultados da análise de sensibilidade. É possível alterar a variação do parâmetro para cada um dos parâmetros separadamente (células C142:C148). Neste caso, a célula onde o valor da variação do parâmetro  introduzido manualmente mudará de fundo para vermelho. Se pretender ligar a variação de cada parâmetro individual à variação de um parâmetro comum, então nas células C142:C148 escreva \"$E$138\").\nA análise de sensibilidade mostra a forma como o VAL da implementação de uma Medida de EE será alterado se um dos parâmetros de cálculo for alterado no valor indicado na análise de sensibilidade. Nesta parte da ferramenta, os resultados da análise de sensibilidade são apresentados numa tabela e num gráfico. Quanto mais acentuado for o declive do gráfico da análise de sensibilidade, maior será o efeito da variação do valor de um parâmetro no VAL. ","El análisis de sensibilidad se realiza para los supuestos más importantes de los datos de entrada. En la celda E138 usted puede indicar la variación del parámetro para el análisis de sensibilidad. El análisis de sensibilidad se realizará entonces para los 7 parámetros indicados en esta parte de la herramienta. El valor por defecto para evaluar los parámetros es del 25%. Para realizar el análisis de sensibilidad debe pulsar el botón \"Sensibilidad\". Cada vez que se realicen cambios en cualquier dato de entrada en la herramienta, hay que pulsar el botón \"Sensibilidad\" para actualizar los resultados del análisis de sensibilidad. Es posible cambiar la variación de cada uno de los parámetros por separado (celdas C142:C148). En este caso, la celda en la que se introducirá manualmente un valor de variación de parámetro cambiará su fondo a rojo. Si desea vincular la variación de un parámetro individual a la  variación de un parámetro común, entonces en las celdas C142:C148 escriba \"$E$138\").\nEl análisis de sensibilidad muestra cómo cambiará el VAN de la aplicación de una MEE si uno de los parámetros de cálculo cambia en la cantidad indicada en el análisis de sensibilidad. En esta parte de la herramienta, los resultados del análisis de sensibilidad se muestran en una tabla y en un gráfico. Cuanto mayor sea la pendiente del gráfico del análisis de sensibilidad, mayor será el efecto de la variación del valor de un parámetro sobre el VAN.",null,"The sensitivity analysis is performed for the most important input data assumptions. In cell E138 you can indicate the parameter variation for sensitivity analysis. The sensistivity analysis then will be done for the 7 parameters shown in this part of the tool. The default value for parameter valuation is set to 25%. In order to perform the sensitivity analysis you have to press button \"Sensitivity\". Each time when any changes to any input data in the tool are made, the button \"Sensitivity\" has to be pressed to update the results of sensitivity analysis. It is possible to change the parameter variation for each of the parameters separately (cells C142:C148). In this case the cell in which a parameter variation value will be entered manually will change the background to red. If you want to link the individual parameter variation to the one common parameter variation, then in cellsC142:C148 write \"$E$138\").\nThe sensitivity analysis shows how the NPV of the implementation of a EEM will change if one of the calculation parameters changes by the amount indicated in the sensistivity analysis. In this part of the tool the sensitivity analysis results are shown in a table and in a chart. The steeper the slope of the sensitivity analysis chart is, the larger the effect is on NPV when varying the parameter value."]
[null,"User_manual","D67","The scenario analysis can be performed only in the sensitivity analysis (see the previous step) has been done. If the sensitivity analysis analyzes how changes in different calculation assumptions affect the NPV one by one, then the scenario analysis looks at the effect of multiple parameters at once. In order to choose which parameters are included in the scenario analysis you have to use value \"1\" if you want to include this parameter in scenario analyis or \"0\" if you do not want to include this parameter in scenario analysis (cells C177:C183). When parameters to be included in the scenario analysis are chosen then the scenario analysis can be performed by pressing button \"Scenario\". Each time when any changes to the input data in the tool are made, the button \"Scenario\" has to be pressed to update the results of scenario analysis (before also the sensitivity analysis has to be performed for the new input data).\nThe scenario analysis automatically generates the best case and worst case scenarios based on the results of sensitivity analysis. The scenario analysis shows the time it takes for each of the scenarios to reach positive NPV vlaues both in tables and in a chart form.\nScenario analysis does the calculation for case with NEBs only.","Die Szenarioanalyse kann erst durchgeführt werden, nachdem die Sensitivitätsanalyse durchgeführt wurde. Wenn die Sensitivitätsanalyse analysiert, wie sich Änderungen der Annahmen für jeden einzelnen Berechnungsparameter auf den Kapitalwert auswirken, betrachtet die Szenarioanalyse mehrere Parameter gleichzeitig. Um auszuwählen, welche Parameter in die Szenarioanalyse einbezogen werden sollen, müssen Sie den Wert „1“ verwenden, wenn Sie diesen Parameter in die Szenarioanalyse einbeziehen möchten, oder „0“, wenn Sie diesen Parameter nicht in die Szenarioanalyse einbeziehen möchten ( Zellen C177:C183). Wenn Parameter ausgewählt werden, die in die Szenarioanalyse einbezogen werden sollen, kann die Szenarioanalyse durch Drücken der Schaltfläche „Szenario“ durchgeführt werden. Jedes Mal, wenn Änderungen an den Eingabedaten im Tool vorgenommen werden, muss die Schaltfläche „Szenario“ gedrückt werden, um die Ergebnisse der Szenarioanalyse zu aktualisieren (zuvor muss auch die Sensitivitätsanalyse für die neuen Eingabedaten durchgeführt werden). Die Szenarioanalyse generiert automatisch die Best-Case- und Worst-Case-Szenarien basierend auf den Ergebnissen der Sensitivitätsanalyse. Die Szenarioanalyse zeigt die Zeit, die jedes Szenario benötigt, um positive Kapitalwertwerte zu erreichen, sowohl in Tabellenform als auch in Diagrammform. Die Szenarioanalyse führt die Berechnung nur für Fälle mit NEBs durch.","Анализът на сценариите може да се извърши само след като е направен анализ на чувствителността. Ако при анализа на чувствителността се анализира как промените в допусканията влияят на NPV един по един на изчислителния параметър, то при анализа на сценариите се разглеждат множество параметри наведнъж. За да изберете кои параметри да бъдат включени в анализа на сценария, трябва да използвате стойност \"1\", ако искате да включите този параметър в анализа на сценария, или \"0\", ако не искате да включите този параметър в анализа на сценария (клетки C177:C183). Когато параметрите, които трябва да бъдат включени в анализа на сценария, са избрани, тогава анализът на сценария може да бъде извършен чрез натискане на бутона \"Scenario\" (Сценарий). Всеки път, когато се правят промени във входните данни в инструмента, трябва да се натиска бутонът \"Scenario\" (Сценарий), за да се актуализират резултатите от анализа на сценариите (преди това трябва да се направи и анализ на чувствителността за новите входни данни).\nАнализът на сценариите автоматично генерира най-добрия и най-лошия сценарий въз основа на резултатите от анализа на чувствителността. Анализът на сценариите показва времето, необходимо за всеки от сценариите за достигане на положителни стойности на NPV, както в таблици, така и под формата на диаграма.\nАнализът на сценариите прави изчисленията само за случай с НЕП.","Η ανάλυση σεναρίων μπορεί να πραγματοποιηθεί μόνο μετά την ανάλυση ευαισθησίας. Εάν η ανάλυση ευαισθησίας εξετάζει πώς οι αλλαγές στις παραδοχές επηρεάζουν μια προς μια την NPV, τότε η ανάλυση σεναρίου εξετάζει πολλές παραμέτρους ταυτόχρονα. Για να επιλέξετε ποιες παράμετροι θα συμπεριληφθούν στην ανάλυση σεναρίου πρέπει να χρησιμοποιήσετε την τιμή «1» εάν θέλετε να συμπεριλάβετε αυτή την παράμετρο στην ανάλυση σεναρίου ή «0» εάν δεν θέλετε να συμπεριλάβετε αυτή την παράμετρο στην ανάλυση σεναρίου (κελιά C177:C183). Όταν επιλεγούν οι παράμετροι που θα συμπεριληφθούν στην ανάλυση σεναρίου, τότε η ανάλυση σεναρίου μπορεί να πραγματοποιηθεί πατώντας το «Σενάριο». Κάθε φορά που γίνονται αλλαγές στα δεδομένα εισόδου στο εργαλείο, πρέπει να πατηθεί το «Σενάριο» για να ενημερωθούν τα αποτελέσματα της ανάλυσης σεναρίου (πρέπει επίσης να γίνει ανάλυση ευαισθησίας για τα νέα δεδομένα εισόδου).\nΗ ανάλυση σεναρίων παράγει αυτόματα τα σενάρια καλύτερης και χειρότερης περίπτωσης με βάση τα αποτελέσματα της ανάλυσης ευαισθησίας. Η ανάλυση σεναρίων δείχνει το χρόνο που χρειάζεται για κάθε ένα από τα σενάρια για να επιτευχθεί θετική NPV τόσο σε πίνακες όσο και σε μορφή διαγράμματος.\nΗ ανάλυση σεναρίων κάνει τον υπολογισμό μόνο για την περίπτωση με ΝΕΒ.","A szcenárióelemzés csak az érzékenységvizsgálat elvégzése után végezhető el. Ha az érzékenységvizsgálat azt elemzi, hogy a feltételezések változásai hogyan befolyásolják az NPV-t egyenként, egy számítási paraméterenként, akkor a szcenárióelemzés egyszerre több paramétert vizsgál. Annak érdekében, hogy kiválaszthassa, mely paraméterek szerepeljenek a forgatókönyv-elemzésben, a következő értéket kell használnia: \"1\", ha az adott paramétert be akarja vonni a szcenárióelemzésbe, vagy \"0\", ha nem akarja bevonni a szcenárióelemzésbe (C177:C183 cellák). Ha a szcenárióelemzésbe bevonni kívánt paraméterek kiválasztásra kerültek, akkor a szcenárióelemzés a \"Scenario\" gomb megnyomásával végezhető el. Minden alkalommal, amikor az eszközben a bemeneti adatokban bármilyen változás történik, a \"Scenario\" gombot meg kell nyomni a szcenárióelemzés eredményeinek frissítéséhez (előtte az érzékenységvizsgálatot is el kell végezni az új bemeneti adatokra).\nA szcenárióelemzés automatikusan létrehozza a legjobb és a legrosszabb eseteket az érzékenységvizsgálat eredményei alapján. A szcenárióelemzés táblázatos és grafikonos formában is megmutatja, hogy az egyes szcenáriók mennyi idő alatt érik el a pozitív NPV értékeket.\nA szcenárióelemzés csak a NEB-ket tartalmazó esetre végzi el a számításokat.","L'analisi dello scenario può essere eseguita solo dopo aver effettuato l'analisi di sensibilità. Se l'analisi di sensibilità analizza in che modo i cambiamenti nelle ipotesi influenzano il VAN per ciascuno dei parametri di calcolo, l'analisi di scenario esamina più parametri contemporaneamente. Per scegliere quali parametri includere nell'analisi dello scenario  utilizzare il valore \"1\" se si vuole includere questo parametro nell'analisi dello scenario o \"0\" se non si vuole includere questo parametro nell'analisi dello scenario (celle C177:C183 ). Una volta scelti i parametri da includere nell'analisi dello scenario, è possibile eseguire l'analisi dello scenario premendo il pulsante \"Scenario\". Ogni volta che vengono apportate modifiche ai dati di input nello strumento, è necessario premere il pulsante \"Scenario\" per aggiornare i risultati dell'analisi di scenario (prima deve essere eseguita anche l'analisi di sensibilità per i nuovi dati di input). L'analisi degli scenari genera automaticamente gli scenari migliore e peggiore in base ai risultati dell'analisi di sensibilità. L'analisi degli scenari mostra il tempo necessario affinché ciascuno degli scenari raggiunga valori VAN positivi sia in tabelle che in forma grafica. L'analisi degli scenari effettua il calcolo solo per i casi riguardanti i NEB.","Scenāriju analīzi var veikt tikai pēc jutīguma analīzes. Ja jutīguma analīzē tiek analizēts, kā izmaiņas pieņēmumos ietekmē NPV, ja tās tiek izvērtētas atsevišķi pa vienai, tad scenāriju analīzē vienlaikus tiek aplūkoti vairāki parametri. Ja vēlaties konkrēto parametru iekļaut scenāriju analīzē, ir jāizvēlas vērtība \"1\",  vai \"0\", ja nevēlaties iekļaut šo parametru scenāriju analīzē (šūnas C177:C183 ). Kad ir izvēlēti scenārija analīzē iekļaujamie parametri, scenārija analīzi var veikt, nospiežot pogu \"Scenario\". Katru reizi, kad rīkā tiek veiktas izmaiņas ievaddatos, ir jānospiež poga \"Scenario\", lai atjauninātu scenāriju analīzes rezultātus (pirms tam ir jāveic arī jaunajiem ievades datiem jutīguma analīze). Scenāriju analīze automātiski ģenerē labāko un sliktāko scenāriju, pamatojoties uz jutīguma analīzes rezultātiem. Scenāriju analīze parāda laiku, kas nepieciešams katram scenārijam, lai sasniegtu pozitīvas NPV vērtības gan tabulās, gan diagrammas veidā. Scenāriju analīze veic aprēķinus tikai gadījumā, ja tiek iekļauti NEB.","Analizę scenariuszy można przeprowadzić dopiero po przeprowadzeniu analizy wrażliwości. Jeśli analiza wrażliwości analizuje, w jaki sposób zmiany założeń wpływają na NPV jeden po drugim, to analiza scenariuszy analizuje wiele parametrów jednocześnie. Aby wybrać, które parametry mają zostać uwzględnione w analizie scenariuszy, należy użyć wartości „”1„”, jeśli dany parametr ma zostać uwzględniony w analizie scenariuszy lub „”0„”, jeśli dany parametr ma nie zostać uwzględniony w analizie scenariuszy (komórki C177:C183). Po wybraniu parametrów, które mają zostać uwzględnione w analizie scenariusza, można przeprowadzić analizę scenariusza, naciskając przycisk „”Scenario„”. Za każdym razem, gdy wprowadzane są jakiekolwiek zmiany w danych wejściowych w narzędziu, należy nacisnąć przycisk „”Scenario„”, aby zaktualizować wyniki analizy scenariuszy (przed wykonaniem analizy wrażliwości dla nowych danych wejściowych). Analiza scenariuszy automatycznie generuje najlepsze i najgorsze scenariusze w oparciu o wyniki analizy wrażliwości. Analiza scenariuszy pokazuje czas potrzebny dla każdego ze scenariuszy do osiągnięcia dodatnich wartości NPV zarówno w tabelach, jak i w formie wykresu.Analiza scenariuszy wykonuje obliczenia tylko dla przypadków z NEB.","A análise de cenário só pode ser realizada após a análise de sensibilidade ter sido efectuada. Se a análise de sensibilidade analisa a forma como as alterações nas hipóteses afectam o VAL, para cada um dos parâmetros de cálculo, a análise de cenário analisa vários parâmetros de uma só vez. Para selecionar os parâmetros a incluir na análise de cenários, é necessário utilizar o valor \"1\" se se pretender incluir este parâmetro na análise de cenários ou \"0\" se não se pretender incluir este parâmetro na análise de cenários (células C177:C183). Quando os parâmetros a incluir na análise de cenários são seleccionados, a análise de cenários pode ser efectuada premindo o botão \"Cenário\". Sempre que forem efectuadas alterações aos dados de entrada na ferramenta, o botão \"Cenário\" tem de ser premido para atualizar os resultados da análise de cenário (antes disso, a análise de sensibilidade também tem de ser realizada para os novos dados de entrada).\nA análise de cenários gera automaticamente o melhor e o pior cenário com base nos resultados da análise de sensibilidade. A análise de cenários mostra o tempo necessário para que cada um dos cenários atinja valores NPV positivos, tanto em forma de tabela como num gráfico.\nA análise de cenários efectua o cálculo apenas para o caso com NEBs.","El análisis de escenarios sólo puede realizarse después de haber realizado el análisis de sensibilidad. Mientras que el análisis de sensibilidad analiza cómo los cambios en las hipótesis afectan al VAN parámetro de calculo a parámetro de calculo, el análisis de escenarios analiza varios parámetros a la vez. Para elegir qué parámetros se incluyen en el análisis de escenarios, debe utilizar el valor\"1\" si desea incluir este parámetro en el análisis de escenarios o \"0\" si no desea incluir este parámetro en el análisis de escenarios (celdas C177:C183).Cuando los parámetros que se incluirán en el análisis de escenarios sean elegidos, se puede realizar el análisis de escenarios pulsando el botón \"Escenario\". Cada vez que se realicen cambios en los datos de entrada de la herramienta, deberá pulsarse el botón  \"Escenario\" para actualizar los resultados del análisis de escenarios (a continuación, también deberá realizarse el análisis de sensibilidad para los nuevos datos de entrada).\nEl análisis de escenarios genera automáticamente el mejor y el peor escenario basándose en los resultados del análisis de sensibilidad. El análisis de escenarios muestra el tiempo que tarda cada uno de los escenarios en alcanzar valores positivos de VAN tanto en tablas como en forma de gráfico.\nEl análisis de escenarios realiza el cálculo sólo para el caso con BNEs",null,"The scenario analysis can be performed only in the sensitivity analysis (see the previous step) has been done. If the sensitivity analysis analyzes how changes in different calculation assumptions affect the NPV one by one, then the scenario analysis looks at the effect of multiple parameters at once. In order to choose which parameters are included in the scenario analysis you have to use value \"1\" if you want to include this parameter in scenario analyis or \"0\" if you do not want to include this parameter in scenario analysis (cells C177:C183). When parameters to be included in the scenario analysis are chosen then the scenario analysis can be performed by pressing button \"Scenario\". Each time when any changes to the input data in the tool are made, the button \"Scenario\" has to be pressed to update the results of scenario analysis (before also the sensitivity analysis has to be performed for the new input data).\nThe scenario analysis automatically generates the best case and worst case scenarios based on the results of sensitivity analysis. The scenario analysis shows the time it takes for each of the scenarios to reach positive NPV vlaues both in tables and in a chart form.\nScenario analysis does the calculation for case with NEBs only."]
[null,"User_manual","D68","If the energy efficiency measure implementation costs (CAPEX) are not know, it is possible to calculate what is the maximum amount of CAPEX to reach 0 NPV value. These are also called permissable costs - the maximum costs of EEM at which the EEM is economically feasible. This part of the tool does the calculation of permissible CAPEX both taking into account quantified NEBs and not taking into account effect of quantified NEBs. This calculation also is done for all years (from 1 to 30). To do the calculation, you have to press button \"CAPEX\". The results are returned in a table where permissable costs of EEM are shown for each calculation period from 1 to 30 years. The tool also highlights with light blue background the time period which has been indicated in cell E22 (number of years to be considered).","Wenn die Kosten für die Umsetzung der Energieeffizienzmaßnahme (CAPEX) nicht bekannt sind, ist es möglich, den maximalen CAPEX-Betrag zu berechnen, um einen NPV-Wert von 0 zu erreichen. Dieser Teil des Tools berechnet die zulässigen Investitionsausgaben sowohl unter Berücksichtigung von NEBs als auch ohne Berücksichtigung der Auswirkungen quantifizierter NEBs. Diese Berechnung erfolgt auch für alle Jahre (von 1 bis 30). Um die Berechnung durchzuführen, müssen Sie die Schaltfläche „CAPEX“ drücken. Die Ergebnisse werden in einer Tabelle zurückgegeben, in der Sie basierend auf der Zeit, die erforderlich ist, um einen positiven Kapitalwert der EEM-Investition zu erhalten, die zulässigen EEM-Implementierungskosten (die zulässigen Kosten der EEM-Implementierung) sehen können. Das Tool hebt außerdem den Zeitraum hervor, der in Zelle E22 angegeben wurde (Anzahl der zu berücksichtigenden Jahre).","Ако не са известни разходите за изпълнение на мерките за енергийна ефективност (CAPEX), е възможно да се изчисли какъв е максималният размер на CAPEX, за да се достигне стойност на NPV 0. В тази част на инструмента се извършва изчисление на допустимите CAPEX както при отчитане на НЕП, така и без отчитане на ефекта от количествено определените НЕП. Това изчисление се прави и за всички години (от 1 до 30). За да направите изчислението, трябва да натиснете бутона \"CAPEX\". Резултатите се връщат в таблица, в която въз основа на времето, необходимо за получаване на положителна NPV на инвестицията в EEM, можете да видите допустимите разходи за прилагане на EEM (допустимите разходи за прилагане на EEM). Инструментът също така подчертава периода от време, който е посочен в клетка E22 (брой години, които трябва да се вземат предвид).","Εάν το κόστος εφαρμογής των μέτρων ενεργειακής απόδοσης (CAPEX) δεν είναι γνωστό, είναι δυνατόν να υπολογιστεί το μέγιστο ποσό CAPEX για να επιτευχθεί μηδενική τιμή NPV. Αυτό ονομάζεται επίσης επιτρεπόμενο κόστος - το μέγιστο κόστος του EEM στο οποίο είναι οικονομικά εφικτό. Αυτό το μέρος του εργαλείου κάνει τον υπολογισμό του επιτρεπόμενου CAPEX τόσο λαμβάνοντας υπόψη τα NEBs όσο και μη λαμβάνοντας υπόψη την επίδραση των ποσοτικοποιημένων NEBs. Ο υπολογισμός αυτός γίνεται επίσης για όλα τα έτη (από 1 έως 30). Για να κάνετε τον υπολογισμό πρέπει να πατήσετε το πλήκτρο «CAPEX». Τα αποτελέσματα εμφανίζονται σε έναν πίνακα όπου φαίνονται τα επιτρεπόμενα κόστη υλοποίησης του EEM για κάθε έτος από το 1ο έως το 30ο. Το εργαλείο προβάλλει επίσης τη χρονική περίοδο που έχει υποδειχθεί στο κελί E22 (αριθμός ετών που πρέπει να ληφθούν υπόψη).","Ha az energiahatékonysági intézkedések megvalósítási költségei (CAPEX) nem ismertek, akkor ki lehet számítani, hogy mekkora a maximális CAPEX összege a 0 NPV-érték eléréséhez. Az eszköz ezen része kiszámítja a megengedett CAPEX-költségeket mind a NEB-ket figyelembe véve, mind pedig a számszerűsített NEB-k hatását figyelmen kívül hagyva. Ez a számítás minden évre (1-től 30-ig) elvégezhető. A számítás elvégzéséhez meg kell nyomnia a \"CAPEX\" gombot. Az eredmények egy táblázatban jelennek meg, ahol az EEM-beruházás pozitív NPV-értékének eléréséhez szükséges idő alapján láthatja az EEM megvalósításának megengedett költségeit (az EEM megvalósításának megengedett költségei). Az eszköz kiemeli az E22-es cellában megadott időszakot (a figyelembe veendő évek száma).","Se i costi di implementazione dell’intervento di efficienza energetica (CAPEX) non sono noti, è possibile calcolare quale sia l’importo massimo del CAPEX affinché il Valore Attuale Netto (VAN o NPV) risulti pari a zero. Questi sono anche chiamati costi ammissibili – ovvero il costo massimo dell’intervento a cui l’EEM risulta ancora economicamente sostenibile. Questa parte dello strumento esegue il calcolo dei costi ammissibili sia tenendo conto dei benefici non energetici quantificati (NEB), sia senza considerarli. Il calcolo viene effettuato per tutti gli orizzonti temporali da 1 a 30 anni.\nPer eseguire il calcolo, è necessario premere il pulsante \"CAPEX\". I risultati vengono restituiti in una tabella in cui sono riportati i costi ammissibili dell’intervento per ciascun periodo di calcolo da 1 a 30 anni. Il periodo temporale indicato nella cella E22 (numero di anni da considerare) viene evidenziato con uno sfondo azzurro chiaro.","Ja nav zināmas energoefektivitātes pasākuma īstenošanas izmaksas (CAPEX), iespējams aprēķināt, kāda ir maksimālā atļautā CAPEX vērtība, lai projekts būtu ar nulles NPV (naudas plūsmas tagadnes vērtību). Šīs izmaksas mēdz saukt arī par pieļaujamām izmaksām – tās ir energoefektivitātes pasākuma maksimālās izmaksas, pie kurām pasākums ir ekonomiski dzīvotspējīgs. Rīka šī sadaļa veic pieļaujamo CAPEX aprēķinu gan iekļaujot kvantificētos NEB, gan neiekļaujot kvantificēto NEB ietekmi. Aprēķins tiek veikts visiem gadiem (no 1 līdz 30). Lai veiktu aprēķinu, jāspiež poga \"CAPEX\". Rezultāti tiek attēloti tabulā, kur katram aprēķinu periodam (no 1 līdz 30 gadiem) redzamas pieļaujamās izmaksas. Rīks arī izceļ ar gaiši zilu fonu to laikposmu, kas norādīts šūnā E22 (gadu skaits, kas tiek ņemts vērā).","Jeśli koszty wdrożenia środków efektywności energetycznej (CAPEX) nie są znane, można obliczyć, jaka jest maksymalna kwota CAPEX, aby osiągnąć wartość NPV równą 0. Są one również nazywane dopuszczalnymi kosztami - maksymalnymi kosztami EEM, przy których EEM jest ekonomicznie wykonalne. Ta część narzędzia oblicza dopuszczalny CAPEX zarówno z uwzględnieniem skwantyfikowanych NEB, jak i bez uwzględnienia wpływu skwantyfikowanych NEB. Obliczenia te są również wykonywane dla wszystkich lat (od 1 do 30). Aby wykonać obliczenia, należy nacisnąć przycisk „CAPEX”. Wyniki są zwracane w tabeli, w której dopuszczalne koszty EEM są pokazane dla każdego okresu obliczeniowego od 1 do 30 lat. Narzędzie podświetla również jasnoniebieskim tłem okres, który został wskazany w komórce E22 (liczba lat do uwzględnienia).","Se os custos de implementação da medida de eficiência energética (CAPEX) não forem conhecidos, é possível calcular qual o montante máximo de CAPEX para atingir o valor 0 do VAL. Estes são também designados por custos admissíveis - os custos máximos da MEE para os quais a MEE é economicamente viável. Esta parte da ferramenta efectua o cálculo do CAPEX admissível, tanto tendo em conta os NEBs quantificados como também  não tendo em conta os NEBs quantificados. Este cálculo também é efectuado para todos os anos (de 1 a 30). Para efetuar o cálculo, é necessário premir o botão “CAPEX”. Os resultados são apresentados numa tabela onde os custos admissíveis da MEE são mostrados para cada período de cálculo de 1 a 30 anos. A ferramenta também destaca com fundo azul claro o período de tempo que foi indicado na célula E22 (número de anos a considerar).      ","Si no se conocen los costes de implementación de la medida de eficiencia energética (CAPEX), es posible calcular cuál es la cantidad máxima de CAPEX para alcanzar un valor VAN 0. Estos se denominan también costes permisibles, es decir, los costes máximos de la MEE a los que ésta es económicamente viable. Esta parte de la herramienta realiza el cálculo del CAPEX permisible, tanto teniendo en cuenta los BNEs cuantificados como sin tener en cuenta el efecto de los BNEs cuantificados. Este cálculo se realiza para todos los años (del 1 al 30). Para hacer el cálculo, debe presionar el botón \"CAPEX\". Los resultados se muestran en una tabla en la que se indican los costes permisibles de la MEE para cada período de cálculo, desde 1 hasta 30 años. La herramienta también resalta con un fondo azul claro el período de tiempo que se ha indicado en la celda E22 (número de años a considerar).",null,"If the energy efficiency measure implementation costs (CAPEX) are not know, it is possible to calculate what is the maximum amount of CAPEX to reach 0 NPV value. These are also called permissable costs - the maximum costs of EEM at which the EEM is economically feasible. This part of the tool does the calculation of permissible CAPEX both taking into account quantified NEBs and not taking into account effect of quantified NEBs. This calculation also is done for all years (from 1 to 30). To do the calculation, you have to press button \"CAPEX\". The results are returned in a table where permissable costs of EEM are shown for each calculation period from 1 to 30 years. The tool also highlights with light blue background the time period which has been indicated in cell E22 (number of years to be considered)."]
[null,"User_manual","D69","This part of the tool combines different indicators into a single Benefit indcator which indicates whether the suggested EEM is benefitial. The scale of benefit indicator is between \"-3\" and \"+3\". In theory you shoud implement the EEM if the Benefit indicator is above \"0\".\nThe benefit indicator takes into account a set of indicators: financial, risk, uncertainty, amount of investments and not quantified non energy impact indicators.\nUser of the tool has to input data in cells F262 and G262 - please input here value given by energy audited company representatives on the amount of energy efficiency improvement investments, which they consider to be very small (this value will receive the score of +3; cell F262) and which they consider to be extremely large ((this value will receive the score of -3; cell G262). This amount of investments should be the same for all analyzed EEMs in a company. To determine what is a small and what is a large investment the company can tie it to their available cashflow for planned investments in company for any type of improvement measures (not only energy efficiency measures).\nIn cells D266:D270 you can indicate the importance of each of the indicator categories (types) based on feedback from energy audited companies representatives. The scale used here is from 0 (completely unimportant), to 5 (very important). Default values already have been chosen if company representatives can not give their importance values to these indicator categories.\nValues in cells F256:G261 and F263:G263 can be changed by user of the tool. If no changes are done in these cells then the default values already are visible in these cells.\nBy changing values in cell O255 you can see graphical score of each of the 8 indicators.","Dieser Teil des Instruments fasst verschiedene Indikatoren zu einem einzigen Nutzenindikator zusammen, der anzeigt, ob die vorgeschlagene EEM sinnvoll angesehen sein könnet. Die Skala des Nutzenindikators liegt zwischen „-3“ und „+3“. Wenn der Nutzenindikator über „0“ liegt, sollten Sie das EEM prinzipiell umsetzen.\nDer Nutzenindikator berücksichtigt eine Reihe von Indikatoren: Finanzen, Risiko, Unsicherheit, Höhe der Investitionen und nicht quantifizierte Indikatoren für die nicht energetischen Auswirkungen.\nDer Nutzer des Tools muss Daten in die Zellen F262 und G262 eingeben - bitte geben Sie hier die Werte ein, die von den Vertretern der energieauditierten Unternehmen über die Höhe der möglichen Investitionen zur Verbesserung der Energieeffizienz angegeben wurden. Die als niedrig angesehene Investitionssumme (dieser Wert wird mit +3 bewertet) wird in Zelle F262 angegeben, und die als extrem hoch angesehene Investitionssumme (dieser Wert wird mit -3 bewertet) in Zelle G262. Die Höhe der Investitionen sollte für alle analysierten EEM eines Unternehmens gleich sein. Um zu bestimmen, was eine kleine und was eine große Investition ist, kann das Unternehmen dies mit seinem verfügbaren Cashflow für geplante Investitionen in das Unternehmen für jede Art von Verbesserungsmaßnahmen (nicht nur Energieeffizienzmaßnahmen) verknüpfen.\nIn den Zellen D266:D270 können Sie die Wertigkeit jeder der Indikatorkategorien (Typen) angeben, die auf dem Feedback der Vertreter der energieauditierten Unternehmen basieren. Die hier verwendete Skala reicht von 0 (völlig unwichtig) bis 5 (sehr wichtig). Für den Fall, dass die Unternehmensvertreter keine Angaben zur Wichtigkeit dieser Indikatorkategorien machen können, wurden bereits Standardwerte gewählt.\nDie Werte in den Zellen F256:G261 und F263:G263 können vom Benutzer des Tools geändert werden. Wenn in diesen Zellen keine Änderungen vorgenommen werden, sind die Standardwerte in diesen Zellen bereits sichtbar.\nWenn Sie die Werte in der Zelle O255 ändern, können Sie die Bewertung für jeden der 8 Indikatoren sehen.","В тази част на инструмента се вземат предвид различни показатели, за да се получи един-единствен показател за ползите, който показва дали предложеният ЕЕМ е полезен. Скалата на показателя за ползите е между \"-3\" и \"+3\". Теоретично трябва да приложите EEM, ако индикаторът за ползите е над \"0\".\nИндикаторът за ползите взема предвид финансовите аспекти, риска, несигурността, размера на инвестициите и неколичествените показатели за неенергийно въздействие.\nПотребителят на инструмента трябва да въведе данни в клетки F262 и G262 - моля, въведете тук стойността, дадена от представителите на енергийно обследваното дружество за размера на инвестициите за подобряване на енергийната ефективност, които те считат за много малки (тази стойност ще получи оценка +3) и които те считат за изключително големи ((тази стойност ще получи оценка -3).\nВ клетки D266:D270 можете да посочите важността на всяка от категориите (видовете) показатели въз основа на обратната връзка от представителите на енергийно одитираните дружества. Използваната тук скала е от 0 (напълно маловажно) до 5 (много важно). Вече са избрани стойности по подразбиране, ако представителите на дружествата не могат да дадат своите стойности за важност на тези категории показатели.\nСтойностите в клетки F256:G261 и F263:G263 могат да бъдат променяни от потребителя на инструмента. Ако в тези клетки не са направени промени, тогава стойностите по подразбиране вече са видими в тези клетки.\nЧрез промяна на стойностите в клетка O255 можете да видите графична оценка на всеки от 8-те показателя.","Αυτό το μέρος του εργαλείου λαμβάνει υπόψη διάφορους δείκτες προκειμένου να προκύψει ένας ενιαίος δείκτης οφέλους που δείχνει κατά πόσον το προτεινόμενο ΕΕΜ είναι επωφελές. Η κλίμακα του δείκτη οφέλους κυμαίνεται μεταξύ «-3» και «+3». Θεωρητικά θα πρέπει να εφαρμόσετε το EEM εάν ο δείκτης οφέλους είναι πάνω από «0».\nΟ δείκτης οφέλους λαμβάνει υπόψη τα οικονομικά στοιχεία, τον κίνδυνο, την αβεβαιότητα, το ύψος των επενδύσεων και τους μη ποσοτικοποιημένους δείκτες μη ενεργειακών επιπτώσεων.\nΟ χρήστης του εργαλείου πρέπει να εισάγει δεδομένα στα κελιά F262 και G262 - Εδώ, εισάγεται η τιμή που δίνουν οι εκπρόσωποι των εταιρειών που έχουν ελεγχθεί ενεργειακά για το ύψος των επενδύσεων βελτίωσης της ενεργειακής απόδοσης, που θεωρούν πολύ μικρό (η τιμή αυτή θα λάβει τη βαθμολογία +3: κελί F262) και αυτό που θεωρούν εξαιρετικά μεγάλο (η τιμή αυτή θα λάβει τη βαθμολογία -3: κελί G262). Tο ποσό αυτο των επενδύσεων θα πρέπει να είναι το ίδιο για όλα τα EEM που αναλύθηκαν σε μια εταιρεία. Για να προσδιορίσει τι θεωρείται μικρή και μεγάλη επένδυση, η εταιρεία μπορεί να συνδέσει την επένδυση με τις διαθέσιμες ταμειακές ροές της για προγραμματισμένες επενδύσεις για κάθε είδους μέτρα βελτίωσης (όχι μόνο μέτρα ενεργειακής απόδοσης). \nΣτα κελιά D266:D270 δηλώνεται η σπουδαιότητα καθεμιάς από τις κατηγορίες δεικτών με βάση την ανατροφοδότηση από τους εκπροσώπους των ενεργειακά ελεγχόμενων εταιρειών. Η κλίμακα που χρησιμοποιείται είναι από το 0 (εντελώς ασήμαντη), έως το 5 (πολύ σημαντική). Έχουν ήδη οριστεί προεπιλεγμένες τιμές, εάν οι εκπρόσωποι των εταιρειών δεν μπορούν να δώσουν τις τιμές σημαντικότητας τους σε αυτές τις κατηγορίες δεικτών.\nΟι τιμές στα κελιά F256:G261 και F263:G263 μπορούν να τροποποιηθούν από τον χρήστη του εργαλείου. Εάν δεν γίνουν αλλαγές, τότε οι προεπιλεγμένες τιμές είναι ήδη ορατές σε αυτά τα κελιά.\nΑλλάζοντας τις τιμές στο κελί O255 παρουσιάζεται η γραφική βαθμολογία καθενός από τους 8 δείκτες.","Az eszköznek ez a része különböző mutatókat vesz figyelembe annak érdekében, hogy egyetlen haszonmutatót kapjon, amely jelzi, hogy a javasolt EEM előnyös-e. A haszonmutató skálája \"-3\" és \"+3\" között mozog. Elméletileg akkor kell végrehajtani az EEM-et, ha a haszonmutató \"0\" felett van.\nA haszonmutató figyelembe veszi a pénzügyi, kockázati, bizonytalansági és beruházási összegeket, valamint a nem számszerűsített, nem energetikai hatásmutatókat.\nAz eszköz felhasználójának az F262 és G262 cellákba kell adatokat beírnia - kérjük, itt adja meg az energetikai auditot végző cég képviselői által megadott értéket az energiahatékonyságot javító beruházások összegére vonatkozóan, amelyet nagyon kicsinek ítélnek (ez az érték +3 pontot kap) és amelyet rendkívül nagynak ítélnek ((ez az érték -3 pontot kap).\nA D266:D270 cellákban az egyes indikátorkategóriák (típusok) fontosságát jelölheti meg az energetikai auditot végző cégek képviselőitől kapott visszajelzések alapján. Az itt használt skála 0-tól (teljesen jelentéktelen) 5-ig (nagyon fontos) terjed. Alapértelmezett értékek már ki lettek választva, ha a vállalatok képviselői nem tudják megadni a fontossági értékeiket ezeknek a indikátorkategóriáknak.\nAz F256:G261 és F263:G263 cellákban szereplő értékeket az eszköz felhasználója módosíthatja. Ha ezekben a cellákban nem történik módosítás, akkor az alapértelmezett értékek már láthatóak ezekben a cellákban.\nAz O255 cellában lévő értékek megváltoztatásával a 8 mutató mindegyikének grafikus pontszáma látható.","Questa sezione dello strumento combina diversi indicatori in un unico Indicatore di Beneficio, che serve a valutare se l’intervento di efficienza energetica (EEM) proposto risulta vantaggioso. La scala dell’indicatore va da \"-3\" a \"+3\". In teoria, l’intervento dovrebbe essere implementato se l’indicatore di beneficio è superiore a \"0\".\nL’indicatore di beneficio prende in considerazione una serie di fattori: indicatori finanziari, rischio, incertezza, entità degli investimenti e benefici non energetici non quantificati.\nL’utente dello strumento deve inserire i dati nelle celle F262 e G262. In F262 va indicato l’importo degli investimenti in efficienza energetica che l’azienda considera molto basso (questo valore riceverà un punteggio di +3). In G262 va indicato l’importo degli investimenti che l’azienda considera estremamente elevato (questo valore riceverà un punteggio di -3). Questi importi devono essere uguali per tutti gli EEM analizzati all’interno della stessa azienda. Per stabilire cosa sia un investimento “piccolo” o “grande”, l’azienda può fare riferimento alla propria liquidità disponibile per investimenti pianificati, anche non legati all’efficienza energetica.\nNelle celle D266:D270 è possibile indicare l’importanza relativa di ciascuna categoria di indicatori, sulla base del feedback fornito dai rappresentanti dell’azienda sottoposta ad audit. La scala va da 0 (completamente non importante) a 5 (molto importante). Se l’azienda non fornisce un giudizio, vengono utilizzati i valori predefiniti già presenti nelle celle.\nAnche i valori nelle celle F256:G261 e F263:G263 possono essere modificati dall’utente dello strumento. Se non vengono modificati, lo strumento utilizzerà i valori predefiniti già visibili.\nInfine, modificando il valore nella cella O255, è possibile visualizzare graficamente il punteggio attribuito a ciascuno degli otto indicatori.","Šī rīka sadaļa apvieno dažādus rādītājus vienā “Benefit” rādītājā, kas norāda, vai ierosinātais EEM ir izdevīgs. Benefit rādītāja vērtības svārstās no “-3” līdz “+3”. Pamatā var uzskatīt, ka EEM būtu jāievieš, ja Benefit rādītājs ir virs “0”.\n\nBenefit rādītājs ņem vērā vairāku veidu rādītājus: finanšu, risku, nenoteiktību, investīciju apjomu, kā arī nenovērtētos ne-enerģijas ieguvumus.\n\nLietotāja ievade šūnās F262 un G262\nŠūnās F262 un G262 jāievada uzņēmuma pārstāvju sniegtā informācija par to, kādu energoefektivitātes pasākumu investīciju apjomu viņi uzskata par ļoti mazu (šī vērtība iegūs +3 punktus; šūna F262) un kādu par ārkārtīgi lielu (šī vērtība iegūs -3 punktus; šūna G262). Šīs investīciju summas uzņēmumam būtu jāpielieto visiem analizētajiem EEM, lai nodrošinātu vienotu vērtēšanas pieeju. Lai noteiktu, kas ir mazs un kas ir liels ieguldījums, uzņēmums var salīdzināt pasākuma izmaksas ar pieejamo naudas plūsmu, kas paredzēta jebkādiem uzlabojumiem (ne tikai energoefektivitātes pasākumiem).\n\nSvarīguma piešķiršana indikatoru kategorijām (šūnas D266:D270)\nŠūnās D266:D270 lietotājs (uzņēmuma pārstāvji) var norādīt katras indikatoru kategorijas (veida) nozīmīgumu skalā no 0 (vispār nav svarīgi) līdz 5 (ļoti svarīgi). Ja uzņēmuma pārstāvji nav spējuši vienoties par svarīgumu katrai kategorijai, rīkā jau ir iestatītas noklusējuma vērtības.\n\nIespējamās izmaiņas šūnās F256:G261 un F263:G263\nŠūnās F256:G261 un F263:G263 norādītās vērtības var tikt mainītas. Ja vērtības netiek mainītas, tad tajās paliek noklusējuma dati.\n\nGrafiskā indikatora skatīšana\nMainot vērtību šūnā O255, iespējams apskatīt grafisko novērtējumu katram no astoņiem indikatoriem.","Ta część narzędzia łączy różne wskaźniki w jeden wskaźnik korzyści, który wskazuje, czy sugerowany EEM jest korzystny. Skala wskaźnika korzyści wynosi od „-3” do „+3”. Teoretycznie należy wdrożyć EEM, jeśli wskaźnik korzyści jest wyższy niż „0”. Wskaźnik korzyści uwzględnia zestaw wskaźników: finansowych, ryzyka, niepewności, kwoty inwestycji i nieskwantyfikowanych wskaźników wpływu nieenergetycznego. Użytkownik narzędzia musi wprowadzić dane w komórkach F262 i G262 - należy wprowadzić tutaj wartość podaną przez przedstawicieli przedsiębiorstw poddanych audytowi energetycznemu na podstawie kwoty inwestycji w poprawę efektywności energetycznej, które uważają za bardzo małą (wartość ta otrzyma wynik +3; komórka F262) i które uważają za bardzo dużą ((wartość ta otrzyma wynik -3; komórka G262). Ta kwota inwestycji powinna być taka sama dla wszystkich analizowanych EEM w firmie. Aby określić, co jest małą, a co dużą inwestycją, firma może powiązać ją z dostępnymi przepływami pieniężnymi dla planowanych inwestycji w firmie dla każdego rodzaju środków poprawy (nie tylko środków efektywności energetycznej). W komórkach D266:D270 można wskazać znaczenie każdej z kategorii (typów) wskaźników w oparciu o informacje zwrotne od przedstawicieli firm poddanych audytowi energetycznemu. Zastosowana skala wynosi od 0 (zupełnie nieważne) do 5 (bardzo ważne). Wartości domyślne zostały już wybrane, jeśli przedstawiciele firmy nie mogą podać wartości ważności dla tych kategorii wskaźników. Wartości w komórkach F256:G261 i F263:G263 mogą zostać zmienione przez użytkownika narzędzia. Jeśli w tych komórkach nie zostaną dokonane żadne zmiany, będą w nich widoczne wartości domyślne. Zmieniając wartości w komórce O255, można zobaczyć graficzny wynik każdego z 8 wskaźników.","Esta parte da ferramenta combina diferentes indicadores num único indicador de benefício que indica se a MEE sugerida é benéfica. A escala do indicador de benefício varia entre “-3” e “+3”. Em teoria, deve aplicar a MEE se o indicador de benefício for superior a “0”.\nO indicador de benefício tem em conta um conjunto de indicadores: financeiro, risco, incerteza, montante de investimentos e indicadores de impacto não energético não quantificados.\nO utilizador da ferramenta tem de introduzir dados nas células F262 e G262 - introduza aqui o valor dado pelos representantes das empresas sujeitas a auditoria energética sobre o montante dos investimentos de melhoria da eficiência energética: montantes considerados pequenos recebem uma  pontuação de +3; célula F262) e montantes que considerem muito elevados  recebem a pontuação de -3; célula G262). Este montante de investimentos deve ser o mesmo para todas as MEE analisadas numa empresa. Para determinar o que é um investimento pequeno e o que é um investimento elevado, a empresa pode associar o montante do investimento ao seu fluxo de caixa disponível para investimentos planeados na empresa para qualquer tipo de medidas de melhoria (não apenas medidas de eficiência energética).\nNas células D266:D270  pode indicar a importância de cada uma das categorias (tipos) de indicadores com base no feedback dos representantes das empresas auditadas. A escala utilizada aqui é de 0 (completamente sem importância) a 5 (muito importante). Os valores por defeito já foram escolhidos se os representantes das empresas não puderem dar indicação de qual a importância que dão a estas categorias de indicadores.\nOs valores nas células F256:G261 e F263:G263 podem ser alterados pelo utilizador da ferramenta. Se não forem efectuadas quaisquer alterações nestas células, os valores predefinidos já são visíveis nestas células.\nAo alterar os valores na célula O255, pode ver a pontuação gráfica de cada um dos 8 indicadores.","Esta parte de la herramienta tiene en cuenta diferentes indicadores para obtener un único indicador Beneficio que indica si la MEE sugerida es beneficiosa. La escala del indicador Beneficio oscila entre \"-3\" y \"+3\". En teoría, la MEE debería aplicarse si el indicador Beneficio es superior a \"0\".\nEl indicador de beneficio tiene en cuenta los aspectos financieros, el riesgo, la incertidumbre, el importe de las inversiones y los indicadores de impactos no energéticos no cuantificados.\nEl usuario de la herramienta tiene que introducir los datos en las celdas F262 y G262 - por favor, introduzca aquí el valor dado por los representantes de la empresa auditada energéticamente sobre la cantidad de inversiones en mejora de la eficiencia energética, que consideran muy pequeñas (este valor recibirá la puntuación de +3) y que consideran extremadamente grandes (este valor recibirá la puntuación de -3; celda G262). Esta cantidad de inversiones debe ser la misma para todas las MEE analizadas en la empresa. Para determinar qué se considera una inversión pequeña o grande, la empresa puede vincularla a su flujo de efectivo disponible para inversiones planificadas en la empresa para cualquier tipo de medida de mejora (no solo medidas de eficiencia energética).\nEn las celdas D266:D270 puede indicar la importancia de cada una de las categorías (tipos) de indicadores según la opinión de los representantes de las empresas auditadas energéticamente. La escala utilizada aquí va de 0 (sin importancia) a 5 (muy importante). Ya se han elegido valores por defecto si los representantes de las empresas no pueden dar sus valores de importancia a estas categorías de indicadores.\nLos valores de las celdas F256:G261 y F263:G263 pueden ser modificados por el usuario de la herramienta. Si no se realizan cambios en estas celdas, los valores por defecto ya son visibles en ellas.\nCambiando los valores en la celda O255 se puede ver la puntuación gráfica de cada uno de los 8 indicadores.",null,"This part of the tool combines different indicators into a single Benefit indcator which indicates whether the suggested EEM is benefitial. The scale of benefit indicator is between \"-3\" and \"+3\". In theory you shoud implement the EEM if the Benefit indicator is above \"0\".\nThe benefit indicator takes into account a set of indicators: financial, risk, uncertainty, amount of investments and not quantified non energy impact indicators.\nUser of the tool has to input data in cells F262 and G262 - please input here value given by energy audited company representatives on the amount of energy efficiency improvement investments, which they consider to be very small (this value will receive the score of +3; cell F262) and which they consider to be extremely large ((this value will receive the score of -3; cell G262). This amount of investments should be the same for all analyzed EEMs in a company. To determine what is a small and what is a large investment the company can tie it to their available cashflow for planned investments in company for any type of improvement measures (not only energy efficiency measures).\nIn cells D266:D270 you can indicate the importance of each of the indicator categories (types) based on feedback from energy audited companies representatives. The scale used here is from 0 (completely unimportant), to 5 (very important). Default values already have been chosen if company representatives can not give their importance values to these indicator categories.\nValues in cells F256:G261 and F263:G263 can be changed by user of the tool. If no changes are done in these cells then the default values already are visible in these cells.\nBy changing values in cell O255 you can see graphical score of each of the 8 indicators."]
[null,"User_manual","D70","This part of the tool contains information which is necessary for the tool to work properly. Do not change this part of the tool. This part of the tool does not contain any information regarding calculation results or necessary input data. In other words - just ignore this part of the tool.","In den Zellen D266:D270 können Sie die Wichtigkeit jeder der Indikatorkategorien (Typen) angeben, die auf dem Feedback der Vertreter der energieauditierten Unternehmen basieren. Die hier verwendete Skala reicht von 0 (völlig unwichtig) bis 5 (sehr wichtig). Für den Fall, dass die Unternehmensvertreter keine Angaben zur Wichtigkeit dieser Indikatorkategorien machen können, wurden bereits Standardwerte gewählt.","Тази част от инструмента съдържа информация, която е необходима за правилното функциониране на инструмента. Не променяйте тази част на инструмента. Тази част на инструмента не съдържа информация относно резултатите от изчисленията или необходимите входни данни. С други думи - просто игнорирайте тази част от инструмента.","Αυτό το μέρος του εργαλείου περιέχει πληροφορίες που είναι απαραίτητες για τη σωστή λειτουργία του. Μην το αλλάζετε. Αυτό το μέρος του εργαλείου δεν περιέχει πληροφορίες σχετικά με τα αποτελέσματα υπολογισμών ή τα απαραίτητα δεδομένα εισαγωγής. Με άλλα λόγια - αγνοήστε αυτό το μέρος του εργαλείου.","Az eszköznek ez a része olyan információkat tartalmaz, amelyek szükségesek az eszköz megfelelő működéséhez. Ne módosítsa az eszköznek ezt a részét. Az eszköznek ez a része nem tartalmaz semmilyen információt a számítási eredményekre vagy a szükséges bemeneti adatokra vonatkozóan. Más szóval - hagyja figyelmen kívül az eszköz ezen részét.","Questa parte dello strumento contiene informazioni necessarie affinché lo strumento funzioni correttamente. Non modificare questa parte dello strumento. Questa parte dello strumento non contiene alcuna informazione riguardante i risultati del calcolo o i dati di input necessari. In altre parole, ignora semplicemente questa parte dello strumento.","Šī rīka daļa satur informāciju, kas nepieciešama, lai rīks darbotos pareizi. Nemainiet šo rīka daļu! Šī rīka daļa nesatur informāciju par aprēķinu rezultātiem vai nepieciešamajiem ievades datiem. Citiem vārdiem sakot, vienkārši ignorējiet šo rīka daļu. ","Ta część narzędzia zawiera informacje niezbędne do jego prawidłowego działania. Nie należy zmieniać tej części narzędzia. Ta część narzędzia nie zawiera żadnych informacji dotyczących wyników obliczeń lub niezbędnych danych wejściowych. Innymi słowy - zignoruj tę część narzędzia.","Esta parte da ferramenta contém informações que são necessárias para que a ferramenta funcione corretamente. Não altere esta parte da ferramenta. Esta parte da ferramenta não contém qualquer informação relativa aos resultados dos cálculos ou aos dados de entrada necessários. Por outras palavras - ignore esta parte da ferramenta.","Esta parte de la herramienta contiene información necesaria para que la herramienta funcione correctamente. No modifique esta parte de la herramienta. Esta parte de la herramienta no contiene ninguna información relativa a los resultados de los cálculos o a los datos de entrada necesarios. En otras palabras, ignore esta parte de la herramienta.",null,"This part of the tool contains information which is necessary for the tool to work properly. Do not change this part of the tool. This part of the tool does not contain any information regarding calculation results or necessary input data. In other words - just ignore this part of the tool."]
[null,null,null,null,"Die Werte in den Zellen F256:G261 und F263:G263 können vom Benutzer des Tools geändert werden. Wenn in diesen Zellen keine Änderungen vorgenommen werden, sind die Standardwerte in diesen Zellen bereits sichtbar.",null,null,null,null,null,null,null,null,null,0]
[null,"EEM1","B2","Input data","Wenn Sie die Werte in der Zelle O255 ändern, können Sie die grafische Bewertung für jeden der 8 Indikatoren sehen.","Входни данни","Δεδομένα εισαγωγής","Beviteli adatok","Dati in ingresso","Ievaddati","Dane wejściowe","Dados de entrada ","Datos de entrada",null,"Input data"]
[null,"EEM1","D4","Energy efficiency measure category",null,"Категория на мярката за енергийна ефективност","Κατηγορία μέτρων ενεργειακής απόδοσης","Energiahatékonysági intézkedés kategória","Categoria di misura dell'efficienza energetica","Energoefektivitātes pasākumu kategorija ","Kategoria miary efektywności energetycznej","Categoria das medidas de eficiência energética","Categoría de medida de eficiencia energética",null,"Energy efficiency measure category"]
[null,"EEM1","D5","Energy efficiency measure from category","Übersetzt mit DeepL.com (kostenlose Version)","Мярка за енергийна ефективност от категория","Μέτρο ενεργειακής απόδοσης από την κατηγορία","Energiahatékonysági intézkedés kategóriából","Misura di efficienza energetica","Energoefektivitātes pasākums","Kategoria środka poprawy efektywności energetycznej","Medida de eficiência energética da categoria","Medida de eficiencia energética de la categoría",null,"Energy efficiency measure from category"]
[null,"EEM1","D6","Energy efficiency measure description","Beschreibung der Energieeffizienzmaßnahme","Описание на мярката за енергийна ефективност","Περιγραφή του μέτρου ενεργειακής απόδοσης","Energiahatékonysági intézkedés leírása","Descrizione della misura di efficienza energetica","Energoefektivitātes pasākuma apraksts","Opis środka poprawy efektywności energetycznej","Descrição da medida de eficiência energética","Descripción de la medida de eficiencia energética",null,"Energy efficiency measure description"]
[null,"EEM1","D8","Cost of energy efficiency measure (CAPEX)","Kosten der Energieeffizienzmaßnahme (CAPEX)","Разходи за мерки за енергийна ефективност (CAPEX)","Κόστος του μέτρου ενεργειακής απόδοσης (CAPEX)","Az energiahatékonysági intézkedés költsége (CAPEX)","Costo della misura di efficienza energetica (CAPEX)","Energoefektivitātes pasākumu izmaksas (CAPEX)","Koszt środka poprawy efektywności energetycznej (CAPEX)","Custo da Medida de Eficiência Energética (CAPEX)","Coste de la medida de eficiencia energética (CAPEX)",null,"Cost of energy efficiency measure (CAPEX)"]
[null,"EEM1","F8","EUR","EUR","ЕВРО","Ευρώ","HUF","Euro","EUR","PLN","euros","EUR",null,"EUR"]
[null,"EEM1","D10","Annual energy savings","Jährliche Energieeinsparungen","Годишна икономия на енергия","Ετήσια εξοικονόμηση ενέργειας","Éves energiamegtakarítás","Risparmio energetico annuo","Ikgadējais enerģijas ietaupījums ","Roczne oszczędności energii","Poupanças de energia anuais","Ahorro anual de energía",null,"Annual energy savings"]
[null,"EEM1","F10","MWh/year","MWh/Jahr","MWh/годишно","MWh/έτος","MWh/év","MWh/anno","MWh/ gadā","MWh/rok","MWh/ano","MWh/año",null,"MWh/year"]
[null,"EEM1","D11","Energy price (tariff)","Energiepreis (Tarif)","Цена на енергията (тарифа)","Τιμή ενέργειας (τιμολόγιο)","Energiaár (tarifa)","Prezzo dell'energia (tariffa)","Enerģija cena ( tarifs )","Cena energii (taryfa)","Preço da energia (tarifa)","Precio de la energía (tarifa)",null,"Energy price (tariff)"]
[null,"EEM1","F11","EUR/MWh","EUR/MWh","ЕВРО/MWh","EUR/MWh","HUF/MWh","EUR/MWh","EUR/MWh","PLN/MWh","euro/MWh","EUR/MWh",null,"EUR/MWh"]
[null,"EEM1","D13","Share of equity capital","Anteil am Eigenkapital","Част/дял от собствения капитал","Μερίδιο μετοχικού κεφαλαίου","Saját tőke részaránya","Quota di capitale proprio","Pašu kapitāls","Udział kapitału własnego","Participação no capital próprio","Capital propio (%)",null,"Share of equity capital"]
[null,"EEM1","D14","Share of debt capital","Anteil am Fremdkapital","Част/дял от дълговия капитал","Μερίδιο δανειακού κεφαλαίου","Idegen tőke részaránya","Quota del capitale di debito","Aizņēmuma daļa","Udział kapitału dłużnego","Quota de capital de dívida","Deuda (recursos ajenos) (%)",null,"Share of debt capital"]
[null,"EEM1","D15","Interest rate of equity capital","Zinssatz des Eigenkapitals","Лихвен процент на собствения капитал","Επιτόκιο μετοχικού κεφαλαίου","A saját tőke kamatlába","Tasso di interesse del capitale proprio","Pašu kapitāla atdeves likme ","Stopa procentowa kapitału własnego","Taxa de juro do capital próprio","Tipo de interés del capital propio",null,"Interest rate of equity capital"]
[null,"EEM1","D16","Interest rate of debt","Zinssatz der Schulden","Лихвен процент на дълга","Επιτόκιο χρέους","Az adósság kamatlába","Tasso di interesse del debito","Aizņēmuma procentu likme ","Stopa procentowa zadłużenia","Taxa de juro da dívida","Tipo de interés de la deuda",null,"Interest rate of debt"]
[null,"EEM1","D17","Discount rate","Ermäßigungsrate","Дисконтов процент","Επιτόκιο προεξόφλησης","Diszkontráta","Tasso di sconto","Diskonta likme ","Stopa dyskontowa","Taxa de actualização ","Tasa de descuento",null,"Discount rate"]
[null,"EEM1","D19","Annual price variation for energy","Jährliche Preisschwankung für Energie","Годишна промяна в цените на енергията","Ετήσια μεταβολή της τιμής της ενέργειας","Az energia éves árváltozása","Variazione annuale del prezzo dell'energia","Ikgadējās enerģijas cenas izmaiņas ","Roczna zmiana cen energii","Variação anual dos preços da energia","Variación anual del precio de la energía",null,"Annual price variation for energy"]
[null,"EEM1","D20","Annual price variation for not energy costs","Jährliche Preisschwankung für nicht-Energiekosten","Годишна промяна в цените на неенергийните разходи","Ετήσια μεταβολή της τιμής για το μη ενεργειακό κόστος","A nem energiaköltségek éves árváltozása","Variazione annuale del prezzo per costi non energetici","Ikgadējās cenas izmaiņas ar enerģiju nesaistītām izmaksām ","Roczna zmiana cen dla kosztów innych niż koszty energii","Variação anual do preço dos custos não energéticos","Variación anual de los precios no energéticos",null,"Annual price variation for not energy costs"]
[null,"EEM1","D22","Number of years to be considered","Anzahl der zu berücksichtigenden Jahre","Брой години, които трябва да се вземат предвид","Αριθμός ετών που πρέπει να ληφθούν υπόψη","A figyelembe veendő évek száma","Numero di anni da considerare","Izvēlētais aprēķinu periods jeb vēlamais atmaksāšanās periods (gadi)","Liczba lat do uwzględnienia","Número de anos a ter em conta","Número de años a considerar",null,"Number of years to be considered"]
[null,"EEM1","F22","years","Jahre","години","έτη","évek","Anni","gadi","lata","anos","Años",null,"years"]
[null,"EEM1","B25","Quantified non energy benefits","Quantifizierte nicht-energetische Vorteile","Околичествени неенегрийни ползи","Ποσοτικοποιημένα μη ενεργειακά οφέλη","Számszerűsített nem energiajellegű nyereségek","Benefici non energetici quantificati","Kvantificējami ne enerģijas bonusi (NEB)","Skwantyfikowane korzyści nieenergetyczne","Benefícios de energia não energéticos quantificados","Beneficios no energéticos cuantificados",null,"Quantified non energy benefits"]
[null,"EEM1","L25","Not quantified non energy benefits","Nicht quantifizierte nicht-energetische Vorteile","Неоколичествени неенергийни ползи","Μη ποσοτικοποιημένα μη ενεργειακά οφέλη","Nem számszerűsített nem energiajellegű nyereségek","Benefici non energetici non quantificati","Nekvantificējami ne enerģijas bonusi (NEB)","Nieokreślone ilościowo korzyści pozaenergetyczne","Benefícios de energia não energéticos não quantificados","Beneficios no energéticos no cuantificados",null,"Not quantified non energy benefits"]
[null,"EEM1","C26","No.","Nr.","Брой","Νο.","Nem.","NO.","Nr.","Nr","Nº. ","Número",null,"No."]
[null,"EEM1","D26","Quantified non energy benefits","Quantifizierte nicht-energetische Vorteile","Околичествени неенегрийни ползи","Ποσοτικοποιημένο μη ενεργειακό όφελος","Számszerűsített nem energetikai nyereségek","Benefici non energetici quantificati","Kvantificējami ne enerģijas bonusi (NEB)","Skwantyfikowane korzyści nieenergetyczne","Benefícios de energia não energéticos quantificados","Beneficios no energéticos cuantificados",null,"Quantified non energy benefits"]
[null,"EEM1","E26","Initial / Yearly / Periodic","Anfänglich/jährlich/ periodisch","Първоначални / годишно","Αρχικό / Ετήσιο / Περιοδικό","Kezdeti / Éves","Iniziale / Annuale / Periodico","Sākotnēji / ikgadēji / periodiski","Początkowy/ Roczny/ Okresowy","Inicial/Anual/Periódico","Inicial / Anual/Periódico",null,"Initial / Yearly / Periodic"]
[null,"EEM1","F26","Unit of measurement","Einheit der Messung","Единица мярка","Μονάδα μέτρησης","Mérési egység","Unità di misura","Mērvienība","Jednostka miary","Unidade de medição","Unidad de medida",null,"Unit of measurement"]
[null,"EEM1","G26","Cost of unit, EUR/unit","Kosten pro Einheit, EUR/unit","Единична цена, евро/единица","Κόστος μονάδας, ευρώ / μονάδα","Egység költsége, HUF/egység","Costo unitario, EUR/unità","Izmaksas uz vienu vienību, EUR/ vienība","Koszt jednostki, PLN/jednostkę","Custo unitário, euros/unidade","Coste de la unidad, EUR/unidad",null,"Cost of unit, EUR/unit"]
[null,"EEM1","H26","Amount of units","Anzahl an Einheiten","Брой единици","Ποσότητα μονάδων","Egységek mennyisége","Numero di unità","Kopējais vienību skaits","Ilość jednostek","Quantidade (nº de unidades)","Importe de las unidades",null,"Amount of units"]
[null,"EEM1","I26","Base value, EUR","Grundwert, EUR","Базова стойност , евро","Αξία βάσης, Ευρώ","Alapérték, HUF","Valore base, EUR","Bāze vērtība, EUR","Wartość bazowa, PLN","Valor base, euros","Valor base, EUR",null,"Base value, EUR"]
[null,"EEM1","M26","No.","Nr.","Брой","Νο.","Nem.","NO.","Nr.","Nr","Nº. ","Número",null,"No."]
[null,"EEM1","N26","Not quantified non energy benefits","Nicht quantifizierte nicht-energetische Vorteile","Неоколичествени неенергийни ползи","Μη ποσοτικοποιημένα μη ενεργειακά οφέλη","Nem számszerűsített nem energetikai nyereségek","Benefici non energetici non quantificati","Nekvantificējami ne enerģijas bonusi (NEB)","Nieokreślone ilościowo korzyści nieenergetyczne","Benefícios não energéticos não quantificados","Beneficios no energéticos no cuantificados",null,"Not quantified non energy benefits"]
[null,"EEM1","O26","Importance (1-low; 5-high)","Wichtigkeit (1-niedrig; 5-hoch)","Значимост (1-ниска; 5 - висока)","Σημαντικότητα (1-χαμηλή:- 5-υψηλή)","Fontosság (1-alacsony; 5-magas)","Importanza (1-bassa; 5-alta)","Svarīgums (1 - zems; 5 - augsts)","Znaczenie (1 - niskie; 5 - wysokie)","Importância (1-pouco importante; 5-muito importante)","Importancia (1-baja; 5-alta)",null,"Importance (1-low; 5-high)"]
[null,"EEM1","B40","Quantified non energy efforts","Quantifizierte nicht-energetische Aufwände","Околичествени неенергийни усилия","Ποσοτικοποιημένες μη ενεργειακές δράσεις","Számszerűsített nem energetikai jellegű ráfordítások","Sforzi non energetici quantificati","Kvantificējami ne enerģijas ieguldījumi (NEI)","Skwantyfikowane nakłady niezwiązane z energią","Esforços não energéticos quantificados","Esfuerzos no energéticos cuantificados",null,"Quantified non energy efforts"]
[null,"EEM1","L40","Not quantified non energy efforts","Nicht quantifizierte nicht-energetische Aufwände","Неоколичествени неенергийни усилия","Μη ποσοτικοποιημένες μη ενεργειακές δράσεις","Nem számszerűsített nem energetikai jellegű ráfordítások","Sforzi non energetici non quantificati","Nekvantificējami ne enerģijas ieguldījumi (NEI)","Niewymierne nakłady niezwiązane z energią","Esforços não energéticos não quantificados","Esfuerzos no energéticos no cuantificados",null,"Not quantified non energy efforts"]
[null,"EEM1","C41","No.","Nr.","Бр.","Νο.","Nem.","NO.","Nr.","Nr","Nº. ","Número",null,"No."]
[null,"EEM1","D41","Not quatified non energy efforts","Nicht quantifizierte nicht-energetische Aufwände","Неоколичествени неенергийни усилия","Ποσοτικοποιημένη ενεργειακή δράση","Nem számszerűsített nem energetikai jellegű ráfordítások","Sforzi non energetici non quantificati","Nekvantificējami ne enerģijas ieguldījumi (NEI)","Nieokreślone ilościowo nakłady niezwiązane z energią","Esforços não energéticos não quantificados","Esfuerzos no energéticos no cuantificados",null,"Not quatified non energy efforts"]
[null,"EEM1","E41","Initial / Yearly / Periodic","Anfänglich/jährlich/periodisch","Първоначални / годишно","Αρχική / Ετήσια / Περιοδική","Kezdeti / éves","Iniziale / Annuale / Periodico","Sākotnēji / ikgadēji / periodiski","Początkowy/ Roczny/ Okresowy","Inicial/Anual/Periódico","Inicial / Anual/Periódico",null,"Initial / Yearly / Periodic"]
[null,"EEM1","F41","Unit of measurement","Einheit der Messung","Единица мярка","Μονάδα μέτρησης","Mérési egység","Unità di misura","Mērvienība","Jednostka miary","Unidade de medição","Unidad de medida",null,"Unit of measurement"]
[null,"EEM1","G41","Cost of unit, EUR/unit","Kosten pro Einheit, EUR/unit","Единична цена, евро/единица","Κόστος μονάδας, ευρώ / μονάδα","Egység költsége, HUF/egység","Costo unitario, EUR/unità","Izmaksas uz vienu vienību, EUR/ vienība","Koszt jednostki, PLN/jednostkę","Custo unitário, euros/unidade","Coste de la unidad, EUR/unidad",null,"Cost of unit, EUR/unit"]
[null,"EEM1","H41","Amount of units","Anzahl an Einheiten","Брой единици","Ποσότητα μονάδων","Egységek mennyisége","Numero di unità","Kopējais vienību skaits","Ilość jednostek","Quantidade (nº de unidades)","Importe de las unidades",null,"Amount of units"]
[null,"EEM1","I41","Base value, EUR","Grundwert, EUR","Базова стойност , евро","Αξία βάσης, Ευρώ","Bázis érték, HUF","Valore base, EUR","Bāze vērtība, EUR","Wartość bazowa, PLN","Valor base, euros","Valor base, EUR",null,"Base value, EUR"]
[null,"EEM1","M41","No.","Nr.","Брой","Νο.","Nem.","NO.","Nr.","Nr","Nº. ","Número",null,"No."]
[null,"EEM1","N41","Not quantified non energy efforts","Nicht quantifizierte nicht-energetische Aufwände","Неоколичествени неенергийни усилия","Μη ποσοτικοποιημένη μη ενεργειακή δράση","Nem számszerűsített, nem energetikai jellegű ráfordítások","Sforzi non energetici non quantificati","Nekvantificējami ne enerģijas ieguldījumi (NEI)","Nieokreślone ilościowo nakłady niezwiązane z energią","Esforços não energéticos não quantificados","Esfuerzos no energéticos no cuantificados",null,"Not quantified non energy efforts"]
[null,"EEM1","O41","Importance (1-low; 5-high)","Wichtigkeit (1-niedrig; 5-hoch)","Значимост (1-ниска; 5 - висока)","Σημαντικότητα (1-υψηλή- 5-πολύ χαμηλή)","Fontosság (1-magas; 5-nagyon alacsony)","Importanza (1-alta; 5-molto bassa)","Svarīgums (1 - augsts; 5 - ļoti zems )","Znaczenie (1-wysokie; 5-bardzo niskie)","Importância (1-pouco importante; 5-muito importante)","Importancia (1-baja; 5-alta)",null,"Importance (1-low; 5-high)"]
[null,"EEM1","D54","Payments out","Zahlungsausgänge","Изходящи плащания","Πληρωμές","Kifizetések","Pagamenti in uscita","Izejošie maksājumi","Wypłaty","Pagamentos efectuados","Pagos efectuados",null,"Payments out"]
[null,"EEM1","D55","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"EEM1","E55","Base value, EUR","Basiswert, EUR","Базова стойност , евро","Τιμή βάσης, Ευρώ","Alapérték, HUF","Valore base, EUR","Bāze vērtība , EUR","Wartość bazowa, PLN","Valor base, euros","Valor de base, EUR",null,"Base value, EUR"]
[null,"EEM1","F55","Year","Jahr","Година","Έτος","Év","Anno","gads","Rok","Ano","Año",null,"Year"]
[null,"EEM1","D57","Cost of energy efficiency measure - CAPEX","Kosten der Energieeffizienzmaßnahme (CAPEX)","Стойност на мярката за енергийна ефективност - САРЕХ","Κόστος του μέτρου ενεργειακής απόδοσης - CAPEX","Az energiahatékonysági intézkedés költsége - CAPEX","Costo della misura di efficienza energetica - CAPEX","Energoefektivitātes pasākumu izmaksas - CAPEX","Koszt środka efektywności energetycznej - CAPEX","Custo da Medida de Eficiência Energética - CAPEX","Coste de la medida de eficiencia energética - CAPEX",null,"Cost of energy efficiency measure - CAPEX"]
[null,"EEM1","D68","Total payments out without non energy efforts","Gesamtauszahlungen ohne nicht-energetischen Aufwand","Общо изходящи плащания без неенергийните усилия","Συνολικές πληρωμές χωρίς μη ενεργειακές δράσεις","Összes kifizetés a nem energetikai jellegű ráfordítások nélkül","Pagamenti totali senza sforzi non energetici","Izejošie maksājumi bez NEB","Całkowite płatności bez nakładów nieenergetycznych","Pagamentos totais  efectuados sem os esforços não energéticos","Pagos totales sin esfuerzos no energéticos",null,"Total payments out without non energy efforts"]
[null,"EEM1","D69","Total payments out with non energy efforts","Gesamtauszahlungen mit nicht-energetischen Aufwand","Общо изходящи плащания с неенергийните усилия","Συνολικές πληρωμές με μη ενεργειακές δράσεις","Összes kifizetés nem energetikai jellegű ráfordításokkal","Pagamenti totali con sforzi non energetici","Izejošie maksājumi ar NEB","Całkowite płatności z nakładami nieenergetycznymi","Pagamentos totais  efectuados com os esforços não energéticos","Pagos totales con esfuerzos no energéticos",null,"Total payments out with non energy efforts"]
[null,"EEM1","D71","Payments in","Zahlungseingänge","Входящи плащания","Εισροές χρημάτων","Befizetések","Pagamenti in entrata","Ienākošie maksājumi","Płatności w","Receitas","Ingresos",null,"Payments in"]
[null,"EEM1","D72","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Preço da energia (tarifa)","Parámetro",null,"Parameter"]
[null,"EEM1","E72","Base value, EUR","Grundwert, EUR","Базова стойност , евро","Τιμή βάσης, Ευρώ","Bázisérték, HUF","Valore base, EUR","Bāze vērtība , EUR","Wartość bazowa, PLN","Valor base, euros","Valor de base, EUR",null,"Base value, EUR"]
[null,"EEM1","F72","Year","Jahr","Година","Έτος","Év","Anno","gads","Rok","Ano","Año",null,"Year"]
[null,"EEM1","D74","Energy cost savings","Energiekosteneinsparungen","Спестени разходи за енергия","Εξοικονόμηση ενεργειακού κόστους","Energiaköltség-megtakarítás","Risparmio sui costi energetici","Enerģija izmaksu ietaupījums","Oszczędności kosztów energii","Custo das poupanças de energia","Ahorro de costes energéticos",null,"Energy cost savings"]
[null,"EEM1","D85","Not quantified non energy benefits (yearly)","Nicht quantifizierter nicht-energetischer Nutzen (jährlich)","Неоколичествени неенергийни ползи (годишно)","Μη ποσοτικοποιημένα μη ενεργειακά οφέλη (ετησίως)","Nem számszerűsített nem energetikai nyereségek (évente)","Benefici non energetici non quantificati (annuali)","Nekvantificējami NEB ( ikgadēji )","Nieokreślone ilościowo korzyści pozaenergetyczne (rocznie)","Benefícios não energéticos não quantificados (anualmente)","Beneficios no energéticos no cuantificados (anuales)",null,"Not quantified non energy benefits (yearly)"]
[null,"EEM1","D86","Total payments in (without NEBs)","Alle Zahlungseingänge (ohne NEBs)","Общо входящи плащания (без НЕП)","Συνολικές εισροές (χωρίς NEB)","Összes kifizetés (NEB-k nélkül)","Pagamenti totali in (senza NEBs)","Kopējie ienākošie maksājumi (bez NEB)","Całkowite płatności (bez NEB)","Receitas totais  sem os benefícios não energéticos","Ingresos (sin BNE)",null,"Total payments in (without NEBs)"]
[null,"EEM1","D87","Total payments in (with NEBs)","Alle Zahlungseingänge (mit NEBs)","Общо входящи плащания (с НЕП)","Συνολικές πληρωμές (με ΝΕΒ)","Összes kifizetés (NEB-kkel)","Pagamenti totali in (con NEBs)","Kopējie ienākošie maksājumi (ar NEB )","Całkowite płatności (z NEB)","Receitas totais  com os benefícios não energéticos","Ingresos (con BNE)",null,"Total payments in (with NEBs)"]
[null,"EEM1","D89","Cash flow (without NEBs)","Kapitalfluss (ohne NEBs)","Паричен поток (без НЕП)","Ταμειακή ροή (χωρίς ΝΕΒ)","Pénzforgalom (NEB-k nélkül)","Flusso di cassa (senza NEBs)","Naudas plūsma (bez NEB)","Przepływy pieniężne (bez NEB)","Fluxo de caixa (sem NEBs)","Flujo de caja (sin BNE)",null,"Cash flow (without NEBs)"]
[null,"EEM1","D90","Cash flow (with NEBs)","Kapitalfluss (mit NEBs)","Паричен поток (с НЕП)","Ταμειακή ροή (με ΝΕΒ)","Pénzforgalom (NEB-kkel)","Flusso di cassa (con NEBs)","Naudas plūsma (ar NEB)","Przepływy pieniężne (z NEB)","Fluxo de caixa (com NEBs)","Flujo de caja (con BNE)",null,"Cash flow (with NEBs)"]
[null,"EEM1","D91","Accumulated cash flow (without NEBs)","Angesammelter Kapitalfluss (ohne NEBs)","Натрупани парични потоци (без НЕП)","Συσσωρευμένη ταμειακή ροή (χωρίς ΝΕΒ)","Felhalmozott pénzforgalom (NEB-k nélkül)","Flusso di cassa accumulato (senza NEBs)","Uzkrātā naudas plūsma ( bez NEB )","Skumulowane przepływy pieniężne (bez NEB)","Fluxo de caixa acumulado (sem NEBs)","Flujo de caja acumulado (sin BNE)",null,"Accumulated cash flow (without NEBs)"]
[null,"EEM1","D92","Accumulated cash flow (with NEBs)","Angesammelter Kapitalfluss (mit NEBs)","Натрупани парични потоци (с НЕП)","Συσσωρευμένη ταμειακή ροή (με ΝΕΒ)","Felhalmozott pénzforgalom (NEB-kkel)","Flusso di cassa accumulato (con NEBs)","Uzkrātā naudas plūsma (ar NEB )","Skumulowane przepływy pieniężne (z NEB)","Fluxo de caixa acumulado (com NEBs)","Flujo de caja acumulado (con BNE)",null,"Accumulated cash flow (with NEBs)"]
[null,"EEM1","D93","Present value (without NEBs)","Aktueller Wert (ohne NEBs)","Настояща стойност (без НЕП)","Παρούσα αξία (χωρίς ΝΕΒ)","Jelenérték (NEB-k nélkül)","Valore attuale (senza NEBs)","Pašreizējā vērtība ( bez NEB )","Wartość bieżąca (bez NEB)","Valor atual (sem NEBs)","Valor actual (sin BNE)",null,"Present value (without NEBs)"]
[null,"EEM1","D94","Present value (with NEBs)","Aktueller Wert (mit NEBs)","Настояща стойност (с НЕП)","Παρούσα αξία (με ΝΕΒ)","Jelenérték (NEB-vel)","Valore attuale (con NEBs)","Pašreizējā vērtība ( ar NEB )","Wartość bieżąca (z NEB)","Valor atual (com NEBs)","Valor actual (con NEBs)",null,"Present value (with NEBs)"]
[null,"EEM1","D95","NPV (Accumulated present value) (without NEBs)","Kapitalwert (ohne NEBs)","NPV (наструпана настояща стойност ) (без НЕП)","NPV (συσσωρευμένη παρούσα αξία) (χωρίς NEBs)","NPV (felhalmozott jelenérték) (NEB-k nélkül)","VAN (valore attuale accumulato) (senza NEBs)","NPV (pašreizējā neto vērtība) (bez NEB)","NPV (skumulowana wartość bieżąca) (bez NEB)","VAL (Valor atual acumulado) (sem NEB)","VAN (valor actual neto) (sin BNE)",null,"NPV (Accumulated present value) (without NEBs)"]
[null,"EEM1","D96","NPV (Accumulated present value) (with NEBs)","Kapitalwert (mit NEBs)","NPV (наструпана настояща стойност ) (с НЕП)","NPV (συσσωρευμένη παρούσα αξία) (με NEBs)","NPV (felhalmozott jelenérték) (NEB-kkel)","VAN (valore attuale accumulato) (con NEBs)","NPV (pašreizējā neto vērtība) (ar NEB)","NPV (skumulowana wartość bieżąca) (z NEB)","VAL (Valor atual acumulado) (com NEB)","VAN (valor actual neto) (con BNE)",null,"NPV (Accumulated present value) (with NEBs)"]
[null,"EEM1","D97","IRR (without NEBs)","Interne Rendite (ohne NEBs)","IRR (вътрешна норма на възвръщаемостта) (без НЕП)","IRR (χωρίς NEBs)","IRR (NEB-k nélkül)","TIR (senza NEBs)","IRR ( bez NEB )","IRR (bez NEB)","TIR (sem NEBs)","TIR (sin BNE)",null,"IRR (without NEBs)"]
[null,"EEM1","D98","IRR (with NEBs)","Interne Rendite (mit NEBs)","IRR (вътрешна норма на възвръщаемостта) (с НЕП)","IRR (με NEBs)","IRR (NEB-kkel)","TIR (con NEBs)","IRR ( ar NEB )","IRR (z NEB)","TIR (com NEBs)","TIR (con BNE)",null,"IRR (with NEBs)"]
[null,"EEM1","B101","Results","Ergebnisse","Резултати","Αποτελέσματα","Eredmények","Risultati","Rezultāti","Wyniki","Resultados","Resultados",null,"Results"]
[null,"EEM1","D106","Non energy benefit impact on NPV","Auswirkungen des nicht-energetischen Nutzens auf den Kapitalwert","Влияние на НЕП върху NPV (нетната настояща стойност)","Επίδραση του μη ενεργειακού οφέλους στην NPV","Nem energetikai nyereségek hatása az NPV-re","Impatto dei benefici non energetici sul VAN","Ar enerģiju nesaistītu ieguvumu ietekme uz NPV","Wpływ korzyści nieenergetycznych na NPV","Impacto dos benefícios não energéticos no VAL","Impacto del beneficio no energético en el VAN",null,"Non energy benefit impact on NPV"]
[null,"EEM1","D108","Years to reach positive NPV (without NEBs)","Jahre bis zum Erreichen eines positiven Kapitalwerts (ohne NEBs)","Години за постигане на положителна NPV (без НЕП)","Έτη για την επίτευξη θετικής NPV (χωρίς NEBs)","A pozitív NPV eléréséhez szükséges évek (NEB-k nélkül)","Anni per raggiungere un VAN positivo (senza NEBs)","Gadi, lai sasniegtu pozitīvu NPV ( bez NEB)","Lata do osiągnięcia dodatniej NPV (bez NEB)","Anos para atingir um VAL positivo (sem NEBs)","Años para alcanzar un VAN positivo (sin BNE)",null,"Years to reach positive NPV (without NEBs)"]
[null,"EEM1","D109","Years to reach positive NPV (With NEBs)","Jahre bis zum Erreichen eines positiven Kapitalwerts (mit NEBs)","Години за постигане на положителна NPV (с НЕП)","Έτη για την επίτευξη θετικής NPV (με NEBs)","Pozitív NPV eléréséhez szükséges évek (NEB-kkel)","Anni per raggiungere un VAN positivo (con NEBs)","Gadi, lai sasniegtu pozitīvu NPV ( ar NEB )","Lata do osiągnięcia dodatniej NPV (z NEB)","Anos para atingir um VAL positivo (com NEBs)","Años para alcanzar un VAN positivo (con BNE)",null,"Years to reach positive NPV (With NEBs)"]
[null,"EEM1","H108","NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)","NEB-Multiplikator (Änderungen des Kapitalwerts aufgrund der Einbeziehung von NEBs im Vergleich zum Fall ohne NEB-Einbeziehung)","Коефициент на НЕП (промени в NPV, дължащи се на включването на НЕП, в сравнение със случая без включване на НЕП)","Πολλαπλασιαστής ΝΕΒ (αλλαγές στην NPV λόγω της συμπερίληψης των ΝΕΒ σε σύγκριση με την περίπτωση χωρίς συμπερίληψη ΝΕΒ)","NEB-szorzó (az NPV változása a NEB-k bevonása miatt a NEB-k nélküli esethez képest)","Moltiplicatore dei NEBs (variazioni del VAN dovute all'inclusione dei NEBs rispetto al caso senza inclusione dei NEBs)","NEB reizinātājs (izmaiņas NPV sakarā ar NEB iekļaušanu, salīdzinot ar gadījumu bez ENI iekļaušanas )","Mnożnik NEB (zmiany w NPV wynikające z włączenia NEB w porównaniu do przypadku bez włączenia NEB)","Multiplicador dos NEB (alterações no VAL devido à inclusão dos NEBs em comparação com o caso de não inclusão dos NEBs)","Multiplicador de los BNE (cambios en el VAN debidos a la inclusión de los BNEs versus no inclusion de los BNE)",null,"NEBs multiplier (changes in NPV due to including NEBs compared to case with no NEB inclusion)"]
[null,"EEM1","B116","Quantification of not quantified NEBs","Quantifizierung nicht quantifizierter NEBs","Околичествяване на неоколичествените НЕП","Ποσοτικοποίηση των μη ποσοτικοποιημένων NEBs","A nem számszerűsített NEB-k számszerűsítése","Quantificazione dei NEBs non quantificati","Nekvantificējamu NEB kvantificēšana ","Kwantyfikacja nieokreślonych ilościowo NEBs","Quantificação dos Benefícios não energéticos quantificáveis","Cuantificación de los BNE no cuantificados",null,"Quantification of not quantified NEBs"]
[null,"EEM1","C117","No.","Nr.","Брой","Νο.","Nem.","NO.","Nr.","Nr","Nº. ","Número",null,"No."]
[null,"EEM1","D117","Not quantified non energy benefits","Nicht quantifizierte nicht-energetische Vorteile","Неоколичествени неенергийни ползи","Μη ποσοτικοποιημένα μη ενεργειακά οφέλη","Nem számszerűsített nem energetikai jellegű nyereségek","Benefici non energetici non quantificati","Nekvantificējami NEB","Niekwantyfikowane korzyści nieenergetyczne","Benefícios não energéticos não quantificados","Beneficios no energéticos no cuantificados",null,"Not quantified non energy benefits"]
[null,"EEM1","E117","Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR","Notwendiger Basiswert der jährlich nicht quantifizierten NEBs, damit die Energieeffizienzmaßnahme wirtschaftlich machbar ist, EUR","Необходима базова стойност на годишните неколичествени НЕП, за да може мярката за енергийна ефективност да бъде икономически осъществима, EUR","Απαραίτητη τιμή βάσης των ετήσιων μη ποσοτικοποιημένων ΝΕΒ προκειμένου το μέτρο ενεργειακής απόδοσης να είναι οικονομικά εφικτό, Ευρώ","Az éves nem számszerűsített NEB-k szükséges alapértéke ahhoz, hogy az energiahatékonysági intézkedés gazdaságilag megvalósítható legyen, HUF","Valore di base necessario dei NEBs annuali non quantificati affinché la misura di efficienza energetica sia economicamente fattibile, EUR","Nepieciešamā bāzes vērtība no sākotnējiem nekvantificējamiem NEB, lai EEP būtu ekonomiski pamatots , EUR","Niezbędna wartość bazowa rocznych niekwantyfikowanych NEB, aby środek efektywności energetycznej był ekonomicznie wykonalny, PLN","Valor de base de NEBs não quantificados, anuais, necessários para que a medida de eficiência energética seja economicamente viável, EUR","Valor base necesario de los BNE no cuantificados anuales  para que la medida de eficiencia energética sea económicamente viable, EUR",null,"Necessary base value of yearly not quantified NEBs in order for the energy efficiency measure to be economically feasible, EUR"]
[null,"EEM1","C128","Total","Gesamt","Общо","Σύνολο","Összesen","Totale","Kopā","Ogółem","Total","Total",null,"Total"]
[null,"EEM1","C131","Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible","Notwendiger Basiswert der jährlich nicht quantifizierten NEBs, damit die Energieeffizienzmaßnahme wirtschaftlich machbar ist","Необходима базова стойност на първоначалните неколичествено определени НЕП, за да бъде мярката за енергийна ефективност икономически осъществима","Απαραίτητη τιμή βάσης των αρχικών μη ποσοτικοποιημένων ΝΕΒ προκειμένου το μέτρο ενεργειακής απόδοσης να είναι οικονομικά εφικτό","Az energiahatékonysági intézkedés gazdaságilag megvalósíthatóvá tételéhez szükséges kezdeti, nem számszerűsített NEB-k alapértéke.","Valore di base necessario dei NEBs iniziali non quantificati affinché la misura di efficienza energetica sia economicamente fattibile","Nepieciešamā bāzes vērtība no sākotnējiem nekvantificējamiem NEB, lai EEP būtu ekonomiski pamatots","Niezbędna wartość bazowa początkowych nieskwantyfikowanych NEB, aby środek efektywności energetycznej był ekonomicznie wykonalny","Valor de base inicial de NEBs não quantificados, necessários para que a medida de eficiência energética seja economicamente viável, EUR","Valor base necesario de los BNE no cuantificados iniciales  para que la medida de eficiencia energética sea económicamente viable",null,"Necessary base value of initial not quantified NEBs in order for the energy efficiency measure be economically feasible"]
[null,"EEM1","C132","Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible","Notwendige Höhe der Zuschüsse/Subventionen/anderen Anreize, damit die Investition wirtschaftlich machbar ist","Необходим размер на безвъзмездните средства/субсидиите/другите стимули, за да бъде инвестицията икономически осъществима","Απαραίτητο ποσό επιχορήγησης/επιδότησης/άλλων κινήτρων για να είναι οικονομικά εφικτή η επένδυση","A beruházás gazdaságos megvalósíthatóságához szükséges támogatás/támogatás/egyéb ösztönzők összege","Importo necessario di sovvenzioni/sussidi/altri incentivi affinché l'investimento sia economicamente fattibile","Nepieciešamais grantu / subsīdijas / citu stimulu apjoms, lai EEP investīcijas būt ekonomiski pamatotas","Niezbędna kwota dotacji/subsydiów/innych zachęt, aby inwestycja była ekonomicznie wykonalna","Montante necessário de subvenções/subsídios/outros incentivos para que o investimento seja economicamente viável","Importe necesario de las subvenciones/ayudas/otros incentivos para que la inversión sea económicamente viable",null,"Necessary amount of grant/subsidies/other incentives for the investment to be economically feasible"]
[null,"EEM1","F131","EUR","EUR","ЕВРО","Ευρώ","HUF","Euro","EUR","PLN","euros","EUR",null,"EUR"]
[null,"EEM1","B136","Sensitivity analysis","Sensitivitätsanalyse","Анализ на чувствителността","Ανάλυση ευαισθησίας","Érzékenységvizsgálat","Analisi di sensibilità","Jutīguma analīze","Analiza wrażliwości","Análise de sensibilidade","Análisis de sensibilidad",null,"Sensitivity analysis"]
[null,"EEM1","D138","Parameter variation","Parametervariation","Вариране на параметъра","Μεταβολή παραμέτρων","Paraméter variáció","Variazione dei parametri","Parametra izmaiņas","Zmienność parametrów","Variação dos parâmetros","Variación de los parámetros",null,"Parameter variation"]
[null,"EEM1","C140","Parameter variation","Parametervariation","Вариране на параметъра","Μεταβολή παραμέτρων","Paraméter variáció","Variazione dei parametri","Parametra izmaiņas","Zmienność parametru","Variação dos parâmetros","Variación de los parámetros",null,"Parameter variation"]
[null,"EEM1","D140","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetros","Parámetro",null,"Parameter"]
[null,"EEM1","E140","Base value","Grundwert","Базова стойност","Βασική τιμή","Bázisérték","Valore base","Bāze vērtību","Wartość bazowa","Valor base","Valor base",null,"Base value"]
[null,"EEM1","F140","High","Hoch","Висока","Υψηλή","Magas","Alto","Augsts","Wysoka","Elevado","Alto",null,"High"]
[null,"EEM1","G140","Low","Niedrig","Ниска","Χαμηλή","Alacsony","Basso","Zems","Niski","Baixo","Bajo",null,"Low"]
[null,"EEM1","D142","Cost of energy efficieny measure (CAPEX), EUR","Kosten der Energieeffizienzmaßnahme (CAPEX), EUR","Разходи за мерки за енергийна ефективност (CAPEX), EUR","Κόστος του μέτρου ενεργειακής απόδοσης (CAPEX), Ευρώ","Az energiahatékonysági intézkedés költsége (CAPEX), HUF","Costo delle misure di efficienza energetica (CAPEX), EUR","Energoefektivitātes pasākuma izmaksas (CAPEX), EUR","Koszt środka efektywności energetycznej (CAPEX), PLN","Custo da Medida de Eficiência Energética (CAPEX), euros","Coste de la medida de eficiencia energética (CAPEX), EUR",null,"Cost of energy efficieny measure (CAPEX), EUR"]
[null,"EEM1","D143","Energy savings, MWh/year","Energieeinsparungen, MWh/year","Спестена енергия, MWh/годишно","Εξοικονόμηση ενέργειας, MWh/έτος","Energiamegtakarítás, MWh/év","Risparmio energetico, MWh/anno","Enerģijas ietaupījums, MWh/ gadā","Oszczędności energii, MWh/rok","Poupanças de energia, MWh/ano","Ahorro de energía, MWh/año",null,"Energy savings, MWh/year"]
[null,"EEM1","D144","Energy price, EUR/MWh","Energiepreis, EUR/MWh","Цена на енергията (MWh/годишно)","Τιμή ενέργειας, EUR/MWh","Energiaár, HUF/MWh","Prezzo dell'energia, EUR/MWh","Enerģijas cena, EUR/MWh","Cena energii, PLN/MWh","Preço da energia, euro/MWh","Precio de la energía, EUR/MWh",null,"Energy price, EUR/MWh"]
[null,"EEM1","D145","Energy price variation rate, %","Energiepreisänderungsrate, %","Промяна в цената на енергията, %","Ποσοστό μεταβολής της τιμής ενέργειας, %","Energiaár-változási arány, %","Tasso di variazione del prezzo dell'energia, %","Enerģijas cenas izmaiņas likme, %","Wskaźnik zmienności cen energii, %","Taxa de variação do preço da energia, %","Tasa de variación del precio de la energía, %.",null,"Energy price variation rate, %"]
[null,"EEM1","D146","Interest rate of equity capital, %","Zinssatz des Eigenkapitals, %","Лихва на собствения капитал, %","Επιτόκιο ιδίων κεφαλαίων, %","A saját tőke kamatlába, %","Tasso di interesse del capitale proprio, %","Pašu kapitāla atdeves likme, %","Stopa procentowa kapitału własnego, %","Taxa de juro do capital próprio, %","Tipo de interés del capital propio, %.",null,"Interest rate of equity capital, %"]
[null,"EEM1","D147","Interest rate of debt, %","Zinssatz des Fremdkapitals, %","Лихва на дълга, %","Επιτόκιο χρέους, %","Az hitelek kamatlába, %","Tasso di interesse del debito,%","Aizņēmuma procentu likme, %","Stopa procentowa zadłużenia, %","Taxa de juro da dívida, %","Tipo de interés de la deuda, %.",null,"Interest rate of debt, %"]
[null,"EEM1","D148","NEB quantification","NEB-Quantifizierung","Околичествяване на НЕП","Ποσοτικός προσδιορισμός NEB","NEB számszerűsítés","Quantificazione NEB","NEB kvantificēšana ","Kwantyfikacja NEB","Quantificação dos NEBs","Cuantificación del BNE",null,"NEB quantification"]
[null,"EEM1","D152","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"EEM1","E152","Base value","Grundwert","Базова стойност","Τιμή βάσης","Bázisérték","Valore base","Bāzes vērtība","Wartość bazowa","Valor base","Valor base",null,"Base value"]
[null,"EEM1","F152","High","Hoch","Висока","Υψηλή","Magas","Alto","Augsts","Wysoka","Elevado","Alto",null,"High"]
[null,"EEM1","G152","Low","Niedrig","Ниска","Χαμηλή","Alacsony","Basso","Zems","Niski","Baixo","Bajo",null,"Low"]
[null,"EEM1","D153","Cost of energy efficieny measure (CAPEX), EUR","Kosten der Energieeffizienzmaßnahme (CAPEX), EUR","Разходи за мерки за енергийна ефективност (CAPEX), EUR","Κόστος του μέτρου ενεργειακής απόδοσης (CAPEX), Ευρώ","Az energiahatékonysági intézkedés költsége (CAPEX), HUF","Costo delle misure di efficienza energetica (CAPEX), EUR","Energoefektivitātes pasākuma izmaksas (CAPEX), EUR","Koszt środka efektywności energetycznej (CAPEX), PLN","Custo da Medida de Eficiência Energética (CAPEX), euros","Coste de la medida de eficiencia energética (CAPEX), EUR",null,"Cost of energy efficieny measure (CAPEX), EUR"]
[null,"EEM1","D154","Energy savings, MWh/year","Energieeinsparungen, MWh/year","Спестена енергия, MWh/годишно","Εξοικονόμηση ενέργειας, MWh/έτος","Energiamegtakarítás, MWh/év","Risparmio energetico, MWh/anno","Enerģijas ietaupījums , MWh/ gadā","Oszczędności energii, MWh/rok","Poupanças de energia, MWh/ano","Ahorro de energía, MWh/año",null,"Energy savings, MWh/year"]
[null,"EEM1","D155","Energy price, EUR/MWh","Energiepreis, EUR/MWh","Цена на енергията (MWh/годишно)","Τιμή ενέργειας, EUR/MWh","Energiaár, HUF/MWh","Prezzo dell'energia, EUR/MWh","Enerģijas cena , EUR/MWh","Cena energii, PLN/MWh","Preço da energia, euro/MWh","Precio de la energía, EUR/MWh",null,"Energy price, EUR/MWh"]
[null,"EEM1","D156","Energy price variation rate, %","Energiepreisänderungsrate, %","Промяна в цената на енергията, %","Ποσοστό μεταβολής της τιμής ενέργειας, %","Energiaár-változási arány, %","Tasso di variazione del prezzo dell'energia, %","Enerģijas cenas izmaiņas likme, %","Wskaźnik zmienności cen energii, %","Taxa de variação do preço da energia, %","Tasa de variación del precio de la energía, %.",null,"Energy price variation rate, %"]
[null,"EEM1","D157","Interest rate of equity capital, %","Zinssatz des Eigenkapitals, %","Лихва на собствения капитал, %","Επιτόκιο ιδίων κεφαλαίων, %","A saját tőke kamatlába, %","Tasso di interesse del capitale proprio, %","Pašu kapitāla atdeves likme, %","Stopa procentowa kapitału własnego, %","Taxa de juro do capital próprio, %","Tipo de interés del capital propio, %.",null,"Interest rate of equity capital, %"]
[null,"EEM1","D158","Interest rate of debt, %","Zinssatz des Fremdkapitals, %","Лихва на дълга, %","Επιτόκιο χρέους, %","Az hitelek kamatlába, %","Tasso di interesse del debito,%","Aizņēmuma procentu likme, %","Stopa procentowa zadłużenia, %","Taxa de juro da dívida, %","Tipo de interés de la deuda, %.",null,"Interest rate of debt, %"]
[null,"EEM1","D159","NEB quantification","NEB-Quantifizierung","Околичествени неенегрийни ползи","Ποσοτικός προσδιορισμός NEB","NEB számszerűsítés","Quantificazione NEB","NEB kvantificēšana","Kwantyfikacja NEB","Quantificação dos NEBs","Cuantificación del BNE",null,"NEB quantification"]
[null,"EEM1","D163","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"EEM1","E163","Base value","Grundwert","Базова стойност","Τιμή βάσης","Bázisérték","Valore base","Bāzes vērtība","Wartość bazowa","Valor base","Valor base",null,"Base value"]
[null,"EEM1","F163","High","Hoch","Висока","Υψηλή","Magas","Alto","Augsts","Wysoka","Elevado","Alto",null,"High"]
[null,"EEM1","G163","Low","Niedrig","Ниска","Χαμηλή","Alacsony","Basso","Zems","Niski","Baixo","Bajo",null,"Low"]
[null,"EEM1","D164","Cost of energy efficieny measure (CAPEX), EUR","Kosten der Energieeffizienzmaßnahme (CAPEX), EUR","Разходи за мерки за енергийна ефективност (CAPEX), EUR","Κόστος του μέτρου ενεργειακής απόδοσης (CAPEX), Ευρώ","Az energiahatékonysági intézkedés költsége (CAPEX), HUF","Costo delle misure di efficienza energetica (CAPEX), EUR","Energoefektivitātes pasākuma izmaksas (CAPEX), EUR","Koszt środka efektywności energetycznej (CAPEX), PLN","Custo da Medida de Eficiência Energética (CAPEX), euros","Coste de la medida de eficiencia energética (CAPEX), EUR",null,"Cost of energy efficieny measure (CAPEX), EUR"]
[null,"EEM1","D165","Energy savings, MWh/year","Energieeinsparungen, MWh/year","Спестена енергия, MWh/годишно","Εξοικονόμηση ενέργειας, MWh/έτος","Energiamegtakarítás, MWh/év","Risparmio energetico, MWh/anno","Enerģijas ietaupījums , MWh/ gadā","Oszczędności energii, MWh/rok","Poupanças de energia, MWh/ano","Ahorro de energía, MWh/año",null,"Energy savings, MWh/year"]
[null,"EEM1","D166","Energy price, EUR/MWh","Energiepreis, EUR/MWh","Цена на енергията (MWh/годишно)","Τιμή ενέργειας, EUR/MWh","Energiaár, HUF/MWh","Prezzo dell'energia, EUR/MWh","Enerģijas cena , EUR/MWh","Cena energii, PLN/MWh","Preço da energia, euro/MWh","Precio de la energía, EUR/MWh",null,"Energy price, EUR/MWh"]
[null,"EEM1","D167","Energy price variation rate, %","Energiepreisänderungsrate, %","Промяна в цената на енергията, %","Ποσοστό μεταβολής της τιμής ενέργειας, %","Energiaár-változási arány, %","Tasso di variazione del prezzo dell'energia, %","Enerģijas cenas izmaiņas likme, %","Wskaźnik zmienności cen energii, %","Taxa de variação do preço da energia, %","Tasa de variación del precio de la energía, %.",null,"Energy price variation rate, %"]
[null,"EEM1","D168","Interest rate of equity capital, %","Zinssatz des Eigenkapitals, %","Лихва на собствения капитал, %","Επιτόκιο ιδίων κεφαλαίων, %","A saját tőke kamatlába, %","Tasso di interesse del capitale proprio, %","Pašu kapitāla atdeves likme, %","Stopa procentowa kapitału własnego, %","Taxa de juro do capital próprio, %","Tipo de interés del capital propio, %.",null,"Interest rate of equity capital, %"]
[null,"EEM1","D169","Interest rate of debt, %","Zinssatz des Fremdkapitals, %","Лихва на дълга, %","Επιτόκιο χρέους, %","Az hitelek kamatlába, %","Tasso di interesse del debito,%","Aizņēmuma procentu likme, %","Stopa procentowa zadłużenia, %","Taxa de juro da dívida, %","Tipo de interés de la deuda, %.",null,"Interest rate of debt, %"]
[null,"EEM1","D170","NEB quantification","NEB-Quantifizierung","Околичествяване на НЕП","Ποσοτικός προσδιορισμός NEB","NEB számszerűsítés","Quantificazione NEB","NEB kvantificēšana","Kwantyfikacja NEB","Quantificação dos NEBs","Cuantificación del BNE",null,"NEB quantification"]
[null,"EEM1","B174","Scenario analysis","Szenario Analyse","Анализ на сценариите","Ανάλυση σεναρίων","Szcenárióelemzés","Analisi degli scenari","Scenāriju analīze","Analiza scenariuszy","Análise de cenários","Análisis de escenarios",null,"Scenario analysis"]
[null,"EEM1","C176","Include in scenario analysis (1 - yes; 0 - no)","In Szenarioanalyse einbeziehen (1 – ja; 0 – nein)","Включване на анализ на сценариите (1-да; 0 - но)","Συμπερίληψη στην ανάλυση σεναρίων (1 - ναι, 0 - όχι)","A szenárióelemzésbe történő beszámítás (1 - igen; 0 - nem)","Includere nell'analisi dello scenario (1 - sì; 0 - no)","Iekļaut scenāriju analīzē (1 - jā ; 0 - nē)","Uwzględnienie w analizie scenariuszy (1 - tak; 0 - nie)","Incluir na análise de cenários (1 - sim; 0 - não)","Incluir en el análisis de escenarios (1 - sí; 0 - no)",null,"Include in scenario analysis (1 - yes; 0 - no)"]
[null,"EEM1","D176","Parameter","Parameter","Параметър","Παράμετρος","Paraméter","Parametro","Parametrs","Parametr","Parâmetro","Parámetro",null,"Parameter"]
[null,"EEM1","E176","Most likely case (base value)","Wahrscheinlichster Fall (Basiswert)","Най-вероятен случай (базова стойност)","Πιο πιθανή περίπτωση (βασική τιμή)","Legvalószínűbb eset (alapérték)","Caso più probabile (valore base)","Visticamāk (bāzes vērtība)","Najbardziej prawdopodobny przypadek (wartość bazowa)","Caso mais provável (valor de base)","Caso más probable (valor base)",null,"Most likely case (base value)"]
[null,"EEM1","F176","Best case","Best Case","Най-добър случай","Βέλτιστη περίπτωση","Legjobb eset","Caso migliore","Labākajā gadījumā ","Najlepszy przypadek","Melhor caso","Mejor caso",null,"Best case"]
[null,"EEM1","G176","Worst case","Worst Case","Най-лош случай","Χειρότερη περίπτωση","Legrosszabb eset","Caso peggiore","Sliktākajā gadījumā","Najgorszy przypadek","Pior caso","Peor caso",null,"Worst case"]
[null,"EEM1","D177","Cost of energy efficieny measure (CAPEX), EUR","Kosten der Energieeffizienzmaßnahme (CAPEX), EUR","Стойност на мярката за енергийна ефективност - САРЕХ","Κόστος του μέτρου ενεργειακής απόδοσης (CAPEX), Ευρώ","Az energiahatékonysági intézkedés költsége (CAPEX), HUF","Costo delle misure di efficienza energetica (CAPEX), EUR","Energoefektivitātes pasākuma izmaksas (CAPEX), EUR","Koszt środka efektywności energetycznej (CAPEX), PLN","Custo da Medida de Eficiência Energética (CAPEX), euros","Coste de la medida de eficiencia energética (CAPEX), EUR",null,"Cost of energy efficieny measure (CAPEX), EUR"]
[null,"EEM1","D178","Energy savings, MWh/year","Energieeinsparungen, MWh/Jahr","Спестена енергия, MWh/годишно","Εξοικονόμηση ενέργειας, MWh/έτος","Energiamegtakarítás, MWh/év","Risparmio energetico, MWh/anno","Enerģijas ietaupījums, MWh/ gadā","Oszczędności energii, MWh/rok","Poupanças de energia, MWh/ano","Ahorro de energía, MWh/año",null,"Energy savings, MWh/year"]
[null,"EEM1","D179","Energy price, EUR/MWh","Energiepreis, EUR/MWh","Цена на енергията (MWh/годишно)","Τιμή ενέργειας, EUR/MWh","Energiaár, HUF/MWh","Prezzo dell'energia, EUR/MWh","Enerģijas cena, EUR/MWh","Cena energii, PLN/MWh","Preço da energia, euro/MWh","Precio de la energía, EUR/MWh",null,"Energy price, EUR/MWh"]
[null,"EEM1","D180","Energy price variation rate, %","Energiepreisänderungsrate, %","Промяна в цената на енергията, %","Ποσοστό μεταβολής της τιμής ενέργειας, %","Energiaár-változási arány, %","Tasso di variazione del prezzo dell'energia, %","Enerģijas cenas izmaiņas likme, %","Wskaźnik zmienności cen energii, %","Taxa de variação do preço da energia, %","Ratio de variación del precio de la energía, %.",null,"Energy price variation rate, %"]
[null,"EEM1","D181","Interest rate of equity capital, %","Zinssatz des Eigenkapitals, %","Лихва на собствения капитал, %","Επιτόκιο ιδίων κεφαλαίων, %","A saját tőke kamatlába, %","Tasso di interesse del capitale proprio, %","Pašu kapitāla atdeves likme, %","Stopa procentowa kapitału własnego, %","Taxa de juro do capital próprio, %","Tipo de interés del capital propio, %.",null,"Interest rate of equity capital, %"]
[null,"EEM1","D182","Interest rate of debt, %","Zinssatz des Fremdkapitals, %","Лихва на дълга, %","Επιτόκιο χρέους, %","Az adósság kamatlába, %","Tasso di interesse del debito,%","Aizņēmuma procentu likme, %","Stopa procentowa zadłużenia, %","Taxa de juro da dívida, %","Tipo de interés de la deuda, %.",null,"Interest rate of debt, %"]
[null,"EEM1","D183","NEB quantification","NEB-Quantifizierung","Околичествяване на НЕП","Ποσοτικός προσδιορισμός NEB","NEB számszerűsítés","Quantificazione NEB","NEB kvantificēšana","Kwantyfikacja NEB","Quantificação dos NEBs","Cuantificación del BNE",null,"NEB quantification"]
[null,"EEM1","E186","NPV with NEBs ","Kapitwalwert mit NEBs","NPV с НЕП","NPV με NEBs ","NPV NEB-vel ","VAN con i NEB","NPV ar NEB","NPV z NEB ","VAL com NEBs","VAN con BNEs",null,"NPV with NEBs "]
[null,"EEM1","C187","Scenario","Szenario","Сценарий","Σενάριο","Szcenárió","Scenario","Scenārijs","Scenariusz","Cenário","Escenario",null,"Scenario"]
[null,"EEM1","D187","Years to reach positive NPV","Jahre, um einen positiven Kapitalwert zu erreichen","Години за постигане на положителна NPV ","Έτη για την επίτευξη θετικής NPV","A pozitív NPV eléréséhez szükséges évek","Anni per raggiungere un VAN positivo","Gadi, lai sasniegtu pozitīvu NPV","Lata do osiągnięcia dodatniej NPV","Anos para atingir um VAL positivo ","Años para alcanzar un VAN positivo",null,"Years to reach positive NPV"]
[null,"EEM1","C188","Most likely","Am wahrscheinlichten ","Най-вероятен сценарий","Πιο πιθανό","Legvalószínűbb","Più probabile","Visticamāk ","Najprawdopodobniej","Mais provável","Lo más probable",null,"Most likely"]
[null,"EEM1","C189","Best case","Best Case","Най-добър сценарий","Καλύτερη περίπτωση","Legjobb eset","Caso migliore","Labākajā gadījumā ","Najlepszy przypadek","Melhor caso","Mejor caso",null,"Best case"]
[null,"EEM1","C190","Worst case","Worst Case","Най-лош сценарий","Χειρότερη περίπτωση","Legrosszabb eset","Caso peggiore","Sliktākajā gadījumā","Najgorszy przypadek","Pior caso","Peor caso",null,"Worst case"]
[null,"EEM1","B218","CAPEX analysis","CAPEX Analyse","САРЕХ анализ","Ανάλυση CAPEX","CAPEX-elemzés","Analisi CAPEX","CAPEX analīze","Analiza CAPEX","Análise CAPEX","Análisis CAPEX",null,"CAPEX analysis"]
[null,"EEM1","E221","The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years","Der maximale CAPEX-Betrag (zulässiger CAPEX), um basierend auf den Jahren einen Kapitalwert von 0 zu erreichen","Максималният размер на CAPEX (допустим CAPEX) за достигане на 0 NPV на базата на години","Το μέγιστο ποσό CAPEX (επιτρεπόμενο CAPEX) για την επίτευξη NPV 0 με βάση τα έτη","A CAPEX maximális összege (megengedett CAPEX) a 0 NPV eléréséhez az évek száma alapján","Importo massimo di CAPEX (CAPEX consentito) per raggiungere 0 VAN in base agli anni","Maksimālais CAPEX apjoms (pieļaujamais CAPEX apjoms), lai sasniegtu 0 NPV no gadiem","Maksymalna kwota CAPEX (dopuszczalny CAPEX) do osiągnięcia 0 NPV na podstawie lat","Investimento máximo (CAPEX admissível) para atingir VAL nulo,  com base no nº. de anos","La cantidad máxima de CAPEX (CAPEX permisible) para alcanzar VAN  0 basado en años",null,"The maximum amount of CAPEX (permissible CAPEX) to reach 0 NPV based of years"]
[null,"EEM1","D222","Years","Jahre","Години","Έτη","Évek","Anni","Gadi","Lata","Nº. anos","Años",null,"Years"]
[null,"EEM1","D223","Permissible CAPEX wtihout NEBs","Zulässiger CAPEX ohne NEBs","Допустим САРЕХ без НЕП","Επιτρεπόμενο CAPEX χωρίς NEBs","Megengedett CAPEX NEB-k nélkül","CAPEX ammissibile senza NEBs","Pieļaujamais CAPEX bez NEB","Dopuszczalny CAPEX bez NEB","CAPEX admissível sem NEBs","CAPEX permisible sin BNEs",null,"Permissible CAPEX wtihout NEBs"]
[null,"EEM1","D224","Permissible CAPEX wtih NEBs","Zulässiger CAPEX mit NEBs","Допустим САРЕХ с НЕП","Επιτρεπόμενο CAPEX με NEBs","Megengedett CAPEX NEB-kkel","CAPEX ammissibile con i NEBs","Pieļaujamais CAPEX ar NEB","Dopuszczalny CAPEX z NEB","CAPEX admissível com NEBs","CAPEX permisible con BNEs",null,"Permissible CAPEX wtih NEBs"]
[null,"EEM1","D225","Reduction of permissible CAPEX due to quantified NEBs","Reduzierung der zulässigen Investitionskosten aufgrund quantifizierter NEBs","Намаление на допустимия САРЕХ поради околичествени НЕП","Μείωση του επιτρεπόμενου CAPEX λόγω ποσοτικοποιημένων NEBs","A megengedett CAPEX csökkentése a számszerűsített NEB-k miatt","Riduzione del CAPEX ammissibile grazie ai NEBs quantificati","Samazinājums no pieļaujamā CAPEX NEB dēļ","Zmniejszenie dopuszczalnego CAPEX z powodu skwantyfikowanych NEB","Redução do CAPEX admissível devido aos NEBs quantificados","Reducción del CAPEX permisible debido a los BNE cuantificados",null,"Reduction of permissible CAPEX due to quantified NEBs"]
[null,"EEM1","A252","     Benefit indicator","Nutzenindikator","Индикатор на ползите","Δείκτης οφέλους","     Hasznossági mutató","Indicatore di beneficio","Bonusa indikators","     Wskaźnik korzyści","Indicador de benefício","Indicador Beneficio",null,"     Benefit indicator"]
[null,"EEM1","N255","Number of indicator","Anzahl der Indikatoren","Номер на индикатора","Αριθμός δείκτη","A mutató száma","Numero di indicatori","Indikatora numurs","Liczba wskaźników","Número do indicador","Número de indicador",null,"Number of indicator"]
[null,"EEM1","B255","No. ","Nr.","Брой/Номер","Νο.","Sorszám ","NO.","Nr.","Nr wskaźnika ","Nº.","Número",null,"No. "]
[null,"EEM1","C255","Type of indicator","Art des Indikators","Вид индикатор","Τύπος δείκτη","A mutató típusa","Tipo di indicatore","Indikatora tips","Rodzaj wskaźnika","Tipo de indicador","Tipo de indicador",null,"Type of indicator"]
[null,"EEM1","D255","Indicator","Indikator","Индикатор","Δείκτης","Mutató","Indicatore","Indikators","Wskaźnik","Indicador ","Indicador",null,"Indicator"]
[null,"EEM1","E255","Value","Wert","Стойност","Τιμή","Érték","Valore","Vērtība","Wartość","Valor","Valor",null,"Value"]
[null,"EEM1","F255","Value at which score is \"3\"","Wert, bei dem die Punktzahl „3“ ist","Стойност, при която резултатът е \"3\"","Τιμή στην οποία η βαθμολογία είναι «3»","Érték, amelynél a pontszám \"3\"","Valore in corrispondenza del quale il punteggio è \"3\"","Vērtība, pie kuras rezultāts ir \"3\"","Wartość, przy której wynik wynosi „3”","Valor para o qual a pontuação é \"3\"","Valor en el que la puntuación es  \"3\"",null,"Value at which score is \"3\""]
[null,"EEM1","G255","Value at which score is \"-3\"","Wert, bei dem die Punktzahl „-3“ ist","Стойност, при която резултатът е \"-3\"","Τιμή στην οποία η βαθμολογία είναι «-3»","Érték, amelynél a pontszám \"-3\"","Valore in corrispondenza del quale il punteggio è \"-3\"","Vērtība, pie kuras rezultāts ir \"-3\"","Wartość, przy której wynik wynosi „-3”","Valor para o qual a pontuação é \"-3\"","Valor en el que la puntuación es  \"3\"",null,"Value at which score is \"-3\""]
[null,"EEM1","H255","Value at which score is \"0\"","Wert, bei dem die Punktzahl „0“ ist","Стойност, при която резултатът е \"0\"","Τιμή στην οποία η βαθμολογία είναι «0»","Érték, amelynél a pontszám \"0\"","Valore in corrispondenza del quale il punteggio è \"0\"","Vērtība, pie kuras rezultāts ir \"0\"","Wartość, przy której wynik wynosi „0”","Valor para o qual a pontuação é \"0\"","Valor en el que la puntuación es  \"3\"",null,"Value at which score is \"0\""]
[null,"EEM1","I255","Score","Punktzahl","Резултат","Βαθμολογία","Pontszám","Punto","Rezultāts","Wynik","Pontuação","Puntuación",null,"Score"]
[null,"EEM1","C256","Financial","Finanziell","Финансов","Οικονομικός","Pénzügyi","Finanziario","Finanšu","Finansowe","Financeiro","Financiero",null,"Financial"]
[null,"EEM1","C257","Financial","Finanziell","Финансов","Οικονομικός","Pénzügyi","Finanziario","Finanšu","Finansowe","Financeiro","Financiero",null,"Financial"]
[null,"EEM1","C258","Risk","Risiko","Риск","Κίνδυνος","Kockázat","Rischio","Risks","Ryzyko","Risco","Riesgo",null,"Risk"]
[null,"EEM1","C259","Risk","Risiko","Риск","Κίνδυνος","Kockázat","Rischio","Risks","Ryzyko","Risco","Riesgo",null,"Risk"]
[null,"EEM1","C260","Uncertainty","Unsicherheit","Несигурност","Αβεβαιότητα","Bizonytalanság","Incertezza","Nenoteiktība","Niepewność","Incerteza","Incertidumbre",null,"Uncertainty"]
[null,"EEM1","C261","Uncertainty","Unsicherheit","Несигурност","Αβεβαιότητα","Bizonytalanság","Incertezza","Nenoteiktība","Niepewność","Incerteza","Incertidumbre",null,"Uncertainty"]
[null,"EEM1","C262","Amount of investment","Höhe der Investition","Сума на инвестицията","Ποσό επένδυσης","A befektetés összege","Importo dell'investimento","Investīciju summa ","Kwota inwestycji","Montante do investimento","Importe de la inversión",null,"Amount of investment"]
[null,"EEM1","C263","Not quantified non energy impacts (NEIs)","Nicht quantifizierte nicht-energetische Auswirkungen (NEIs)","Неоколичествени неенергийни въздействия (НЕВ)","Μη ποσοτικοποιημένες μη ενεργειακές επιπτώσεις («NEI»)","Nem számszerűsített nem energetikai hatások (NEI)","Impatti non energetici (Non Energy Impacts - NEIs) non quantificati","Nekvantificēti NEE","Nieokreślone ilościowo skutki pozaenergetyczne (NEI)","Impactos não energéticos (NEI) não quantificados","Impactos no energéticos no cuantificados  (INEs) ",null,"Not quantified non energy impacts (NEIs)"]
[null,"EEM1","D256","Return of investment (ROI, %)","Kapitalrendite (ROI, %)","Възвръщаемост на инвестициите (ROI, %)","Απόδοση της επένδυσης (ROI, %)","A beruházás megtérülése (ROI, %)","Ritorno dell'investimento (ROI,%)","Ienākumi no investīcijām (ROI, %)","Zwrot z inwestycji (ROI, %)","Retorno do investimento (ROI, %)","Retorno de la inversión (ROI, %)",null,"Return of investment (ROI, %)"]
[null,"EEM1","D257","IRR/discount rate","Interne Rendite/Ermäßigungsrate","IRR/дисконтов процент","IRR/ποσοστό προεξόφλησης","IRR/diszkontráta","TIR/tasso di sconto","IRR/ diskonta likme ","IRR/stopa dyskontowa","TIR/Taxa de actualização ","TIR/tasa de descuento",null,"IRR/discount rate"]
[null,"EEM1","D258","Worst case time to reach positive  - most likely case to reach positive NPV, years","Worst Case Dauer um positiven Kapitalwert zu erreichen - am wahrscheinlichsten positiven Kapitalwert zu erreichen, Jahre","години","Χειρότερη περίπτωση χρόνου επίτευξης θετικής - πιθανότερη περίπτωση επίτευξης θετικής NPV, έτη","Legrosszabb esetben a pozitív NPV elérésének ideje - legvalószínűbb esetben a pozitív NPV elérése, évek","Nel peggiore dei casi, il tempo per raggiungere un VAN positivo meno (-) il caso più probabile per raggiungere un VAN positivo, anni","Sliktākajā gadījumā tiks sasniegts pozitīvs rādītājs - visticamāk tiks sasniegts pozitīvs NPV, gadi","Najgorszy przypadek osiągnięcia dodatniej wartości bieżącej netto - najbardziej prawdopodobny przypadek osiągnięcia dodatniej wartości bieżącej netto, w latach"," Pior caso  para atingir um valor positivo - caso mais provável de atingir um VAL positivo, anos"," Tiempo en el peor de los casos para alcanzar un VAN positivo, años- caso mas probable para alcanzar VAN positivo   ",null,"Worst case time to reach positive  - most likely case to reach positive NPV, years"]
[null,"EEM1","D259","Most likely case to reach positive NPV - best case to reach positive NPV, years","Am wahrscheinlichsten positiven Kapitalwert zu erreichen - Best Case Dauer positiven Kapitalwert zu erreichen, Jahre","Най-вероятен сценарий за постигане на положителна NPV - най-добър случай за постигане на положителна NPV, години","Πιθανότερη περίπτωση επίτευξης θετικής NPV - καλύτερη περίπτωση επίτευξης θετικής NPV, έτη","A pozitív NPV elérésének legvalószínűbb esete - a pozitív NPV elérésének legjobb esete, évek","Caso più probabile per raggiungere un VAN positivo meno (-) caso migliore per raggiungere un VAN positivo, anni","Lielākā daļa iespējams lietu sasniegt pozitīvs NPV - labākais lietu sasniegt pozitīvs NPV, gadi","Najbardziej prawdopodobny przypadek osiągnięcia dodatniej wartości bieżącej netto - najlepszy przypadek osiągnięcia dodatniej wartości bieżącej netto, lata","Caso mais provável para atingir um VAL positivo - Caso mais favorável para atingir um VAL positivo, anos","Tiempo en el mejor de los casos para alcanzar un VAN positivo, años- caso mas probable para alcanzar VAN positivo   ",null,"Most likely case to reach positive NPV - best case to reach positive NPV, years"]
[null,"EEM1","D260","Number of years to be considered","Anzahl der zu berücksichtigenden Jahre","Брой години, които трябва да се вземат предвид","Αριθμός ετών που πρέπει να ληφθούν υπόψη","A figyelembe veendő évek száma","Numero di anni da considerare","Izvēlētais aprēķinu periods jeb vēlamais atmaksāšanās laiks ","Liczba lat do rozważenia","Número de anos a considerar","Número de años a considerar",null,"Number of years to be considered"]
[null,"EEM1","D261","Time to reach positive NPV/number of years to be considered","Zeit bis zum Erreichen eines positiven Kapitalwerts/Anzahl der zu berücksichtigenden Jahre","Време за достигане на положителна NPV/брой години, които трябва да се вземат предвид","Χρόνος επίτευξης θετικής NPV/αριθμός ετών που πρέπει να εξεταστούν","A pozitív NPV eléréséhez szükséges idő/számításba veendő évek száma","Tempo per raggiungere un VAN positivo/numero di anni da considerare","Laiks, lai sasniegtu pozitīvu NPV/ izvēlētais aprēķina periods","Czas do osiągnięcia dodatniej NPV/liczba lat do rozważenia","Tempo para atingir um VAL positivo/número de anos a considerar","Tiempo para alcanzar un VAN positivo/número de años a considerar",null,"Time to reach positive NPV/number of years to be considered"]
[null,"EEM1","D262","CAPEX (indicate values for small and extremely large investments for the energy audited company)","CAPEX (Werte für kleine und sehr große Investitionen für das energieauditierte Unternehmen angeben)","CAPEX (посочете стойности за малки и изключително големи инвестиции за енергийно одитираното дружество)","CAPEX (αναφέρετε τιμές για μικρές και εξαιρετικά μεγάλες επενδύσεις για την ελεγχόμενη ενεργειακά εταιρεία)","CAPEX (tüntesse fel a kis és rendkívül nagy beruházások értékeit az energetikai auditot végző cég esetében)","CAPEX (indicare i valori per gli investimenti piccoli ed estremamente grandi per l'azienda sottoposta a audit energetico)","CAPEX (norāda vērtību mazām un ļoti lielām investīcijām uzņēmumam)","CAPEX (wskazać wartości dla małych i bardzo dużych inwestycji dla przedsiębiorstwa poddanego audytowi energetycznemu)","CAPEX (indicar valores para investimentos pequenos e investimentos muito avultados para a empresa objeto de auditoria energética)","CAPEX (indicar valores para inversiones pequeñas y extremadamente grandes para la empresa auditada energéticamente)",null,"CAPEX (indicate values for small and extremely large investments for the energy audited company)"]
[null,"EEM1","D263","Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)","Summe der nicht quantifizierten nicht-energetischen Vorteile (NEBs) minus Summe der nicht quantifizierten nicht-energetischen Anstrengungen (NEEs)","Сума на неколичествените неенергийни ползи (НЕП) минус сума на неколичествените неенергийни усилия (НЕУ)","Άθροισμα των μη ποσοτικοποιημένων μη ενεργειακών ωφελών (NEBs) μείον το άθροισμα των μη ποσοτικοποιημένων μη ενεργειακών δράσεων (NEEs)","A nem számszerűsített nem energetikai jellegű nyereségek (NEB) összege mínusz a nem számszerűsített nem energetikai jellegű ráfordítások (NEE) összege.","Somma dei benefici non energetici (NEBs) non quantificati meno la somma degli sforzi non energetici (NEEs) non quantificati","Nekvantificējamu NEB summa mīnus summa no nekvantificējamiem NEI","Suma niewymiernych korzyści pozaenergetycznych (NEB) minus suma niewymiernych nakładów pozaenergetycznych (NEE)","Soma dos benefícios não energéticos (NEBs) não quantificados  menos a soma dos esforços não energéticos (NEEs) não quantificados ","Suma de los beneficios no energéticos no cuantificados (BNEs) menos la suma de los esfuerzos no energéticos no cuantificados (ENEs)",null,"Sum of not quantified non energy benefits (NEBs) minus sum of not quantified non energy efforts (NEEs)"]
[null,"EEM1","C265","Type of indicator","Typ des Indikators","Вид индикатор","Τύπος δείκτη","A mutató típusa","Tipo di indicatore","Indikatora tips","Rodzaj wskaźnika","Tipo de indicador","Tipo de indicador",null,"Type of indicator"]
[null,"EEM1","D265","Importance","Wichtigkeit","Значимост  ","Σημασία","Jelentősége","Importanza","Svarīgums","Znaczenie","Importância ","Importancia",null,"Importance"]
[null,"EEM1","E265","Weight","Gewicht","Тежест","Βαρύτητα","Súly","Peso","Svars","Waga","Ponderação","Ponderacion",null,"Weight"]
[null,"EEM1","F265","Score without weighting","Wertung ohne Gewichtung","Резултат без претегляне","Βαθμολογία χωρίς βαρύτητα","Pontszám súlyozás nélkül","Punteggio senza ponderazione","Rezultāts bez svēršanas","Wynik bez wagi","Pontuação sem ponderação","Puntuación sin ponderación",null,"Score without weighting"]
[null,"EEM1","C266","Financial","Finanziell","Финансов","Οικονομικά","Pénzügyi","Finanziario","Finanšu","Ryzyko finansowe","Financeiro","Financiero",null,"Financial"]
[null,"EEM1","C267","Risk","Risiko","Риск","Κίνδυνος","Kockázat","Rischio","Riska","Ryzyko","Risco","Riesgo",null,"Risk"]
[null,"EEM1","C268","Uncertainty","Unsicherheit","Несигурност","Αβεβαιότητα","Bizonytalanság","Incertezza","Nenoteiktība","Niepewność","Incerteza","Incertidumbre",null,"Uncertainty"]
[null,"EEM1","C269","Amount of investments","Höhe der Investitionen","Сума на инвестицията","Ποσό επένδυσης","Befektetések összege","Importo degli investimenti","Investīciju summa","Kwota inwestycji","Montante do investimento","Total de la inversión",null,"Amount of investments"]
[null,"EEM1","C270","Not quantified NEIs","Nicht quantifizierte NEIs","Неоколиествени НЕВ","Μη ποσοτικοποιημένες μη ενεργειακές επιπτώσεις (ΝΕΙ)","Nem számszerűsített NEI-k","NEIs non quantificati","Nekvantificēti NEE","Nieokreślone ilościowo NEI","Impactos não energéticos (NEIs) não quantificados","Impactos no energéticos (INEs) no cuantificados",null,"Not quantified NEIs"]
[null,"EEM1","C271","Total","Gesamt","Общо","Σύνολο","Összesen","Totale","Kopā","Ogółem","Total","Total",null,"Total"]
[null,"EEM1","C273","Benefit indicator","Nutzenindikator","Индикатор на ползите","Δείκτης οφέλους","Hasznossági mutató","Indicatore di beneficio","Bonusa indikators","Wskaźnik korzyści","Indicador de benefício","Indicador Beneficio",null,"Benefit indicator"]
[null,"EEM1","W1","Additional data for the model - do not change anything","Zusätzliche Daten für das Modell – nichts ändern","Допълнителни данни за модела - не променяйте нищо","Πρόσθετα δεδομένα για το μοντέλο - Μην αλλάξετε τίποτα","Kiegészítő adatok a modellhez - nem változtat semmit","Dati aggiuntivi per il modello: non modificare nulla","Papildu dati modelim – nedrīkst neko mainīt","Dodatkowe dane dla modelu - nie należy niczego zmieniać","Informação adicional para o modelo - não alterar nada","Datos adicionales para el modelo - no cambiar nada",null,"Additional data for the model - do not change anything"]
[null,"EEM1","W2","Envelope","Gebäudehülle","Сградна обвивка","Κέλυφος κτιρίου","Épületburok","Involucro","Ēkas norobežojošās konstrukcijas","Przegrody zewnętrzne","Envelope","Envolvente",null,"Envelope"]
[null,"EEM1","W3","Improvement to visible building envelope elements","Verbesserung der sichtbaren Elemente der Gebäudehülle","Подобрение на видимите елементи на сградната обвивка","Βελτίωση των εμφανών δομικών στοιχείων του κτιρίου","Az épületburok látható részeinek korszerűsítése","Miglioramenti degli elementi visibili dell'involucro edilizio","Redzamo ēkas norobežojošo konstrukciju uzlabošana","Poprawa elementów widocznych","Melhoria dos elementos visíveis da envolvente do edifício","Mejora de los elementos visibles de la envolvente del edificio",null,"Improvement to visible building envelope elements"]
[null,"EEM1","W4","Improvements to non-visible building envelope elements","Verbesserungen an nicht sichtbaren Elementen der Gebäudehülle","Подобрение на невидимите елементи на сградната обвивка","Βελτίωση των αδιαφανών δομικών στοιχείων του κτιρίου","Az épületburok nem látható részeinek korszerűsítése","Miglioramenti agli elementi non visibili dell'involucro dell'edificio","Neredzamo ēkas norobežojošo konstrukciju uzlabošana","Poprawa elementów niewidocznych","Melhorias em elementos não visíveis da envolvente do edifício","Mejoras en los elementos no visibles de la envolvente del edificio",null,"Improvements to non-visible building envelope elements"]
[null,"EEM1","W5","Replacemert of windows","Fensteraustausch","Подмяна на дограма","Αντικατάσταση κουφωμάτων","Nyílászáró csere","Sostituzione finestre","Logu atjaunošana vai nomaiņa","Wymiana okien","Substituição de janelas","Sustitución de ventanas",null,"Replacemert of windows"]
[null,"EEM1","W6","Increasing the air-tightness of the building","Verbesserung der Luftdichte des Gebäudes","Повишаване на изолацията на сградата","Βελτίωση της αεροστεγανότητας του κτιρίου","Légtömörség javítása","Aumento della tenuta all’aria dell’edificio","Ēkas hermētiskuma uzlabošana","Zwiększenie szczelności budynku","Aumentar a estanqueidade do edifício","Aumento de la estanqueidad del edificio",null,"Increasing the air-tightness of the building"]
[null,"EEM1","W7","Shading to reduce summer heat gains","Sonnenschutz zur Reduzierung von sommerlicher Hitzeeinwirkung","Засенчване за намаляване на натрупването на топлина през лятото","Σκίαση κτιρίου","Árnyékolás","Ombreggiatura per ridurre gli apporti di calore estivi","Noēnojuma risinājumi, lai izvairītos no iekštelpu pārkaršanas","Zacienienie zmniejszające nagrzewanie się budynku latem","Sombreamento para reduzir os ganhos de calor no verão","Sombreado para reducir las ganancias de calor del verano",null,"Shading to reduce summer heat gains"]
[null,"EEM1","X2","Heating system","Heizungssystem","Система за отопление","Σύστημα θέρμανσης","Fűtési rendszer","Sistema di riscaldamento","Apkures sistēma","System ogrzewania","Sistema de aquecimento","Sistema de calor",null,"Heating system"]
[null,"EEM1","X3","Roomwise temperature control","Raumweise Temperaturregelung","Температурен контрол в помещенията","Έλεγχος θερμοκρασίας δωματίου ","Helyiségenkénti hőmérséklet szabályozás","Controllo della temperatura nelle stanze","Temperatūras kontrole telpās","Regulacja temperatury w poszczególnych pomieszczeniach","Controlo de temperatura ambiente","Control de temperatura ambiente",null,"Roomwise temperature control"]
[null,"EEM1","X4","Zoning optimisation of the building","Optimierung der Flächennutzung des Gebäudes","Оптимизиране на зонирането на сградата","Βελτιστοποίηση ζωνοποίησης του κτιρίου ","Zónánkénti optimalizáció","Ottimizzazione della zonizzazione dell'edificio","Ēkas zonējuma optimizācija","Optymalizacja podziału budynku na strefy","Otimização de zoneamento do edifício","Optimización de la zonificación del edificio",null,"Zoning optimisation of the building"]
[null,"EEM1","X5","Optimisation of the heating schedule","Optimierung des Heizprogramms","Оптимизиране на графика за отопление","Βελτιστοποίηση του προγράμματος θέρμανσης ","Fűtési menetrend optimalizáció","Ottimizzazione del programma di riscaldamento","Apkures grafika optimizācija","Optymalizacja harmonogramu ogrzewania","Otimização do programa de aquecimento","Optimización del horario de calefacción",null,"Optimisation of the heating schedule"]
[null,"EEM1","X6","Lowering setpoint temperature","Senkung der Solltemperatur","Намаляване на зададените температури","Μείωση θερμοκρασίας λειτουργίας ","Előírt hőmérséklet csökkentése","Abbassamento della temperatura nominale","Apkures temperatūras pazemināšana","Obniżenie temperatury zadanej","Reduzir a temperatura de referência","Reducción de la temperatura de consigna",null,"Lowering setpoint temperature"]
[null,"EEM1","X7","Control optimisation","Optimierung der Regelung","Оптимизация на контрола","Βελτιστοποίηση ελέγχου ","Szabályozás optimalizációja","Ottimizzazione del controllo","Vadības optimizācija","Optymalizacja sterowania","Otimização do controlo","Optimización del sistema de control",null,"Control optimisation"]
[null,"EEM1","X8","Insulation of the distribution network","Isolierung des Verteilungsnetzes","Изолация на разпределителната мрежа","Θερμομόνωση σωληνώσεων διανομής ","Elosztóhálózat hőszigetelése","Isolamento della rete di distribuzione","Apkures cauruļvadu siltināšana","Izolacja sieci dystrybucyjnej","Isolamento da rede de distribuição","Aislamiento de la red de distribución",null,"Insulation of the distribution network"]
[null,"EEM1","X9","Hydraulic balancing of the distribution network","Hydraulischer Abgleich des Verteilungsnetzes","Хидравлично балансиране на разпределителната мрежа","Υδραυλική ισοστάθμιση δικτύου διανομής","Elosztóhálózat beszabályozása","Bilanciamento idraulico della rete di distribuzione","Apkures sistēmas hidrauliskā balansēšana ","Równoważenie hydrauliczne sieci dystrybucyjnej","Balanceamento hidráulico da rede de distribuição","Equilibrado hidráulico de la red de distribución",null,"Hydraulic balancing of the distribution network"]
[null,"EEM1","X10","New, more efficient heat generator","Neuer, effizienterer Wärmeerzeuger","Нов, по-ефективен генератор на топлина","Νέο, πιο ενεργεικά αποδοτικό σύστημα παραγωγής θερμότητας ","Új, hatékonyabb hőtermelő","Nuovo generatore di calore più efficiente","Jauns, efektīvāks enerģijas avots","Nowy, bardziej wydajny generator ciepła","Gerador de calor novo e mais eficiente","Nuevo generador de calor más eficiente",null,"New, more efficient heat generator"]
[null,"EEM1","X11","Including a renewable based heat source","Einschließlich einer erneuerbaren Wärmequelle","Включване на източник на топлина от ВЕИ","Προσθήκη μιας ανανεώσιμης πηγής θέρμανσης","Megújulót hasznosító hőtermelő beilleszése","Inclusione di una fonte di calore rinnovabile","Atjaunojamo energoresursu izmantošana ","Włączenie do systemu odnawialnego źródła ciepła","Incluir uma fonte de calor de base renovável","Inclusión de una fuente de calor de base renovable",null,"Including a renewable based heat source"]
[null,"EEM1","X12","Energy efficient pumps","Energieeffiziente Pumpen","Енергийно ефективни помпи","Ενεργειακά αποδοτικές αντλίες","Energiahatékony szivattyúk","Pompe ad alta efficienza energetica","Energoefektīvi sūkņi","Energooszczędne pompy","Bombas energeticamente eficientes","Bombas energéticamente eficientes",null,"Energy efficient pumps"]
[null,"EEM1","Y2","DHW system","Warmwassersystem","DHW система /за битова гореща вода/","Σύστημα παραγωγής ζεστού νερού","HMV rendszer","Impianto per acqua calda sanitaria","Karstā ūdens apgādes sistēma","System CWU","Sistema de AQS","Sistema de ACS",null,"DHW system"]
[null,"EEM1","Y3","Reducing the DHW demand","Reduzierung des Warmwasserbedarfs","Намаляване на потреблението на битова гореща вода","Μείωση αναγκών ζεστού νερού χρήσης","HMV igény csökkentése","Riduzione della richiesta di ACS","Karstā ūdens patēriņa samazināšana","Zmniejszenie zapotrzebowania na ciepłą wodę użytkową","Reduzir a procura de AQS","Reducción de la demanda de ACS",null,"Reducing the DHW demand"]
[null,"EEM1","Y4","Insulation of the distribution network","Isolierung des Verteilungsnetzes","Изолация на разпределителната мрежа","Θερμομόνωση σωληνώσεων διανομής ","Elosztóhálózat hőszigetelése","Isolamento della rete di distribuzione","Karstā ūdens cauruļvadu siltināšana","Izolacja sieci dystrybucyjnej","Isolamento da rede de distribuição","Aislamiento de la red de distribución",null,"Insulation of the distribution network"]
[null,"EEM1","Y5","Lowering setpoint temperature","Senkung der Solltemperatur","Намаляване на зададените температури","Μείωση θερμοκρασίας λειτουργίας ","Melegvíz hőmérséklet csökkentése","Abbassamento della temperatura nominale","Karstā ūdens temperatūras pazemināšana","Obniżenie temperatury zadanej","Reduzir a temperatura de referência","Reducción de la temperatura de consigna",null,"Lowering setpoint temperature"]
[null,"EEM1","Y6","Circulation network optimisation, decentralisation of DHW production","Optimierung des Kreislaufsystems, Dezentralisierung der Warmwasserbereitung","Оптимизиране на циркулационната мрежа, децентрализация на производството на гореща вода за бита","Βελτιστοποίηση δικτύου κυκλοφορίας, αποκέντρωση της παραγωγής ζεστού νερού ","Cirkulációs hálózat optimalizálása, decentralizált rendszerre váltás","Ottimizzazione della rete di circolazione, decentramento della produzione di ACS","Cirkulācijas tīkla optimizācija, karstā ūdens ražošanas decentralizācija","Optymalizacja sieci cyrkulacyjnej, decentralizacja produkcji c.w.u.","Otimização da rede de circulação, descentralização da produção de AQS","Optimización de la red de circulación, descentralización de la producción de ACS",null,"Circulation network optimisation, decentralisation of DHW production"]
[null,"EEM1","Y7","New, more efficient heat generator","Neuer, effizienterer Wärmeerzeuger","Нов, по-ефективен генератор на топлина","Νέο, πιο ενεργεικά αποδοτικό σύστημα παραγωγής θερμότητας ","Új, hatékonyabb hőtermelő","Nuovo generatore di calore più efficiente","Jauns, efektīvāks siltuma avots","Nowy, bardziej wydajny generator ciepła","Gerador de calor novo e mais eficiente","Nuevo generador de calor más eficiente",null,"New, more efficient heat generator"]
[null,"EEM1","Y8","Including a renewable based heat source","Einschließlich einer erneuerbaren Wärmequelle","Включване на източник на топлина от ВЕИ","Προσθήκη μιας ανανεώσιμης πηγής θέρμανσης","Megújulót hasznosító hőtermelő beilleszése","Inclusione di una fonte di calore rinnovabile","Atjaunojamo energoresursu izmantošana ","Włączenie do systemu odnawialnego źródła ciepła","Incluir uma fonte de calor de base renovável","Inclusión de una fuente de calor de base renovable",null,"Including a renewable based heat source"]
[null,"EEM1","Z2","Cooling system","Kühlsystem","Охладителна система","Σύτημα ψύξης","Hűtési rendszer","Sistema di rafffrescamento","Aukstumapgādes sistēma ","System chłodzenia","Sistema de refrigeração","Sistema de aire acondicionado",null,"Cooling system"]
[null,"EEM1","Z3","Roomwise temperature control","Raumweise Temperaturregelung","Температурен контрол в помещенията","Έλεγχος θερμοκρασίας δωματίου ","Helyiségenkénti hőmérséklet szabályozás","Controllo della temperatura nelle stanze","Temperatūras kontrole telpās","Regulacja temperatury w poszczególnych pomieszczeniach","Controlo da temperatura ambiente","Control de temperatura ambiente",null,"Roomwise temperature control"]
[null,"EEM1","Z4","Zoning optimisation of the building","Optimierung der Flächennutzung des Gebäudes","Оптимизиране на зонирането на сградата","Βελτιστοποίηση ζωνοποίησης του κτιρίου ","Zónánkénti optimalizáció","Ottimizzazione della zonizzazione dell'edificio","Ēkas zonējuma optimizācija","Optymalizacja podziału budynku na strefy","Otimização de zoneamento do edifício","Optimización de la zonificación del edificio",null,"Zoning optimisation of the building"]
[null,"EEM1","Z5","Optimisation of the cooling schedule","Optimierung des Kühlsystems","Оптимизиране на графика за охлаждане","Βελτιστοποίηση του προγράμματος ψύξης","A hűtési menetrend optimalizációja","Ottimizzazione del programma di raffrescamento","Dzesēšanas grafika optimizācija","Optymalizacja harmonogramu chłodzenia","Otimização do programa de arrefecimento","Optimización del programa de refrigeración",null,"Optimisation of the cooling schedule"]
[null,"EEM1","Z6","Increasing setpoint temperature","Erhöhung der Solltemperatur","Повишаване на зададените температури","Αύξηση θερμοκρασίας λειτουργίας ","A helyiséghőmérséklet növelése","Aumento della temperatura nominale","Dzesēšanas iestatītās temperatūras paaugstināšana","Podwyższenie temperatury zadanej","Aumento da temperatura de referência","Optimización del sistema de control",null,"Increasing setpoint temperature"]
[null,"EEM1","Z7","Control optimisation","Optimierung der Regelung","Оптимизация на контрола","Βελτιστοποίηση ελέγχου ","Szabályozás optimalizációja","Ottimizzazione del controllo","Vadības optimizācija","Optymalizacja sterowania","Otimização do controlo","Optimización del control",null,"Control optimisation"]
[null,"EEM1","Z8","Insulation of the distribution network","Isolierung des Verteilungsnetzes","Изолация на разпределителната мрежа","Θερμομόνωση σωληνώσεων διανομής ","Elosztóhálózat hőszigetelése","Isolamento della rete di distribuzione","Aukstumapgādes cauruļvadu siltināšana","Izolacja sieci dystrybucyjnej","Isolamento da rede de distribuição","Aislamiento de la red de distribución",null,"Insulation of the distribution network"]
[null,"EEM1","Z9","Hydraulic balancing of the distribution network","Hydraulischer Abgleich des Verteilungsnetzes","Хидравлично балансиране на разпределителната мрежа","Υδραυλική ισοστάθμιση δικτύου διανομής","Elosztóhálózat beszabályozása","Bilanciamento idraulico della rete di distribuzione","Aukstumapgādes sistēmas hidrauliskā balansēšana","Równoważenie hydrauliczne sieci dystrybucyjnej","Balanceamento hidráulico da rede de distribuição","Equilibrado hidráulico de la red de distribución",null,"Hydraulic balancing of the distribution network"]
[null,"EEM1","Z10","New, more efficient heat generator","Neuer, effizienterer Wärmeerzeuger","Нов, по-ефективен генератор на топлина","Νέο, πιο ενεργειακά αποδοτικό σύστημα παραγωγής θερμότητας ","Új, hatékonyabb hűtőberendezés","Nuovo generatore di calore più efficiente","Jauns, efektīvāks enerģijas avots","Nowy, bardziej wydajny generator","Gerador de calor novo e mais eficiente","Nuevo generador de calor más eficiente",null,"New, more efficient heat generator"]
[null,"EEM1","Z11","Energy efficient pumps","Energieeffiziente Pumpen","Energy efficient pumps","Ενεργειακά αποδοτικές αντλίες","Energiahatékony szivattyúk","Pompe ad alta efficienza energetica","Energoefektīvi sūkņi","Energooszczędne pompy","Bombas energeticamente eficientes","Bombas energéticamente eficientes",null,"Energy efficient pumps"]
[null,"EEM1","Z12","Utilisation of free cooling","Verwendung von freier Kühlung","Използване на свободно охлаждане","Χρήση συστήματος ελεύθερης ψύξης","Szabad hűtés alkalmazása","Utilizzo del freecooling","Brīvdzesēšanas režīma izmantošana ","Wykorzystanie free coolingu","Utilização de free cooling","Utilización del free cooling",null,"Utilisation of free cooling"]
[null,"EEM1","Z13","Utilising the waste heat from the cooling system for heating&DHW","Nutzung der Abwärme des Kühlsystems für Heizung und Warmwasserbereitung","Оползотворяване на отпадната топлина от охладителната система за отопление и БГВ","Χρήση απορριπτόμενης θερμότητας του συστήματος ψύξης για θέρμανση και ΖΝΧ","Hűtési hulladékhő hasznosítása fűtési és HMV célra","Utilizzo del calore di scarto del sistema di raffreddamento per riscaldamento e acqua calda","Dzesēšanas sistēmas siltuma pārpalikumu izmantošana apkurei un karstajam ūdenim","Wykorzystanie ciepła odpadowego z systemu chłodzenia do ogrzewania i podgrzewania ciepłej wody użytkowej","Utilizar o calor residual do sistema de arrefecimento para aquecimento & AQS","Utilización del calor residual del sistema de refrigeración para calefacción & ACS",null,"Utilising the waste heat from the cooling system for heating&DHW"]
[null,"EEM1","AA2","Ventilation system","Belüftungssystem","Вентилационна система","Σύστημα εξαερισμού","Szellőzőrendszer","Sistema di ventilazione","Ventilācijas sistēma","System wentylacji","Sistema de ventilação","Sistema de ventilación",null,"Ventilation system"]
[null,"EEM1","AA3","Schedule optimisation","Optimierung des Ablaufs","Оптимизиране на графика","Βελτιστοποίηση προγράμματος λειτουργίας","Menetrendi optimalizáció","Ottimizzazione della pianificazione","Grafiku optimizācija","Optymalizacja harmonogramu","Otimização de cronograma","Optimización de horarios",null,"Schedule optimisation"]
[null,"EEM1","AA4","Control optimisation","Optimierung der Regelung","Оптимизация на контрола","Βελτιστοποίηση ελέγχου ","Szabályozás optimalizációja","Ottimizzazione del controllo","Vadības optimizācija","Optymalizacja sterowania","Otimização do controlo","Optimización del control",null,"Control optimisation"]
[null,"EEM1","AA5","Air velocity optimisation","Optimierung der Luftstromgeschwindigkeit","Оптимизиране на скоростта на въздуха","Βελτίωση ταχύτητας του αέρα ","Légsebesség optimalizációja","Ottimizzazione della velocità dell'aria","Gaisa plūsmas optimizācija","Optymalizacja prędkości przepływu powietrza","Otimização da velocidade do ar","Optimización de la velocidad del aire",null,"Air velocity optimisation"]
[null,"EEM1","AA6","Inlet air temperature optimisation","Optimierung der Lufteintrittstemperatur","Оптимизиране на температурата на входящия въздух","Βελτιστοποίηση θερμοκρασίας αέρα εισαγωγής","Befúvott levegő hőmérsékletének optimalizációja","Ottimizzazione della temperatura dell'aria in ingresso","Ieplūstošā gaisa temperatūras optimizācija","Optymalizacja temperatury powietrza na wlocie","Otimização da temperatura do ar de entrada","Optimización de la temperatura del aire de entrada",null,"Inlet air temperature optimisation"]
[null,"EEM1","AA7","Heat recovery","Wärmerückgewinnung","Рекуперация на топлина","Ανάκτηση θερμότητας ","Hővisszanyerés","Recupero di calore","Siltuma atgūšana","Odzysk ciepła","Recuperação de calor","Recuperación de calor",null,"Heat recovery"]
[null,"EEM1","AA8","Energy efficient fans","Energieeffiziente Ventilatoren","Енергийно ефективни вентилатори","Ενεργειακά αποδοτικοί ανεμιστήρες","Energiahatékony szivattyúk","Ventilatori ad alta efficienza energetica","Energoefektīvi ventilatori","Energooszczędne wentylatory","Ventiladores energeticamente eficientes","Ventiladores energéticamente eficientes",null,"Energy efficient fans"]
[null,"EEM1","AB2","Lighting","Beleuchtung","Осветление","Φωτισμός","Világítás","Illuminazione","Apgaismojums","Oświetlenie","Iluminação","Iluminación",null,"Lighting"]
[null,"EEM1","AB3","Energy efficient lights (e.g LED)","Energieeffiziente Leuchten (z. B. LED)","Енергийно ефективни лампи (напр. LED)","Ενεργειακά αποδοτικοί λαμπτήρες (π.χ. LED)","Energiahatékony világítótestek (pl. LED)","Luci a risparmio energetico (ad esempio LED)","Energoefektīvs apgaismojums (piemēram, LED)","Energooszczędne oświetlenie (np. LED)","Lâmpadas energeticamente eficientes (ex: LED)","Luces energéticamente eficientes (por ejemplo, LED)",null,"Energy efficient lights (e.g LED)"]
[null,"EEM1","AB4","Level of illumination","Beleuchtungsstärke","Ниво на осветяване","Επίπεδο φωτισμού ","Megvilágítási szint csökkentése","Livello di illuminazione","Apgaismojuma līmenis","Poziom oświetlenia","Nível de iluminação","Nivel de iluminación",null,"Level of illumination"]
[null,"EEM1","AB5","Schedule optimisation","Optimierung des Ablaufplans","Оптимизация на графика","Βελτιστοποίηση προγράμματος λειτουργίας","Menetrendi optimalizáció","Ottimizzazione della pianificazione","Grafika optimizācija","Optymalizacja harmonogramu","Otimização de cronograma","Optimización de horarios",null,"Schedule optimisation"]
[null,"EEM1","AB6","Control optimisation","Optimierung der Regelung","Оптимизация на контрола","Βελτιστοποίηση ελέγχου ","Szabályozás optimalizációja","Ottimizzazione del controllo","Vadības optimizācija","Optymalizacja sterowania","Otimização de controlo","Optimización del control",null,"Control optimisation"]
[null,"EEM1","AB7","Utilisation of natural light","Nutzung des natürlichen Lichts","Използване на естествена светлина","Χρήση φυσικού φωτισμού","Természetes fény jobb hasznosítása","Utilizzo della luce naturale","Dabiskā apgaismojuma izmantošana","Wykorzystanie naturalnego światła","Aproveitamento da luz natural","Aprovechamiento de la luz natural",null,"Utilisation of natural light"]
[null,"EEM1","AC2","Renewable energy","Erneuerbare Energie","Възобновяема енергия","Ανανεώσιμες πηγές","Megújuló energiák","Energia Rinnovabile ","Atjaunojamā enerģija","Energia odnawialna","Energia renovável","Energía renovable",null,"Renewable energy"]
[null,"EEM1","AC3","Solar PV","Solare Photovoltaik","Соларни ФВ","Φ/Β συστήματα","Szolár PV","Solare fotovoltaico","Saules PV","Fotowoltaika","Energia solar fotovoltaica","Energía solar fotovoltaica",null,"Solar PV"]
[null,"EEM1","AC4","Wind turbine","Windkraftanlage","Вятърни турбини","Ανεμογεννήτριες","Szélturbinák","Impianto eolico","Vēja turbīnas","Turbina wiatrowa","Turbina eólica","Aerogenerador",null,"Wind turbine"]
[null,"EEM1","AC5","Solar collector system","Solarkollektoranlage","Соларна колекторна система","Ηλιακοί συλλέκτες","Napkollektorok","Solare termico","Saules kolektori","System kolektorów słonecznych","Sistema de colectores solares","Sistema de colectores solares",null,"Solar collector system"]
[null,"EEM1","AC6","Geothermal heat pump system","Geothermische Wärmepumpenanlage","Геотермална термопомпена система","Γεωθερμική αντλία θερμότητας","Geotermikus hőszivattyúk","Pompe di calore geotermiche","Ģeotermālais siltumsūknis","Geotermalny system pomp ciepła","Sistema de bomba de calor geotérmica","Sistema de bomba de calor geotérmica",null,"Geothermal heat pump system"]
[null,"EEM1","AC7","Passive measures","Passive Maßnahmen","Пасивни мерки","Παθητικά συστήματα","Passzív megoldások","Misure passive","Pasīvie risinājumi ","Środki pasywne","Medidas passivas","Medidas pasivas",null,"Passive measures"]
[null,"EEM1","AD2","Appliances","Geräte","Ел. уреди","Συσκευές","Készülékek","Elettrodomestici","Elektroierīces ","Urządzenia AGD, RTV i IT","Eletrodomésticos","Electrodomésticos",null,"Appliances"]
[null,"EEM1","AD3","Energy efficient appliances","Energieeffiziente Geräte","Енергийно-ефективни електроуреди","Ενεργειακά αποδοτικές συσκευές","Energiahatékony készülékek alkalmazása","Elettrodomestici ad alta efficienza energetica","Energoefektīvas ierīces","Energooszczędne urządzenia","Aparelhos energeticamente eficientes","Electrodomésticos energéticamente eficientes",null,"Energy efficient appliances"]
[null,"EEM1","AD4","Reducing stand-by consumption","Senkung des Stand-by-Verbrauchs","Намаляване на потреблението в режим на готовност","Μείωση καταναλώσεων από συνθήκες αναμονής","Készenléti fogyasztás csökkentése","Riduzione dei consumi in stand-by","Samazināts elektroenerģijas patēriņš gaidīšanas režīmā","Zmniejszenie zużycia energii w trybie stand-by","Redução do consumo em standby","Reducción del consumo en espera",null,"Reducing stand-by consumption"]
[null,"EEM1","AD5","Optimal usage, on demand operation","Optimale Nutzung, Verwendung bei Bedarf","Оптимално използване, работа при необходимост","Βέλτιστη χρήση, λειτουργία βάσει αναγκών","Optimális használat, igényekhez való illesztés","Utilizzo ottimale, funzionamento su richiesta","Optimāla lietošana, izmantošana pēc pieprasījuma","Optymalne wykorzystanie, praca na żądanie","Otimização do consumo","Uso óptimo, operación bajo demanda",null,"Optimal usage, on demand operation"]
[null,"EEM1","AE2","Building automation","Gebäudeautomatisierung","Сградна автоматизация","Αυτοματισμοί κτιρίου","Épületautomatizálás","Automazione degli edifici","Ēkas vadības sistēma","Automatyka","Automação de edificios","Sistemas de domótica",null,"Building automation"]
[null,"EEM1","AE3","Building automation and management systems","Gebäudeautomations- und -managementsysteme","Системи за сградна автоматизация и управление","Συστήματα αυτοματισμών και διαχείρισης κτιρίου","Épületautomatika és -menedzsment","Sistemi di automazione e gestione degli edifici","Ēku automatizācijas un vadības sistēmas uzstādīšana ","Systemy automatyki i zarządzania budynkiem","Sistemas de automação e gestão de edificios","Sistemas de automatización y gestión de edificios",null,"Building automation and management systems"]
[null,"EEM1","AE4","Energy management system","Energiemanagementsystem","Система за енергиен мениджмънт","Σύστημα ενεργειακής διαχείρισης","Energiamenedzsment rendszer","Sistema di gestione dell'energia","Energopārvaldības sistēmas izveide un uzturēšana","System zarządzania energią","Sistema de gestão de energia","Sistema de gestión energética",null,"Energy management system"]
[null,"EEM1","AE5","Measured consumption","Gemessener Energieverbrauch","Измерено потребление","Ακριβής καταγραφή καταναλώσεων","Mért fogyasztás","Consumo misurato","Enerģijas patēriņa mērījumi ","Mierzenie zużycia energii","Monitorização do consumo","Monitorización del consumo",null,"Measured consumption"]
[null,"EEM1","AE6","Improved smart-readiness","Verbesserte Smart-Readiness","Подобрена готовност за работа с интелигентни системи","Βελτιωμένη ευφυΐα εξοπλισμού (Improved smart-readiness)","Épületokosítás","Sistemi di automazione/controllo negli edifici (building-automation)","Uzlabota viedā gatavība","Zwiększona gotowość do pracy w trybie smart","Melhoria da Smart-Readiness","Preparación para instalación de sistemas smart",null,"Improved smart-readiness"]
[null,"EEM1","AF2","Compressed air system","Druckluftsystem","С-ма за сгъстен въздух","Σύστημα συμπιεσμένου αέρα","Nagynyomású levegő rendszer","Sistemi ad aria compressa","Saspiestā gaisa sistēma","System sprężonego powietrza","Sistema de ar comprimido","Sistema de aire comprimido",null,"Compressed air system"]
[null,"EEM1","AF3","Check the required pressure","Überprüfung des erforderlichen Drucks","Проверка на необходимото налягане","Ελεγχος απαιτούμενης πίεσης","A szükséges nyomás ellenőrzése","Controllo della pressione richiesta","Spiediena pārbaude","Sprawdzanie wymaganego ciśnienia","Verificar a pressão necessária","Comprobación de la presión requerida",null,"Check the required pressure"]
[null,"EEM1","AF4","Regular check for leakages","Regelmäßige Kontrolle auf Dichtheit","Редовна проверка за течове","Τακτικός έλεγχος για διαρροές","Rendszeres szivárgásellenőrzés","Controllo regolare delle perdite","Regulāras pārbaudes uz noplūdēm","Regularna kontrola pod kątem wycieków","Verificação regular de fugas","Comprobación periódica de fugas",null,"Regular check for leakages"]
[null,"EEM1","AF5","Waste heat recovery ","Wärmerückgewinnung","Оползотворяване на отпадна топлина ","Ανάκτηση απορριπτόμενης θερμότητας ","Hulladékhő hasznosítás","Recupero del calore residuo","Siltuma pārpalikumu izmantošana ","Odzysk ciepła odpadowego","Recuperação de calor residual","Recuperación de calor residual",null,"Waste heat recovery "]
[null,"EEM1","AF6","Regular maintenance of the compressor","Regelmäßige Wartung des Kompressors","Редовна поддръжка на компресора","Τακτική συντήρηση συμπιεστή","Kompresszor rendszeres karbantartása","Manutenzione regolare del compressore","Regulāra kompresora apkope","Regularna konserwacja sprężarki","Manutenção regular do compressor","Mantenimiento regular del compresor",null,"Regular maintenance of the compressor"]
[null,"EEM1","AG2","Steam system","Dampfsystem","Парна система","Σύστημα παραγωγής ατμού","Gőzellátó rendszer","Sistema a vapore  ","Tvaika sistēma","System pary","Sistema de vapor","Sistema de vapor",null,"Steam system"]
[null,"EEM1","AG3","Check the required pressure","Prüfung des erforderlichen Drucks","Проверка на необходимото налягане","Ελεγχος απαιτούμενης πίεσης","A szükséges nyomás ellenőrzése","Controllo della pressione richiesta","Spiediena pārbaude","Sprawdzanie wymaganego ciśnienia","Verificar a pressão necessária","Comprobación de la presión requerida",null,"Check the required pressure"]
[null,"EEM1","AG4","Check for leakages","Kontrolle auf Dichtheit","Проверка за течове","Τακτικός έλεγχος για διαρροές","Rendszeres szivárgásellenőrzés","Controllo delle perdite","Regulāras pārbaudes uz noplūdēm","Sprawdzanie szczelności","Verificar a existência de fugas","Comprobación de fugas",null,"Check for leakages"]
[null,"EEM1","AG5","Regular maintenance of the boiler","Regelmäßige Wartung des Heizkessels","Редовна поддръжка на котела","Τακτική συντήρηση του λέβητα","A kazán rendszeres ellenőrzése","Manutenzione regolare della caldaia","Regulāra katla apkope","Regularna konserwacja kotła","Manutenção regular da caldeira","Mantenimiento regular de la caldera",null,"Regular maintenance of the boiler"]
[null,"EEM1","AH2","Refrigeration","Kühltechnik","Хладилна техника","Συστήματα ψύξης παραγωγικής διαδικασίας ","Hűtési technológiai rendszer","Refrigerazione","Saldēšana","Chłodzenie","Refrigeração","Sistema de frío",null,"Refrigeration"]
[null,"EEM1","AH3","Optimisation of the required temperatures","Optimierung der erforderlichen Temperaturen","Оптимизация на необходимите температури","Βελτιστοποίηση απαιτούμενης θερμοκρασίας λειτουργίας","A szükséges hőmérsékletek ellenőrzése","Ottimizzazione delle temperature richieste","Nepieciešamās temperatūras optimizācija","Optymalizacja wymaganych temperatur","Otimização das temperaturas requeridas","Optimización de las temperaturas requeridas",null,"Optimisation of the required temperatures"]
[null,"EEM1","AH4","Waste heat recovery ","Wärmerückgewinnung","Оползотворяване на отпадна топлина ","Ανάκτηση απορριπτόμενης θερμότητας ","Hővisszanyerés","Recupero del calore residuo","Siltuma pārpalikumu izmantošana ","Odzysk ciepła odpadowego","Recuperação de calor residual ","Recuperación de calor residual",null,"Waste heat recovery "]
[null,"EEM1","AH5","Install frequency control (i.e. VRF) on chiller compressor.","Installation einer Frequenzregelung (z.B. VRF) am Kompressor der Kühlanlage.","Монтиране на честотно управление (напр. VRF) на компресора на чилъра.","Εγκατάσταση έλεγχου συχνότητας (VRF) στον συμπιεστή ψυκτικού συγκροτήματος","Frekvenciaszabályozás alkalmazása a hűtési kompresszornál (pl. VRF)","Installazione del controllo della frequenza (ovvero VRF) sul compressore del refrigeratore.","Frekvences kontroliera uzstādīšana dzesētāja kompresoram (piemēram, regulējamas aukstumaģenta plūsmas tehnoloģija)","Zainstalowanie sterowania częstotliwościowego (np. VRF) na sprężarce agregatu chłodniczego","Instalar um controlo de frequência (ex: VRF) no compressor do chiller.","Instalación de variadorde frecuencia (es decir, VRF) en el compresor enfriador.",null,"Install frequency control (i.e. VRF) on chiller compressor."]
[null,"EEM1","AH6","Install high efficiency or 2-rev electromotor on evaporation fan","Installation eines hocheffizienten Elektromotors oder eines Elektromotors mit 2 Umdrehungen am Verdunstungsventilator","Инсталиране на високоефективен или двуоборотен електромотор на вентилатора за изпаряване","Εγκατάσταση ηλεκτροκινητήρα υψηλής απόδοσης ή 2-θμιο στον ανεμιστήρα εξάτμισης","Nagy hatásfokú vagy 2 fokozatú elektromotor felszerelése a párologtató oldali ventilátorra","Installazione di motori elettrici ad alta efficienza o a doppia velocità sul ventilatore lato sorgente","Augstas efektivitātes vai divu apgriezienu elektromotora uzstādīšana uz iztvaikošanas dzesētāja","Zainstalowanie wysokowydajnego lub 2-obrotowego silnika elektrycznego na wentylatorze wyparnym","Instalar um motor de alta eficiência ou de 2 rotações na ventoinha de evaporação","Instalación de un electromotor de alta eficiencia o de 2 revoluciones en el ventilador de evaporación",null,"Install high efficiency or 2-rev electromotor on evaporation fan"]
[null,"EEM1","AH7","Build a cooled front space for refrigeration units.","Einrichtung einer gekühlten Vorderseite für Kühlgeräte.","Изграждане на охладено предно пространство за хладилните агрегати.","Κατασκευή ενός ψυχρού χώρου μπροστά από τις μονάδες παραγωγής ψύξης","Hűtött térek előtt kondicionált zóna létrehozása","Costruzione di uno spazio anteriore raffreddato per le unità di refrigerazione.","Atdzesētas priekštelpas izveide saldēšanas iekārtām","Zbudowanie chłodzonej przestrzeni przedniej dla agregatów chłodniczych","Construir um espaço frontal refrigerado para unidades de refrigeração.","Construir un espacio frontal refrigerado para unidades de refrigeración.",null,"Build a cooled front space for refrigeration units."]
[null,"EEM1","AH8","Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle.","Verwendung von heißem Kältegas aus dem Kompressor für die ersten Phasen des Entfrostungszyklus.","Използване на горещ хладилен газ от компресора за началните етапи на цикъла на размразяване.","Χρησιμοποιήστε θερμαινόμενο ψυκτικό αέριο στο συμπιεστή για τα αρχικά στάδια του κύκλου απόψυξης","A kompresszorból származó forró hűtőgáz használata a leolvasztási ciklus kezdeti szakaszaiban.","Utilizzare il gas refrigerante caldo proveniente dal compressore per le fasi iniziali del ciclo di sbrinamento.","Karstās aukstumaģenta gāzes (no kompresora) izmantošana atkausēšanas cikla sākumā","Wykorzystanie gorącego czynnika chłodniczego ze sprężarki do początkowych etapów cyklu odszraniania","Utilizar o gás refrigerante quente do compressor para as fases iniciais do ciclo de descongelação.","Utilización de gas refrigerante caliente del compresor para las etapas iniciales del ciclo de descongelación.",null,"Use hot refrigerant gas from the compressor for the initial stages of the defrosting cycle."]
[null,"EEM1","AH9","Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling.","Nutzung der überschüssigen Wärme aus anderen Produktionsprozessen zur Erzeugung von Kälte durch Adsorption/Absorptionskälte.","Използване на излишната топлина от други производствени процеси за производство на охлаждане чрез адсорбция/абсорбционно охлаждане.","Χρήση περίσσειας θερμότητας από άλλες διεργασίες παραγωγής για την παραγωγή ψύξης μέσω ψύξης από συσκευές προσρόφησης/απορρόφησης","Más termelési folyamatokból származó felesleges hő felhasználása hűtés előállítására adszorpciós/abszorpciós hűtéssel.","Utilizzare il calore in eccesso proveniente da altri processi produttivi per la produzione di potenza frigorifera utilizzando macchine frigorifere ad assorbimento/adsorbimento.","Ražošanas procesu siltuma pārpalikumu izmantošana dzesēšanas vajadzībām ar adsorbcijas/absorbcijas dzesētājiem","Wykorzystanie nadmiaru ciepła z innych procesów produkcyjnych do produkcji chłodu przy użyciu chłodzenia adsorpcyjnego/absorpcyjnego.","Utilizar o calor excedente de outros processos de produção para a produção de arrefecimento utilizando a refrigeração por adsorção/absorção.","Utilización del exceso de calor de otros procesos de producción para la producción de refrigeración mediante refrigeración por adsorción/absorción.",null,"Use excess heat from other production processes for the production of cooling using adsorption/absorption cooling."]
[null,"EEM1","AH10","Utilisation of free cooling","Nutzung der freien Kühlung","Оползотворяване на свободното охлаждане","Χρήση συστήματος ελεύθερης ψύξης","Szabad hűtés alkalmazása","Utilizzo del freecooling","Brīvdzesēšanas režīma izmantošana ","Wykorzystanie free-cooling","Utilização de free cooling","Utilización del free cooling",null,"Utilisation of free cooling"]
[null,"EEM1","AH11","Replacement of the equipment.","Austausch der Ausrüstung","Подмяна на оборудването","Αντικατάσταση εξοπλισμού","Berendezések cseréje","Sostituzione dell'attrezzatura.","Iekārtu nomaiņa","Wymiana sprzętu","Substituição do equipamento.","Sustitución del equipo actual",null,"Replacement of the equipment."]
[null,"EEM1","AI2","Water systems","Wasserversorgung","Водни системи","Συστήματα χρήσης νερού","Vízkezelés","Sistemi idrici","Ūdensapgādes sistēma","Systemy wodne","Sistemas de água","Sistema de agua",null,"Water systems"]
[null,"EEM1","AI3","Efficient pumps for the Water treatment system (if any)","Effiziente Pumpen für das Wasseraufbereitungssystem (falls vorhanden)","Ефективни помпи за системата за пречистване на вода (ако има такива)","Αποδοτικές αντλίες για σύστημα επεξεργασίας νερού (εάν υφίσταται)","Hatékony szivattyúk a vízkezelő rendszerbe (ha releváns)","Pompe efficienti per il sistema di trattamento dell'acqua (se presente)","Efektīvi sūkņi ūdens attīrīšanas sistēmai (ja tāda ir)","Wydajne pompy do systemu uzdatniania wody (jeśli występują)","Bombas eficientes para o sistema de tratamento de água (se houver)","Bombas eficientes para el sistema de tratamiento de agua (si las hay)",null,"Efficient pumps for the Water treatment system (if any)"]
[null,"EEM1","AI4","Advanced process of water recovery ","Fortschrittliches Verfahren zur Wasserrückgewinnung","Усъвършенстван процес за възстановяване на вода ","Προηγμένα συστήματα ανάκτησης νερού  ","Fejlett vízvisszanyerési eljárás","Processo avanzato di recupero dell'acqua ","Uzlabots ūdens atgūšanas process","Zaawansowany proces odzyskiwania wody","Processo avançado de recuperação de água","Proceso avanzado de recuperación de agua",null,"Advanced process of water recovery "]
[null,"EEM1","AJ2","Production line","Produktionskette","Производствена линия","Γραμμή παραγωγής","Termelési lánc","Linea di produzione","Ražošanas līnija","Linia produkcyjna","Linha de produção","Línea de producción",null,"Production line"]
[null,"EEM1","AJ3","Optimisation of the production process and workflow","Optimierung des Produktionsprozesses und des Arbeitsablaufs","Оптимизация на производствения процес и потока на работа","Βελτιστοποίηση της παραγωγικής διαδικασίας και ροής εργασιών ","A gyártási folyamat és a munkafolyamat optimalizálása","Ottimizzazione del processo produttivo e del flusso di lavoro","Ražošanas procesa un darbplūsmas optimizācija","Optymalizacja procesu produkcji i przebiegu pracy","Otimização do processo de produção e fluxo de trabalho","Optimización del proceso de producción y del flujo de trabajo",null,"Optimisation of the production process and workflow"]
[null,"EEM1","AJ4","Waste reduction & recycling in the production line ","Abfallreduzierung und Recycling in der Produktionskette","Намаляване на отпадъците  в производствената линия и рециклиране","Μείωση και ανακύκλωση αποβλήτων στη γραμμή παραγωγής ","Hulladé csökkentése és újrahasznosítása a termelési láncban ","Riduzione e riutilizzo dei rifiuti nella linea di produzione","Atkritumu daudzuma samazināšana un pārstrāde ražošanas līnijā","Redukcja odpadów i recykling na linii produkcyjnej","Redução de resíduos & reciclagem na linha de produção","Reducción de residuos y reciclaje en la línea de producción",null,"Waste reduction & recycling in the production line "]
[null,"EEM1","AJ5","Optimization of motor driven systems ","Optimierung von motorgetriebenen Systemen","Оптимизиране на системи, задвижвани от двигатели ","Βελτιστοποίηση χρήσης κινητήρων ","Motorhajtású rendszerek optimalizációja","Ottimizzazione dei sistemi motorizzati","Elektropiedziņas sistēmu optimizācija","Optymalizacja systemów napędzanych silnikiem ","Otimização de sistemas motorizados ","Optimización de sistemas accionados por motor",null,"Optimization of motor driven systems "]
[null,"EEM1","AJ6","High efficient transmission system","Hocheffizientes Übertragungssystem","Високо ефективна трансмисионна система","Σύστημα μετάδοσης υψηλής απόδοσης","Nagy hatékonyságú erőátviteli rendszer","Sistema di trasmissione ad alta efficienza","Energoefektīvi transportieri","Wysokowydajny system transmisji","Sistema de transmissão de alta eficiência","Sistema de transmisión de alta eficiencia",null,"High efficient transmission system"]
[null,"EEM1","AJ7","Reduction of the mAnnual labor","Verringerung der manuellen Arbeit","Намаляване на ръчния труд","Μείωση της ανθρώπινης εργασίας","Manuális munka csökkentése","Riduzione del lavoro manuale","Fiziskā (manuālā) darba samazināšana","Redukcja pracy wykonywanej ręcznie","Redução do trabalho manual","Reducción del trabajo manual",null,"Reduction of the mAnnual labor"]
[null,"EEM1","AJ8","Regular maintenance of the equipment","Regelmäßige Wartung der Geräte","Редовна поддръжка но оборудването","Τακτική συντήρηση του εξοπλισμού ","A berendezések rendszeres karbantartása","Manutenzione regolare dell'attrezzatura","Regulāra iekārtu apkope","Regularna konserwacja sprzętu","Manutenção regular do equipamento","Mantenimiento regular del equipo",null,"Regular maintenance of the equipment"]
[null,"EEM1","AJ9","Replacement of the equipment","Austausch der Ausrüstung","Подмяна на оборудването","Αντικατάσταση εξοπλισμού","A berendezések cseréje","Sostituzione dell'attrezzatura","Iekārtu nomaiņa","Wymiana sprzętu","Substituição do equipamento","Sustitución del equipo",null,"Replacement of the equipment"]
[null,"EEM1","AJ10","Waste heat recovery ","Wärmerückgewinnung","Оползотворяване на отпадна топлина ","Ανάκτηση απορριπτόμενης θερμότητας  ","Hővisszanyerés","Recupero del calore residuo","Siltuma pārpalikumu izmantošana ","Odzyskiwanie ciepła odpadowego","Recuperação de calor residual ","Recuperación de calor residual",null,"Waste heat recovery "]
[null,"EEM1","AJ11","Low-carbon packaging ","Kohlenstoffarme Verpackungen","Опаковки с малък въглероден отпечатък","Συσκευασίες χαμηλών εκπομπών άνθρακα","Alacsony szén-dioxid-kibocsátású csomagolás","Imballaggio a basse emissioni di carbonio","Oglekļa mazietilpīgs iepakojums","Opakowania niskoemisyjne","Embalagens com baixo teor de carbono ","Empaquetado sostenible",null,"Low-carbon packaging "]
[null,"EEM1","AK2","Transport of goods","Transport von Ware","Транспорт на стоки","Μεταφορές προϊόντων","Termékek szállítása","Trasporti","Preču transports","Transport towarów","Transporte de mercadorias","Transporte de productos/bienes",null,"Transport of goods"]
[null,"EEM1","AK3","Optimisation of timetables","Optimierung der Zeitpläne","Оптимизация на графика","Βελτιστοποίηση των χρονοδιαγραμμάτων","Menetrendi optimalizáció","Ottimizzazione degli orari","Grafiku optimizācija","Optymalizacja rozkładów jazdy","Otimização de horários","Optimización de horarios",null,"Optimisation of timetables"]
[null,"EEM1","AK4","Optimisation of routes","Optimierung der Routen","Оптимизация на маршрутите","Βελτιστοποίηση των δρομολογίων","Útvonalak optimalizációja","Ottimizzazione dei percorsi","Maršrutu optimizācija","Optymalizacja tras","Otimização de rotas","Optimización de rutas",null,"Optimisation of routes"]
[null,"EEM1","AK5","Optimisation of loads","Optimierung der Ladungen","Оптимизация на товарите","Βελτιστοποίηση των φορτίων","Járműterhelés optimalizáció","Ottimizzazione dei carichi","Slodžu optimizācija","Optymalizacja ładunków","Otimização de cargas","Optimización de cargas",null,"Optimisation of loads"]
[null,"EEM1","AK6","Optimisation of the fleet","Optimierung des Fuhrparks","Оптимизация на автомобилния парк","Βελτιστοποίηση του στόλου οχημάτων","Flotta optimalizáció","Ottimizzazione della flotta","Autoparka optimizācija ","Optymalizacja floty","Otimização da frota","Optimización de la flota",null,"Optimisation of the fleet"]
[null,"EEM1","AK7","Promote electromobility","Förderung der Elektromobilität","Промотиране на електромобили","Προώθηση ηλεκτροκίνησης ","Elektromobilitás promotálása","Promuovere la mobilità elettrica ","Elektromobilitātes veicināšana ","Promowanie elektromobilności","Promover a mobilidade eléctrica","Promoción de la electromovilidad",null,"Promote electromobility"]
[null,"EEM1","AK8","Promotion of modal shift for freight","Förderung der Verlagerung des Güterverkehrs","Насърчаване на преминаването към друг вид транспорт при товарните превози","Προώθηση μεταφοράς φορτίου εμπορευμάτων ","Az árufuvarozási módváltás előmozdítása","Promozione del trasferimento modale delle merci","Kravu pārvadājumu modālās maiņas veicināšana","Promowanie modalnej zmiany w transporcie towarowym","Promoção de transferência modal para cargas","Promoción de la transferencia modal para el transporte de mercancías",null,"Promotion of modal shift for freight"]
[null,"EEM1","AK9","Regular maintenance","Regelmäßige Wartung","Редовна поддръжка","Τακτική συντήρηση σοχημάτων","Rendszeres karbantartás","Manutenzione regolare","Regulāra apkope","Regularna konserwacja","Manutenção regular","Mantenimiento regular",null,"Regular maintenance"]
[null,"EEM1","AK10","Driver training","Fahrerausbildung","Обучение на водачите на МПС","Εκπαίδευση οδηγών","Sofőrök képzése","Formazione degli autisti","Vadītāju apmācība","Szkolenie kierowców","Treino do motorista","Formación de conductores",null,"Driver training"]
[null,"EEM1","AL2","Management & Maintenance measures","Management- und Instandhaltungsmaßnahmen","Мерки за управление и поддръжка","Μέτρα διαχείρισης και συντήρησης","Menedzsment és karbantartás","Gestione e manutenzione","Pārvaldība un monitorings","Środki zarządzania i utrzymania","Medidas de gestão & manutenção","Medidas de gestión y mantenimiento",null,"Management & Maintenance measures"]
[null,"EEM1","AL3","Green supply chain management","Umweltfreundliches Lieferkettenmanagement","\"Зелено\" управление на веригата на доставки","Διαχείριση πράσινης εφοδιαστικής αλυσίδας","Zöld ellátási lánc menedzsment","Gestione della catena di fornitura \"Green\"","Zaļās piegādes ķēdes vadība","Ekologiczne zarządzanie łańcuchem dostaw","Gestão ecológica da cadeia de abastecimento","Gestión ecológica de la cadena de suministro",null,"Green supply chain management"]
[null,"EEM1","AL4","Improved energy management","Verbessertes Energiemanagement","Подобрен енергиен мениджмънт","Βελτιωμένη ενεργειακή διαχείριση","Energiamenedzsment fejlesztése","Gestione energetica migliorata","Uzlabota energopārvaldība","Usprawnione zarządzanie energią","Melhoria da gestão energética","Gestión energética mejorada",null,"Improved energy management"]
[null,"EEM1","AL5","Improved environmental awareness at the management level","Verbessertes Umweltbewusstsein auf Managementebene","Подобрена екологична осведоменост на управленско ниво","Βελτίωση περιβαλλοντικής συνείδησης σε επίπεδο διοίκησης","Környezettudatosság fejlesztése a vezetés szintjén","Maggiore consapevolezza ambientale a livello manageriale, ","Uzlabota izpratne par vidi vadības līmenī","Wyższa świadomość ekologiczna na poziomie zarządzania","Melhoria da sensibilização ambiental a nível da gestão","Mayor conciencia ambiental a nivel de gestión",null,"Improved environmental awareness at the management level"]
[null,"EEM1","AM2","Occupant behaviour","Verhalten der Nutzer*innen","Поведение на обитателите","Συμπεριφορά χρηστών ","Felhasználói magatartás","Comportamento degli occupanti","Paradumi un uzvedība","Zachowania pracowników","Comportamento dos ocupantes","Comportamiento empleados",null,"Occupant behaviour"]
[null,"EEM1","AM3","Employee engagement and training","Engagement und Schulung der Mitarbeiter*innen","Ангажиране и обучение на служителите","Συμμετοχή και εκπαίδευση εργαζομένων","Alkalmazottak bevonása és képzése","Coinvolgimento e formazione dei dipendenti","Darbinieku iesaistīšana un apmācība","Zaangażowanie pracowników i szkolenia","Envolvimento e formação dos trabalhadores","Compromiso y capacitación de los empleados",null,"Employee engagement and training"]
[null,"EEM1","AM4","Motivation","Motivation","Мотивация","Κίνητρο","Motiváció","Motivazione","Motivācija","Motywacja","Motivação","Motivación",null,"Motivation"]
[null,"EEM1","W15","NEB quantification uncertainty","NEB-Quantifizierungsunsicherheit","Несигурност на количествената оценка на НЕП","Αβεβαιότητα ποσοτικού προσδιορισμού NEB","NEB számszerűsítési bizonytalanság","Incertezza nella quantificazione del NEB","NEB kvantificēšanas nenoteiktība","Niepewność kwantyfikacji NEB","Incerteza da quantificação dos NEBs","Incertidumbre de cuantificación del BNE",null,"NEB quantification uncertainty"]
[null,"EEM1","W18"," years (without NEBs)","Jahre (ohne NEBs)","години (без НЕП)"," έτη (δίχως ΝΕΒ)"," évek (NEB-k nélkül)"," Anni (senza NEBs)"," gadi ( bez NEB )"," lata (bez NEB)","anos (sem NEBs)"," años (sin NEBs)",null," years (without NEBs)"]
[null,"EEM1","X18"," years (with NEBs)","Jahre (mit NEBs)","години (с НЕП)"," έτη (με ΝΕΒ)"," évek (NEB-kkel)"," Anni (con NEBs)"," gadi ( ar NEB )"," lata (z NEB)","anos (com NEBs)"," años (con NEBs)",null," years (with NEBs)"]
[null,"EEM1","W19","NPV for the chosen period of ","Kapitalwert für den gewählten Zeitraum von","NPV за избрания период от","NPV για την επιλεγμένη περίοδο ","NPV a választott időszakra "," VAN per il periodo scelto di","NPV izvēlētajam periodam no ","NPV dla wybranego okresu ","VAL para o período escolhido","VAN para el periodo elegido de ",null,"NPV for the chosen period of "]
[null,"EEM1","W20","IRR for the chosen period of ","Interne Rendite für den gewählten Zeitraum von","IRR за избрания период от","IRR για την επιλεγμένη περίοδο ","IRR a választott időszakra "," TIR per il periodo scelto di","IRR izvēlētajam periodam no ","IRR dla wybranego okresu ","TIR para o período escolhido","TIR para el periodo elegido de ",null,"IRR for the chosen period of "]
[null,"EEM1","W21","ROI for the chosen period of ","Kapitalrendite (ROI) für den gewählten Zeitraum von","ROI за избрания период от","ROI για την επιλεγμένη περίοδο ","ROI a választott időszakra "," ROI per il periodo scelto di","ROI izvēlētajam periodam no ","ROI dla wybranego okresu ","ROI para o período escolhido","Retorno de la Inversión para el periodo elegido de ",null,"ROI for the chosen period of "]
[null,"EEM1","W22","NPV for ","Kapitalwert für","NPV за","NPV για ","NPV"," VAN per","NPV ","NPV dla ","VAL para","VAN para ",null,"NPV for "]
[null,"EEM1","Z18","Your investment in this energy efficiency improvement measure has a positive value of ","Ihre Investition in diese Maßnahme zur Verbesserung der Energieeffizienz hat einen positiven Wert von","Вашата инвестиция в тази мярка за подобряване на енергийната ефективност има положителна стойност от ","Η επένδυσή σας σε αυτό το μέτρο βελτίωσης της ενεργειακής απόδοσης έχει θετική αξία ","Az energiahatékonyságot javító intézkedésbe történő befektetése pozitív értékkel bír, melynek értéke "," L'investimento in questa misura di miglioramento dell'efficienza energetica ha un valore positivo di","Jūsu investīcijas iekšā šis enerģiju efektivitāti uzlabošanu mērs ir pozitīva vērtību no ","Twoja inwestycja w ten środek poprawy efektywności energetycznej ma wartość dodatnią wynoszącą ","O seu investimento nesta medida de melhoria da eficiência energética tem um valor positivo de  ","Su inversión en esta medida de mejora de la eficiencia energética tiene un valor positivo de ",null,"Your investment in this energy efficiency improvement measure has a positive value of "]
[null,"EEM1","AA18","No additional value of NEBs needed for the energy efficiency measure to be economically feasible","Für die wirtschaftliche Durchführbarkeit der Energieeffizienzmaßnahme ist kein zusätzlicher Wert der NEBs erforderlich","Не е необходима допълнителна стойност на НЕП, за да бъде мярката за енергийна ефективност икономически осъществима","Δεν απαιτείται πρόσθετη αξία ΝΕΒ για να είναι οικονομικά εφικτό το μέτρο ενεργειακής απόδοσης","Nincs szükség további NEB-értékre ahhoz, hogy az energiahatékonysági intézkedés gazdaságilag megvalósítható legyen.","Non è necessario alcun valore aggiuntivo dei NEBs affinché la misura di efficienza energetica sia economicamente fattibile","Nav nepieciešamas noteikt vēl papildu NEB vērtības, lai izvēlētais EEP būtu ekonomiski pamatots.  ","Żadna dodatkowa wartość NEB nie jest potrzebna, aby środek poprawy efektywności energetycznej był ekonomicznie wykonalny","Não é necessário qualquer valor adicional de NEBs para que a medida de eficiência energética seja economicamente viável","No es necesario un valor adicional de NEB para que la medida de eficiencia energética sea económicamente viable",null,"No additional value of NEBs needed for the energy efficiency measure to be economically feasible"]
[null,"EEM1","Z19","EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible.","EUR. Dies bedeutet, dass die nicht quantifizierten nichtenergetischen Vorteile nicht notwendig sind, damit die Investition wirtschaftlich sinnvoll ist.","ЕВРО. Това означава, че неоколичествените неенергийни ползи не са необходими за да бъде икономически осъществима инвестицията","EUR. Αυτό σημαίνει ότι τα μη ποσοτικοποιημένα μη ενεργειακά οφέλη δεν είναι απαραίτητα για να είναι οικονομικά εφικτή η επένδυση.","HUF. Ez azt jelenti, hogy a nem számszerűsített nem energetikai jellegű nyereségek nem szükségesek ahhoz, hogy a beruházás gazdaságos legyen.","EURO. Ciò significa che i benefici non energetici non quantificati non sono necessari affinché l’investimento sia economicamente fattibile.","EUR. Tas nozīmē, ka NEB vērtību nav nepieciešams noteikt, jo izvēlētais EEP tāpat ir ekonomiski pamatots.","PLN. Oznacza to, że nieokreślone ilościowo korzyści pozaenergetyczne nie są konieczne, aby inwestycja była ekonomicznie opłacalna.","euros. Isto significa que os benefícios não energéticos não quantificados não são necessários para que o investimento seja economicamente viável.","EUR. Esto significa que los beneficios no energéticos no cuantificados no son necesarios para que la inversión sea económicamente viable.",null,"EUR. This means that the not quantified non energy benefits are not necessary for the investment to be economically feasible."]
[null,"EEM1","Z20","Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits.","Ihre Investition in diese Maßnahme zur Verbesserung der Energieeffizienz hat einen negativen Wert, was bedeutet, dass der Mehrwert nicht quantifizierter nicht-energetischer Vorteile berücksichtigt werden muss. Bitte führen Sie die Analyse der nicht quantifizierten nicht-energetischen Vorteile durch.","Вашата инвестиция в тази мярка за повишаване на енергийната ефективност има отрицателна стойност, което означава, че трябва да се вземе предвид добавената стойност на неколичествено изразените неенергийни ползи. Моля, направете анализ на неколичествените неенергийни ползи.\n","Η επένδυσή σας σε αυτό το μέτρο βελτίωσης της ενεργειακής απόδοσης έχει αρνητική αξία, γεγονός που σημαίνει ότι πρέπει να ληφθεί υπόψη η πρόσθετη αξία των μη ποσοτικοποιημένων μη ενεργειακών οφελειών. Παρακαλείστε να προβείτε στην ανάλυση των μη ποσοτικοποιημένων μη ενεργειακών ωφελειών.","Az energiahatékonyságot javító intézkedésbe történő beruházás értéke negatív, ami azt jelenti, hogy a nem számszerűsített nem energetikai jellegű nyereségek hozzáadott értékét figyelembe kell venni. Kérjük, végezze el a nem számszerűsített nem energetikai jellegű előnyök elemzését.","L'investimento in questa misura di miglioramento dell'efficienza energetica ha un valore negativo, il che significa che deve essere preso in considerazione il valore aggiunto dei benefici non energetici non quantificati. Si prega di eseguire l'analisi dei benefici non energetici non quantificati.","Jūsu ieguldījumam šajā EEP ir negatīva vērtība. Tas nozīmē, ka ir jāņem vērā nekvantificēto NEB vērtība. Lūdzu, veiciet nekvantificēto NEB analīzi.","Twoja inwestycja w ten środek poprawy efektywności energetycznej ma wartość ujemną, co oznacza, że należy wziąć pod uwagę wartość dodaną niewymiernych korzyści pozaenergetycznych. Prosimy o przeprowadzenie analizy niewymiernych korzyści pozaenergetycznych.","O seu investimento nesta medida de melhoria da eficiência energética tem um valor negativo, o que significa que o valor adicional dos benefícios não energéticos não quantificados tem de ser tido em conta. Por favor, efectue a análise dos benefícios não energéticos não quantificados.","Su inversión en esta medida de mejora de la eficiencia energética tiene un valor negativo, lo que significa que debe tenerse en cuenta el valor añadido de los beneficios no energéticos no cuantificados. Realice el análisis de los beneficios no energéticos no cuantificados.",null,"Your investment in this energy efficiency improvement measure has a negative value, which means the added value of not quantified non energy benefits has to be taken into account. Please perform the analysis of the not quantified non energy benefits."]
[null,"EEM1","E13",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,0.5]
[null,"EEM1","E15",7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,null,7.1999999999999995E-2]
[null,"EEM1","E16",0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,0.04]
[null,"EEM1","E19",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,0.03]
[null,"EEM1","E20",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02]
[null,"EEM1","E22",7,7,7,7,7,7,7,7,7,7,null,7]
[null,"EEM1","E138",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,0.25]
[null,"EEM1","F256",0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,null,0.3]
[null,"EEM1","G256",-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,-0.3,null,-0.3]
[null,"EEM1","F257",2,2,2,2,2,2,2,2,2,2,null,2]
[null,"EEM1","G257",0,0,0,0,0,0,0,0,0,0,null,0]
[null,"EEM1","F258",0,0,0,0,0,0,0,0,0,0,null,0]
[null,"EEM1","G258",10,10,10,10,10,10,10,10,10,10,null,10]
[null,"EEM1","F259",6,6,6,6,6,6,6,6,6,6,null,6]
[null,"EEM1","G259",0,0,0,0,0,0,0,0,0,0,null,0]
[null,"EEM1","F260",1,1,1,1,1,1,1,1,1,1,null,1]
[null,"EEM1","G260",19,19,19,19,19,19,19,19,19,19,null,19]
[null,"EEM1","F261",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,0.5]
[null,"EEM1","G261",1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,null,1.5]
[null,"EEM1","F263",25,25,25,25,25,25,25,25,25,25,null,25]
[null,"EEM1","G263",-25,-25,-25,-25,-25,-25,-25,-25,-25,-25,null,-25]
[null,"EEM1","D266",5,5,5,5,5,5,5,5,5,5,null,5]
[null,"EEM1","D267",2,2,2,2,2,2,2,2,2,2,null,2]
[null,"EEM1","D268",1,1,1,1,1,1,1,1,1,1,null,1]
[null,"EEM1","D269",2,2,2,2,2,2,2,2,2,2,null,2]
[null,"EEM1","D270",2,2,2,2,2,2,2,2,2,2,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summary","B3","No.","Nr.","Бр./№","α/α","Sorszám","NO.","Nr.","Nr","Nº.","Número",null,"No."]
[null,"Summary","C3","Include in total","Inkludiert gesamt","Включете в тотала","Συμπεριλαμβάνεται στο σύνολο","Beleértve a teljes összegbe","Includere in totale","Iekļaut summā ","Zawiera w sumie","Incluir no total","Incluir en el total",null,"Include in total"]
[null,"Summary","D3","Energy efficiency measure category","Kategorie der Energieeffizienzmaßnahmen","Категория на мярката за енергийна ефективност","Κατηγορία μέτρων ενεργειακής απόδοσης","Energiahatékonysági intézkedés kategória","Categoria di misura dell'efficienza energetica","Energoefektivitātes pasākumu kategorija","Kategoria środka efektywności energetycznej","Categoria da medida de eficiência energética","Categoría de medida de eficiencia energética",null,"Energy efficiency measure category"]
[null,"Summary","E3","Energy efficiency measure from category","Energieeffizienzmaßnahme aus der Kategorie","Мярка за енергийна ефективност от категория","Μέτρο ενεργειακής απόδοσης από την κατηγορία","Energiahatékonysági intézkedés kategóriából","Misura di efficienza energetica","Energoefektivitātes pasākums ","Środek poprawy efektywności energetycznej z kategorii","Medida de eficiência energética da categoria","Medida de eficiencia energética de la categoría",null,"Energy efficiency measure from category"]
[null,"Summary","F3","Energy efficiency measure description","Beschreibung der Energieeffizienzmaßnahme","Описание на мярката за енергийна ефективност","Περιγραφή του μέτρου ενεργειακής απόδοσης","Energiahatékonysági intézkedés leírása","Descrizione della misura di efficienza energetica","Energoefektivitātes pasākuma apraksts ","Opis środka poprawy efektywności energetycznej","Descrição da medida de eficiência energética","Descripción de la medida de eficiencia energética",null,"Energy efficiency measure description"]
[null,"Summary","G3","CAPEX, EUR","Kosten der Energieeffizienzmaßnahme (CAPEX), EUR","САРЕХ, ЕВРО ","CAPEX, Ευρώ","CAPEX, HUF","CAPEX, EUR","CAPEX, EUR","NAKŁADY INWESTYCYJNE, PLN","CAPEX, euros","CAPEX, EUR",null,"CAPEX, EUR"]
[null,"Summary","H3","Anual energy savings, MWh/year","Jährliche Energieeinsparungen, MWh/Jahr","Годишна икономия на енергия, MWh/годишно","Ετήσια εξοικονόμηση ενέργειας, MWh/έτος","Éves energiamegtakarítás, MWh/év","Risparmio energetico annuo, MWh/anno","Ikgadējais enerģijas ietaupījums","Roczne oszczędności energii, MWh/rok","Poupanças de energia anuais, MWh/ano","Ahorro anual de energía, MWh/año",null,"Anual energy savings, MWh/year"]
[null,"Summary","I3","Energy price, EUR/MWh","Energiepreis EUR/MWh","Цена на енергията (MWh/годишно)","Τιμή ενέργειας, EUR/MWh","Energiaár, HUF/MWh","Prezzo dell'energia, EUR/MWh","Enerģijas cena (tarifs)","Cena energii, PLN/MWh","Preço da energia, euro/MWh","Precio de la energía, EUR/MWh",null,"Energy price, EUR/MWh"]
[null,"Summary","J3","Anual energy savings, EUR","Jährliche Energieeinsparungen, EUR","Годишна икономия на енергия, ЕВРО","Ετήσια εξοικονόμηση ενέργειας, EUR","Éves energiamegtakarítás, HUF","Risparmio energetico annuo, EUR","Ikgadējais enerģijas ietaupījums, EUR","Roczne oszczędności energii, PLN","Poupanças de energia anuais, euros","Ahorro energético anual, EUR",null,"Anual energy savings, EUR"]
[null,"Summary","K3","Simple payback time, years","Einfache Abzahlungszeit, Jahre","Обикновено време за изплащане, години","Απλός χρόνος απόσβεσης, έτη","Egyszerű megtérülési idő, év","Tempo di recupero dell'investimento semplice, anni","Vienkārši atmaksāšanās laiks, gadi","Prosty czas zwrotu, lata","Tempo de retorno simples, anos","Tiempo de amortización simple (Pay back), años",null,"Simple payback time, years"]
[null,"Summary","L3","Number of years to be considered","Anzahl der zu berücksichtigenden Jahre","Брой години, които трябва да се вземат предвид","Αριθμός ετών που πρέπει να ληφθούν υπόψη","A figyelembe veendő évek száma","Numero di anni da considerare","Izvēlētais aprēķinu periods","Liczba lat do rozważenia","Número de anos a considerar","Número de años a considerar",null,"Number of years to be considered"]
[null,"Summary","M2","With NEBs","Mit NEBs","С НЕП","Με χρήση NEBs","NEB-kkel","Con i NEBs","Ar NEB","Z NEB","Com NEBs","Con BNEs",null,"With NEBs"]
[null,"Summary","M3","Years to reach positive NPV","Jahre, um einen positiven Kapitalwert zu erreichen","Години за постигане на положителна NPV ","Έτη για την επίτευξη θετικής NPV","A pozitív NPV eléréséhez szükséges évek","Anni per raggiungere un VAN positivo","Gadi, lai sasniegtu pozitīvu NPV","Lata do osiągnięcia dodatniej NPV","Anos para atingir um VAL positivo","Años para alcanzar un VAN positivo",null,"Years to reach positive NPV"]
[null,"Summary","N3","NPV, EUR","Kapitalwert, EUR","NPV, ЕВРО","NPV, Ευρώ","NPV, HUF","VAN, EUR","NPV, EUR","NPV, PLN","VAL, euros","VAN, EUR",null,"NPV, EUR"]
[null,"Summary","O3","IRR, %","Interne Rendite, %","IRR, %","IRR, %","IRR, %","TIR,%","IRR, %","IRR, %","TIR, %","TIR, %",null,"IRR, %"]
[null,"Summary","P3","ROI, %","Kaptalrendite (ROI), %","ROI, %","ROI, %","ROI, %","ROI,%","ROI, %","ROI, %","ROI, %","Retorno de la inversión, ROI %.",null,"ROI, %"]
[null,"Summary","Q2","Without NEBs","Ohne NEBs","Без НЕП","Χωρίς ΝΕΒ","NEB-k nélkül","Senza NEBs","Bez ENI","Bez NEB","Sem NEBs","Sin BNEs",null,"Without NEBs"]
[null,"Summary","Q3","Years to reach positive NPV","Jahre, um einen positiven Kapitalwert zu erreichen","Години за постигане на положителна NPV ","Έτη για την επίτευξη θετικής NPV","Pozitív NPV eléréséhez szükséges évek","Anni per raggiungere un VAN positivo","Gadi, lai sasniegtu pozitīvu NPV","Lata do osiągnięcia dodatniej NPV","Anos para atingir um VAL positivo","Años para alcanzar un VAN positivo",null,"Years to reach positive NPV"]
[null,"Summary","R3","NPV, EUR","Kapitalwert, EUR","NPV, ЕВРО","NPV, Ευρώ","NPV, HUF","VAN, EUR","NPV, EUR","NPV, PLN","VAL, euros","VAN, EUR",null,"NPV, EUR"]
[null,"Summary","S3","IRR, %","Interne Rendite, %","IRR, %","IRR, %","IRR, %","TIR,%","IRR, %","IRR, %","TIR, %","TIR, %",null,"IRR, %"]
[null,"Summary","T3","ROI, %","Kaptalrendite (ROI), %","ROI, %","ROI, %","ROI, %","ROI,%","ROI, %","ROI, %","ROI, %","Retorno de la inversión, ROI %.",null,"ROI, %"]
[null,"Summary","U2","With and without NEBs comparison","Mit und ohne NEBs-Vergleich","Сравнение с и без НЕП","Σύγκριση με και χωρίς NEBs","NEB-vel és anélkül összehasonlítás","Con e senza confronto tra NEBs","Ar un bez ENI salīdzinājums","Porównanie z i bez NEB","Comparação com e sem NEBs","Comparación con y sin BNEs",null,"With and without NEBs comparison"]
[null,"Summary","U3","NEB multiplier","NEB-Multiplikator","Мултипликатор на НЕП","Πολλαπλασιαστής ΝΕΒ","NEB szorzó","Moltiplicatore NEBs","ENI rezinātājs","Mnożnik NEB","Multiplicador de NEBs","Multiplicador BNE",null,"NEB multiplier"]
[null,"Summary","V3","Additional NPV, EUR","Zusätzlicher Kapitalwert, EUR","Допълнителна NPV, ЕВРО","Πρόσθετη NPV, Ευρώ","Kiegészítő NPV, HUF","VAN aggiuntivo, EUR","Papildu NPV, EUR","Dodatkowa NPV, PLN","VAL adicional, euros","VAN adicional, EUR",null,"Additional NPV, EUR"]
[null,"Summary","W3","Additional IRR, %","Zusätzliche interne Rendite, %","Допълнителна IRR, %","Πρόσθετη IRR, %","Kiegészítő IRR, %","IRR aggiuntivo,%","Papildu IRR, %","Dodatkowa wewnętrzna stopa zwrotu, %","TIR adicional, %","TIR adicional, en %",null,"Additional IRR, %"]
[null,"Summary","X3","Additional ROI, %","Zusätzliche Kapitalrendite (ROI), %","Допълнителна ROI, %","Πρόσθετη ROI, %","Kiegészítő ROI, %","ROI aggiuntivo,%","Papildu IA, %","Dodatkowy zwrot z inwestycji, %","ROI adicional, %","Retorno de la inversión (ROI) adicional, %.",null,"Additional ROI, %"]
[null,"Summary","Y2","Scenario analysis\nYears to reach positive NPV with NEBs","Szenarioanalyse: Jahre bis zum Erreichen eines positiven Kapitalwerts mit NEBs","Анализ на сценариите                                                       Години до постигане на положителна NPV с НЕП","Ανάλυση σεναρίων\nΈτη για την επίτευξη θετικής NPV με NEBs","Szcenárióelemzés\nÉvek a pozitív NPV eléréséig NEB-vel","Analisi dello scenario. Anni necessari per raggiungere un VAN positivo con i NEBs","Scenāriju analīze \nGadi, lai sasniegtu pozitīvu NPV ar ENI","Analiza scenariuszy\nLata do osiągnięcia dodatniej NPV z NEB","Análise de cenários\nAnos para atingir um VAL positivo com NEBs","Análisis de escenarios. Años para alcanzar un VAN positivo con BNEs\n",null,"Scenario analysis\nYears to reach positive NPV with NEBs"]
[null,"Summary","Y3","Most likely case","Am wahrscheinlichsten","Най-вероятен сценарий","Πιο πιθανή περίπτωση","Legvalószínűbb eset","Caso più probabile","Visticamākais","Najbardziej prawdopodobny przypadek","Caso mais provável","Caso más probable",null,"Most likely case"]
[null,"Summary","Z3","Best case","Best Case","Най-добър сценарий","Βέλτιστη περίπτωση","Legjobb eset","Caso migliore","Labākajā gadījumā ","Najlepszy przypadek","Melhor caso","Mejor caso",null,"Best case"]
[null,"Summary","AA3","Worst case","Worst Case","Най-лош сценарий","Χειρότερη περίπτωση","Legrosszabb eset","Caso peggiore","Sliktākajā gadījumā","Najgorszy przypadek","Pior caso","Peor caso",null,"Worst case"]
[null,"Summary","AB2","Benefit indicator","Nutzenindikator","Индикатор на ползите","Δείκτης οφέλους","Hasznossági mutató","Indicatore di beneficio","Bonusa indikators","Wskaźnik korzyści","Indicador de benefício","Indicador Beneficio",null,"Benefit indicator"]
[null,"Summary","B14","Total*","Gesamt*","Общо*","Σύνολο*","Összesen*","Totale*","Kopā *","Ogółem*","Total*","Total*",null,"Total*"]
[null,"Summary","B15","* - Note that the total value of chosen energy efficiency measures is indicated a sum of the separate chosen measures. It should be taken into account that not in all cases energy savings (MWh/year) can be summed up due various overlaping effects. Usually implementing multiple energy efficiency measures will result in lower total savings than sum of each separate measure.","* - Beachten Sie, dass der Gesamtwert der ausgewählten Energieeffizienzmaßnahmen als Summe der einzelnen ausgewählten Maßnahmen angegeben ist. Dabei ist zu berücksichtigen, dass die Energieeinsparungen (MWh/Jahr) aufgrund verschiedener Überlagerungseffekte nicht in allen Fällen summiert werden können. Normalerweise führt die Umsetzung mehrerer Energieeffizienzmaßnahmen zu geringeren Gesamteinsparungen als die Summe der einzelnen Maßnahmen.","* - Обърнете внимание, че общата стойност на избраните мерки за енергийна ефективност е посочена като сума от отделните избрани мерки. Трябва да се има предвид, че не във всички случаи спестяванията на енергия (MWh/година) могат да бъдат сумирани поради различни ефекти на припокриване. Обикновено прилагането на няколко мерки за енергийна ефективност ще доведе до по-ниски общи спестявания от сумата на всяка отделна мярка.","* - Σημειώστε ότι η συνολική αξία των επιλεγμένων μέτρων ενεργειακής απόδοσης αναφέρεται ως άθροισμα των επιμέρους επιλεγμένων μέτρων. Θα πρέπει να ληφθεί υπόψη ότι η εξοικονόμηση ενέργειας (MWh/έτος) δεν μπορεί να αθροιστεί σε όλες τις περιπτώσεις λόγω διαφόρων αλληλεπικαλυπτόμενων φαινομένων. Συνήθως η εφαρμογή πολλαπλών μέτρων ενεργειακής απόδοσης οδηγεί σε χαμηλότερη συνολική εξοικονόμηση από το άθροισμα κάθε ξεχωριστού μέτρου.","* - Megjegyzendő, hogy a kiválasztott energiahatékonysági intézkedések összértéke a külön választott intézkedések összegét jelenti. Figyelembe kell venni, hogy a különböző átfedési hatások miatt nem minden esetben lehet az energiamegtakarítást (MWh/év) összegezni. Több energiahatékonysági intézkedés végrehajtása általában alacsonyabb teljes megtakarítást eredményez, mint az egyes intézkedések összege.","* - Si noti che il valore totale delle misure di efficienza energetica scelte è indicato come somma delle singole misure scelte. Va tenuto presente che non in tutti i casi i risparmi energetici (MWh/anno) possono essere sommati a causa di vari effetti sovrapposti. Di solito l’implementazione di più misure di efficienza energetica si tradurrà in un risparmio totale inferiore alla somma di ciascuna misura separata.","* - Ņemiet vērā, ka izvēlēto energoefektivitātes pasākumu kopējā vērtība tiek norādīta kā atsevišķu izvēlēto pasākumu summa. Jāņem vērā, ka ne visos gadījumos enerģijas ietaupījumu (MWh/gadā) var summēt dažādu pārklāšanās efektu dēļ. Parasti vairāku energoefektivitātes pasākumu īstenošana radīs mazāku kopējo ietaupījumu nekā katra atsevišķa pasākuma summa.","* Należy zauważyć, że całkowita wartość wybranych środków efektywności energetycznej jest wskazana jako suma poszczególnych środków. Należy wziąć pod uwagę, że nie we wszystkich przypadkach oszczędności energii (MWh/rok) można zsumować ze względu na różne nakładające się efekty. Zazwyczaj wdrożenie wielu środków poprawy efektywności energetycznej spowoduje niższe całkowite oszczędności niż suma każdego oddzielnego środka.","* - Note-se que o valor total das medidas de eficiência energética seleccionadas é indicado como a soma das medidas seleccionadas separadamente. Deve ter-se em conta que nem sempre as poupanças de energia (MWh/ano) podem ser somadas devido a vários efeitos de sobreposição. Normalmente, a aplicação de várias medidas de eficiência energética resultará numa poupança total inferior à soma de cada medida separada.","* - Obsérvese que el valor total de las medidas de eficiencia energética elegidas se indica como suma de las medidas elegidas por separado. Debe tenerse en cuenta que no en todos los casos pueden sumarse los ahorros de energía (MWh/año) debido a diversos efectos de solapamiento. Por lo general, la aplicación de múltiples medidas de eficiencia energética dará lugar a un ahorro total inferior a la suma de cada medida por separado.",null,"* - Note that the total value of chosen energy efficiency measures is indicated a sum of the separate chosen measures. It should be taken into account that not in all cases energy savings (MWh/year) can be summed up due various overlaping effects. Usually implementing multiple energy efficiency measures will result in lower total savings than sum of each separate measure."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"EEM1","Chart No.1 in Results","Present value","Aktueller Wert","Настояща стойност","Παρούσα αξία","Jelenérték","Valore attuale","Pašreizējā vērtība","Wartość bieżąca","Valor atual","Valor actual",null,"Present value"]
[null,"EEM1","Chart No.2 in Results","Accumulated present value","Kapitalwert","Наструпана настояща стойност","συσσωρευμένη παρούσα αξία","Felhalmozott jelenérték","Valore attuale accumulato","Pašreizējā neto vērtība","Skumulowana wartość bieżąca","Valor atual neto","Valor actual neto",null,"Accumulated present value"]
[null,"EEM1","Chart No.3 in Results","Cash flow","Kapitalfluss","Паричен поток","Ταμειακή ροή","Pénzforgalom","Flusso di cassa","Naudas plūsma","Przepływy pieniężne","Fluxo de caixa","Flujo de caja",null,"Cash flow"]
[null,"EEM1","Chart No.4 in Results","Accumulated cash flow","Angesammelter Kapitalfluss","Натрупани парични потоци","Συσσωρευμένη ταμειακή ροή","Felhalmozott pénzforgalom","Flusso di cassa accumulato","Uzkrātā naudas plūsma","Skumulowane przepływy pieniężne","Fluxo de caixa acumulado","Flujo de caja acumulado",null,"Accumulated cash flow"]
[null,"EEM1","CAPEX chart X axia","Years to reach positive NPV","Jahre bis zum Erreichen eines positiven Kapitalwerts","Години за постигане на положителна NPV","Έτη για την επίτευξη θετικής NPV","A pozitív NPV eléréséhez szükséges évek","Anni per raggiungere un VAN positivo","Gadi, lai sasniegtu pozitīvu NPV","Lata do osiągnięcia dodatniej NPV","Anos para atingir um VAL positivo","Años para alcanzar un VAN positivo",null,"Years to reach positive NPV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"EEM1","E34:E36","Periodic","periodisch",null,"Περιοδικό",null,"Periodico","Periodisks","Okresowy","Periódico","Periódico",null,"Periodic"]
[null,"EEM1","E49:E51","Periodic","periodisch",null,"Περιοδική",null,"Periodico","Periodisks","Okresowy","Periódico","Periódico",null,"Periodic"]
[null,"EEM1","D9","Saved energy type (electricity, heat, e.t.c.)","eingesparte Energieart (Strom, Wärme, etc.) ",null,"Είδος εξοικονομούμενης ενέργειας (ηλεκτρισμός, θερμότητα, κλπ.)",null,"Tipo di energia risparmiata (elettricità, calore, ecc.)","Ietaupītās enerģijas veids (elektrība, siltums utt.)","Rodzaj zaoszczędzonej energii (energia elektryczna, ciepło itp.)","Tipo de energia poupada (electricidade, calor, GPL, gás natural, …)","Tipo de energía ahorrada (electricidad, calor, etc.)",null,"Saved energy type (electricity, heat, e.t.c.)"]
[null,"EEM1","J116","* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again.","* Wenn Sie die Eingabedaten geändert haben, müssen Sie die Schaltfläche „Vorherige Berechnungen löschen“ drücken. Dadurch werden Berechnungen gelöscht, die zuvor durch Drücken anderer Berechnungsschaltflächen (Teraly NEBs, Sensitivity, Scenario, Capex) erstellt wurden. Die vorherigen Berechnungen werden nicht automatisch aktualisiert und müssen erneut ausgeführt werden.",null,"* Εάν έχετε αλλάξει τα δεδομένα εισαγωγής, πρέπει να πατήσετε το πλήκτρο \"Clear previous calculations - Διαγραφή προηγούμενων υπολογισμών\". Με αυτό τον τρόπο θα διαγράφούν οι υπολογισμοί, οι οποίοι έχουν δημιουργηθεί πατώντας τα άλλα πλήκτρα υπολογισμού (Yearly NEBs, Sensitivity, Scenario, Capex). Οι προηγούμενοι υπολογισμοί δεν ενημερώνονται αυτόματα και πρέπει να επαναληφθούν.",null,"*Se sono stati modificati i dati di input, è necessario premere il pulsante \"Cancella calcoli precedenti\". Questo comando eliminerà i risultati dei calcoli effettuati in precedenza premendo altri pulsanti di calcolo (NEB annuali, Sensitività, Scenario, CAPEX). I calcoli precedenti non si aggiornano automaticamente e devono essere eseguiti nuovamente.","Ja esat mainījuši ievades datus, nepieciešams nospiest pogu \"Clear previous calculations\". Tas dzēsīs iepriekšējos aprēķinus, kas tika izveidoti, iepriekš spiežot citas aprēķinu pogas (Teraly NEBs, Sensitivity, Scenario, Capex). Iepriekšējie aprēķini neatjaunojas automātiski, tādēļ tie jāveic atkārtoti.","* Jeśli zmieniono dane wejściowe, należy nacisnąć przycisk „Wyczyść poprzednie obliczenia”. Spowoduje to wyczyszczenie obliczeń, które zostały utworzone wcześniej przez naciśnięcie innych przycisków obliczeń (Roczne NEB, wrażliwość, scenariusz, Capex - nakłady inwestycyjne). Poprzednie obliczenia nie są aktualizowane automatycznie i należy je ponownie uruchomić.","* Se tiver alterado os dados de entrada, tem de premir o botão “Limpar cálculos anteriores”. Esta ação limpa os cálculos que foram criados anteriormente premindo outros botões de cálculo (NEBs Anuais, Sensibilidade, Cenário, Capex). Os cálculos anteriores não são actualizados automaticamente e têm de ser executados de novo.","* Si ha cambiado los datos de entrada, presione\"Borrar cálculos anteriores\". Esto eliminará los cálculos que se hayan creado previamente al presionar otros botones de cálculo (BNEs  Anuales, Sensibilidad, Escenario, Capex). Los cálculos anteriores no se actualizan automáticamente y deben volver a ejecutarse.",null,"* If you have changed input data, you have to press \"Clear previous calculations\" button. This will clear calculations, which have been created previously by pressing other calculation buttons (Yeraly NEBs, Sensitivity, Scenario, Capex). The previous caluclations do not update automatically and they have to be rerun again."]
[null,"EEM1","H11","EUR/year","EUR/Jahr","EUR/годишно","EUR/έτος","HUF/év","EUR/anno","EUR/ gadā","PLN/rok","EUR/ano","EUR/año",null,"EUR/year"]
[null,"EEM1","E9","All types of saved energy combined","Summe der eingesparten Energie ",null,"Σύνολο εξοικονομούμενης ενέργειας",null,"Tutti i tipi di energia risparmiata combinati","Visu ietaupīto enerģijas veidu kopsumma","Wszystkie rodzaje zaoszczędzonej energii łącznie","Todos os tipos de energia poupada combinados","Todos los tipos de energía ahorrada combinados",null,"All types of saved energy combined"]
[null,"EEM1","I9","Energy type (up to 3 types)","Energieart (bis zu drei Arten)",null,"Πηγή ενέργειας (έως 3)",null,"Tipo di energia (fino a 3 tipi)","Enerģijas veids (līdz 3 veidiem).","Typ energii (do 3 typów)","Tipo de energia (até três tipos diferentes)","Tipo de energía (hasta 3 tipos)",null,"Energy type (up to 3 types)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]