{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["LCC-Cold1","LCC-Cold2","LCC-Cold7","LCC-Cold8","Compressor"],"not_rendered":{"charts":4,"images":0,"macros":0,"external_links":0,"defined_names":173,"comments":4,"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":"LCC-Cold1","index":0,"n_rows":102,"n_cols":27,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Cells in blue font are user input parameters"]
["CECED modified model",null,"Cold1"]
["Modified compared to base line",null,"report VHK","CECED modified",null,"C1","C2","C3","VSD","I1","I2","I3","I4","I5","PCM","F1","F2",null,"I3a",null,"BC","C1","PCM","I1","C2","I2","I3"]
[null,null,null,1]
["V","Refrigerated volume [m3]",{"$f":"(C10-2*C15)*(C11-2*C15)*(C12-C13-2*C15)-C14^2*C10","v":0.25009500000000001},{"$f":"(D10-2*D15)*(D11-2*D15)*(D12-D13-2*D15)-D14^2*(D10-2*D15)","v":0.25409500000000002},null,{"$f":"(F10-2*F15)*(F11-2*F15)*(F12-F13-2*F15)-F14^2*F10","v":0.25009500000000001},0.25009500000000001,0.25009500000000001,0.25009500000000001,0.24929499999999993,0.24849499999999994,0.247695,0.25009500000000001,0.25009500000000001,0.25009500000000001,0.25009500000000001,0.25009500000000001,null,{"$f":"(S10-2*S15)*(S11-2*S15)*(S12-S13-2*S15)-S14^2*S10","v":0.23170446813293344},null,{"$f":"(U10-2*U15)*(U11-2*U15)*(U12-U13-2*U15)-U14^2*U10","v":0.25009500000000001},0.25009500000000001,0.25009500000000001,0.24929499999999993,0.24929499999999993,0.24849499999999994,0.247695]
[null,"Refrigerated volume [dm3]",{"$f":"C5*1000","v":250.095},{"$f":"D5*1000","v":254.09500000000003},null,{"$f":"F5*1000","v":250.095},250.095,250.095,250.095,249.29499999999993,248.49499999999995,247.69499999999999,{"$f":"M5*1000","v":250.095},250.095,250.095,250.095,250.095,null,{"$f":"S5*1000","v":231.70446813293344},null,{"$f":"U5*1000","v":250.095},250.095,250.095,249.29499999999993,249.29499999999993,248.49499999999995,247.69499999999999]
["A","Refrigerated envelope surface [m2]",{"$f":"2*((C10-C15)*(C11-C15)+(C12-C15-C13)*(C11-C15)-(C14+0.5*C15)^2+(C10-C15)*(C12-C15-C13))","v":3.1540499999999998},{"$f":"2*((D10-D15)*(D11-D15)+(D12-D15-D13)*(D11-D15)-(D14)^2+(D10-D15)*(D12-D15-D13))","v":3.1752999999999996},null,{"$f":"2*((F10-F15)*(F11-F15)+(F12-F15-F13)*(F11-F15)-(F14+0.5*F15)^2+(F10-F15)*(F12-F15-F13))","v":3.1540499999999998},3.1540499999999998,3.1540499999999998,3.1540499999999998,3.244699999999999,3.3364499999999997,3.4293000000000005,3.1540499999999998,3.1540499999999998,3.1540499999999998,3.1540499999999998,3.1540499999999998,null,{"$f":"2*((S10-S15)*(S11-S15)+(S12-S15-S13)*(S11-S15)-(S14+0.5*S15)^2+(S10-S15)*(S12-S15-S13))","v":3.369506956760131},null,{"$f":"2*((U10-U15)*(U11-U15)+(U12-U15-U13)*(U11-U15)-(U14+0.5*U15)^2+(U10-U15)*(U12-U15-U13))","v":3.1540499999999998},3.1540499999999998,3.1540499999999998,3.244699999999999,3.244699999999999,3.3364499999999997,3.4293000000000005]
["Acd","Condenser Area [m2]",{"$f":"C10*(C12-C13-C14)","v":0.65400000000000003},{"$f":"D10*(D12-D13-D14)","v":0.65400000000000003},null,{"$f":"F10*(F12-F13-F14)","v":0.65400000000000003},0.65400000000000003,0.65400000000000003,0.65400000000000003,0.68929999999999991,0.72539999999999993,0.76229999999999998,0.65400000000000003,0.65400000000000003,0.65400000000000003,0.65400000000000003,0.65400000000000003,null,{"$f":"S10*(S12-S13-S14)","v":0.76229999999999998},null,{"$f":"U10*(U12-U13-U14)","v":0.65400000000000003},0.65400000000000003,0.65400000000000003,0.68929999999999991,0.68929999999999991,0.72539999999999993,0.76229999999999998]
["Ldr","Door perimeter length [m]",{"$f":"2*(C10+(C12-C13))","v":3.8899999999999997},{"$f":"2*(D10+(D12-D13))","v":3.8899999999999997},null,{"$f":"2*(F10+(F12-F13))","v":3.8899999999999997},3.8899999999999997,3.8899999999999997,3.8899999999999997,3.9699999999999998,4.05,4.13,3.8899999999999997,3.8899999999999997,3.8899999999999997,3.8899999999999997,3.8899999999999997,null,{"$f":"2*(S10+(S12-S13))","v":4.13},null,{"$f":"2*(U10+(U12-U13))","v":3.8899999999999997},3.8899999999999997,3.8899999999999997,3.9699999999999998,3.9699999999999998,4.05,4.13]
["w","width [m]",0.54500000000000004,0.54500000000000004,null,0.54500000000000004,0.54500000000000004,0.54500000000000004,0.54500000000000004,0.56499999999999995,0.58499999999999996,0.60499999999999998,0.54500000000000004,0.54500000000000004,0.54500000000000004,0.54500000000000004,0.54500000000000004,null,0.60499999999999998,null,0.54500000000000004,0.54500000000000004,0.54500000000000004,0.56499999999999995,0.56499999999999995,0.58499999999999996,0.60499999999999998]
["d","depth [m]",0.56999999999999995,0.56999999999999995,null,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.59,0.61,0.63,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.56999999999999995,null,0.63,null,0.56999999999999995,0.56999999999999995,0.56999999999999995,0.59,0.59,0.61,0.63]
["h","height [m]",1.45,1.45,null,1.45,1.45,1.45,1.45,1.47,1.49,1.51,1.45,1.45,1.45,1.45,1.45,null,1.51,null,1.45,1.45,1.45,1.47,1.47,1.49,1.51]
["a","air passage height below unit [m]",0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["b","height and depth compressor area [m]",0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["t","average wall thickness [m]",0.05,0.05,null,0.05,0.05,0.05,0.05,0.06,7.0000000000000007E-2,0.08,0.05,0.05,0.05,0.05,0.05,null,8.5823257284424498E-2,null,0.05,0.05,0.05,0.06,0.06,7.0000000000000007E-2,0.08]
["t","average wall thickness from data base [m]",{"$f":"(12.717*C5+1.4858)/100","v":4.6662581150000007E-2},{"$f":"(12.717*D5+1.4858)/100","v":4.7171261150000005E-2},null,{"$f":"(12.717*F5+1.4858)/100","v":4.6662581150000007E-2},4.6662581150000007E-2,4.6662581150000007E-2,4.6662581150000007E-2,4.6560845149999988E-2,4.645910914999999E-2,4.6357373149999999E-2,4.6662581150000007E-2,4.6662581150000007E-2,4.6662581150000007E-2,4.6662581150000007E-2,4.6662581150000007E-2,null,{"$f":"(12.717*S5+1.4858)/100","v":4.4323857212465151E-2},null,{"$f":"(12.717*U5+1.4858)/100","v":4.6662581150000007E-2},4.6662581150000007E-2,4.6662581150000007E-2,4.6560845149999988E-2,4.6560845149999988E-2,4.645910914999999E-2,4.6357373149999999E-2]
["Tc","compartment temperature [C]",5,5,null,5,5,5,5,5,5,5,5,5,5,5,5,null,5,null,5,5,5,5,5,5,5]
["Ta","ambient temperature [C]",25,25,null,25,25,25,25,25,25,25,25,25,25,25,25,null,25,null,25,25,25,25,25,25,25]
["k","heat conductivity wall [W/m/K]",0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["U wall","heat transfer coefficient [W/m2/K]",{"$f":"C19/C15","v":0.39999999999999997},{"$f":"D19/D15","v":0.39999999999999997},null,{"$f":"F19/F15","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.39999999999999997,0.33333333333333337,0.2857142857142857,0.25,0.36,0.32,{"$f":"O19/O15","v":0.39999999999999997},{"$f":"P19/P15","v":0.39999999999999997},{"$f":"Q19/Q15","v":0.39999999999999997},null,{"$f":"S19/S15","v":0.23303706515960529},null,{"$f":"U19/U15","v":0.39999999999999997},0.39999999999999997,0.39999999999999997,0.33333333333333337,0.33333333333333337,0.2857142857142857,0.25]
["Ptrans","transmission heat loss [W]",{"$f":"C7*C20*(C18-C17)","v":25.232399999999995},{"$f":"D7*D20*(D18-D17)","v":25.402399999999993},null,{"$f":"F7*F20*(F18-F17)","v":25.232399999999995},25.232399999999995,25.232399999999995,25.232399999999995,21.63133333333333,19.065428571428569,17.146500000000003,22.709159999999997,20.185919999999999,25.232399999999995,25.232399999999995,25.232399999999995,null,{"$f":"S7*S20*(S18-S17)","v":15.704400244765079},null,{"$f":"U7*U20*(U18-U17)","v":25.232399999999995},25.232399999999995,25.232399999999995,21.63133333333333,21.63133333333333,19.065428571428569,17.146500000000003]
["Udoor","heat transfer coeff. door gasket [W/mK]",0.08,0.08,null,0.08,0.08,0.08,0.08,7.0000000000000007E-2,0.06,0.05,0.08,0.08,0.08,0.08,0.08,null,0.05,null,0.08,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.05]
["Pdoor ","door heat loss [W]",{"$f":"C22*C9*(C18-C17)","v":6.2239999999999993},{"$f":"D22*D9*(D18-D17)","v":6.2239999999999993},null,{"$f":"F22*F9*(F18-F17)","v":6.2239999999999993},6.2239999999999993,6.2239999999999993,6.2239999999999993,5.5580000000000007,4.8599999999999994,4.1300000000000008,6.2239999999999993,6.2239999999999993,6.2239999999999993,6.2239999999999993,6.2239999999999993,null,{"$f":"S22*S9*(S18-S17)","v":4.1300000000000008},null,{"$f":"U22*U9*(U18-U17)","v":6.2239999999999993},6.2239999999999993,6.2239999999999993,5.5580000000000007,5.5580000000000007,4.8599999999999994,4.1300000000000008]
["Ploss_tot","total heat power loss (Ptrans+Pdoor) [W]",{"$f":"C21+C23","v":31.456399999999995},{"$f":"D21+D23","v":31.626399999999993},null,{"$f":"F21+F23","v":31.456399999999995},31.456399999999995,31.456399999999995,31.456399999999995,27.18933333333333,23.925428571428569,21.276500000000006,28.933159999999997,26.40992,31.456399999999995,{"$f":"P21+P23+1.8*1000/(365*24)","v":31.661879452054791},31.456399999999995,null,{"$f":"S21+S23","v":19.834400244765078},null,{"$f":"U21+U23","v":31.456399999999995},31.456399999999995,31.456399999999995,27.18933333333333,27.18933333333333,23.925428571428569,21.276500000000006]
["Ploss_tot_spec","specific total heat loss [W/m3]",{"$f":"C24/C6","v":0.12577780443431494},{"$f":"D24/D6","v":0.12446683327102064},null,{"$f":"F24/F6","v":0.12577780443431494},0.12577780443431494,0.12577780443431494,0.12577780443431494,0.10906489634101502,9.6281327879549183E-2,8.589797936978949E-2,0.11568867830224513,0.10559955217017533,0.12577780443431494,0.12659941003240685,0.12577780443431494,null,{"$f":"S24/S6","v":8.56021483081012E-2},null,{"$f":"U24/U6","v":0.12577780443431494},0.12577780443431494,0.12577780443431494,0.10906489634101502,0.10906489634101502,9.6281327879549183E-2,8.589797936978949E-2]
["Eloss_tot","annual heat loss [kWhth/a]",{"$f":"C24*365*24/1000","v":275.55806399999994},{"$f":"D24*365*24/1000","v":277.04726399999993},null,{"$f":"F24*365*24/1000","v":275.55806399999994},275.55806399999994,275.55806399999994,275.55806399999994,238.17855999999995,209.58675428571425,186.38214000000008,253.45448159999995,231.35089920000001,275.55806399999994,277.35806400000001,275.55806399999994,null,{"$f":"S24*365*24/1000","v":173.74934614414207},null,{"$f":"U24*365*24/1000","v":275.55806399999994},275.55806399999994,275.55806399999994,238.17855999999995,238.17855999999995,209.58675428571425,186.38214000000008]
["dTev","evaporator temperature difference [K]",17,17,null,17,17,19.899999999999999,11.4,15.7,14.6,13.7,16.2,15.3,17,14,17.2,null,13.7,null,17,17,17,15.7,15.7,14,13]
["dTcd","condenser temperature difference [K]",10,10,null,9.9,9.8000000000000007,11.4,6.8,10.4,10.8,11.1,10.3,10.6,10,11,7.5,null,11.1,null,10,9.9,9.9,10.4,10.199999999999999,10.5,11]
["Tev","evaporator temperature [C]",{"$f":"C17-C27","v":-12},{"$f":"D17-D27","v":-12},null,{"$f":"F17-F27","v":-12},-12,-14.899999999999999,-6.4,-10.7,-9.6,-8.6999999999999993,-11.2,-10.3,-12,-9,-12.2,null,{"$f":"S17-S27","v":-8.6999999999999993},null,{"$f":"U17-U27","v":-12},-12,-12,-10.7,-10.7,-9,-8]
["Tcd","condenser temperature [C]",{"$f":"C18+C28","v":35},{"$f":"D18+D28","v":35},null,{"$f":"F18+F28","v":34.9},34.799999999999997,36.4,31.8,35.4,35.799999999999997,36.1,35.299999999999997,35.6,35,36,32.5,null,{"$f":"S18+S28","v":36.1},null,{"$f":"U18+U28","v":35},34.9,34.9,35.4,35.200000000000003,35.5,36]
["Pnom","nominal compressor cooling power [W]",63,63,null,63,63,86,31,63,63,63,63,63,63,63,63,null,63,null,63,63,63,63,63,63,63]
["COPnom","nominal at -23.4/54.4 (subcooling 32.2) [-]",1.6439999999999999,1.6439999999999999,null,1.7250000000000001,1.85,1.98,1.5,1.6439999999999999,1.6439999999999999,1.6439999999999999,1.6439999999999999,1.6439999999999999,1.6439999999999999,1.6439999999999999,1.6439999999999999,null,1.6439999999999999,null,1.6439999999999999,1.7250000000000001,1.7250000000000001,1.7250000000000001,1.85,1.85,1.85]
["Pratio","Ratio Pc/Pcnom",{"$f":"Pc_c1+Pc_c2*C29+Pc_c3*C30+Pc_c4*C29^2+Pc_c5*C29*C30+Pc_c6*C30^2+Pc_c7*C29^3+Pc_c8*C30*C29^2+Pc_c9*C29*C30^2+Pc_c10*C30^3","v":1.9129031568457324},{"$f":"Pc_c1+Pc_c2*D29+Pc_c3*D30+Pc_c4*D29^2+Pc_c5*D29*D30+Pc_c6*D30^2+Pc_c7*D29^3+Pc_c8*D30*D29^2+Pc_c9*D29*D30^2+Pc_c10*D30^3","v":1.9129031568457324},null,{"$f":"Pc_c1+Pc_c2*F29+Pc_c3*F30+Pc_c4*F29^2+Pc_c5*F29*F30+Pc_c6*F30^2+Pc_c7*F29^3+Pc_c8*F30*F29^2+Pc_c9*F29*F30^2+Pc_c10*F30^3","v":1.9147541285809013},1.916605213510518,1.6525486564885459,2.5074842227608918,2.01872879765074,2.1102870100119802,2.1879486693387591,1.9765187158010538,2.0506206796709727,1.9129031568457324,2.1618367362642021,1.9418722774087889,null,{"$f":"Pc_c1+Pc_c2*S29+Pc_c3*S30+Pc_c4*S29^2+Pc_c5*S29*S30+Pc_c6*S30^2+Pc_c7*S29^3+Pc_c8*S30*S29^2+Pc_c9*S29*S30^2+Pc_c10*S30^3","v":2.1879486693387591},null,{"$f":"Pc_c1+Pc_c2*U29+Pc_c3*U30+Pc_c4*U29^2+Pc_c5*U29*U30+Pc_c6*U30^2+Pc_c7*U29^3+Pc_c8*U30*U29^2+Pc_c9*U29*U30^2+Pc_c10*U30^3","v":1.9129031568457324},1.9147541285809013,1.9147541285809013,2.01872879765074,2.0225835437073894,2.1719949396897182,2.2567418911110484]
["P","Cooling power",{"$f":"C31*C33","v":120.51289888128115},{"$f":"D31*D33","v":120.51289888128115},null,{"$f":"F31*F33","v":120.62951010059679},120.74612845116263,142.11918445801496,77.732010905587643,127.17991425199662,132.94808163075476,137.84076616834182,124.52067909546639,129.18910281927128,120.51289888128115,136.19571438464473,122.3379534767537,null,{"$f":"S31*S33","v":137.84076616834182},null,{"$f":"U31*U33","v":120.51289888128115},120.62951010059679,120.62951010059679,127.17991425199662,127.42276325356553,136.83568120045226,142.17473913999603]
["Load factor","Ratio of heat load to cooling power",{"$f":"C24/C34","v":0.26102102174961461},{"$f":"D24/D34","v":0.26243165913016148},null,{"$f":"F24/F34","v":0.26076869560166083},0.26051684143829879,0.22133816852356683,0.40467755347544726,0.21378637887315985,0.17996069050381786,0.15435564232148491,0.23235626572368581,0.20442838771739191,0.26102102174961461,0.23247339018785221,0.25712707386409933,null,{"$f":"S24/S34","v":0.1438935722436552},null,{"$f":"U24/U34","v":0.26102102174961461},0.26076869560166083,0.26076869560166083,0.21378637887315985,0.21337893355230247,0.17484787857620204,0.14965035370347718]
["Cycling losses","Part load losses  (in % COP)",{"$f":"0.125*(1-C24/C34)","v":9.2372372281298173E-2},{"$f":"0.125*(1-D24/D34)","v":9.2196042608729822E-2},null,{"$f":"0.125*(1-F24/F34)","v":9.2403913049792397E-2},9.2435394820212652E-2,9.733272893455415E-2,7.4415305815569099E-2,9.8276702640855015E-2,0.10250491368702278,0.10570554470981439,9.595546678453927E-2,9.9446451535326011E-2,{"$f":"0.5*C36","v":4.6186186140649087E-2},{"$f":"0.125*(1-P24/P34)","v":9.5940826226518477E-2},{"$f":"0.125*(1-Q24/Q34)","v":9.2859115766987577E-2},null,{"$f":"0.125*(1-S24/S34)","v":0.1070133034695431},null,{"$f":"0.125*(1-U24/U34)","v":9.2372372281298173E-2},{"$f":"0.125*(1-V24/V34)","v":9.2403913049792397E-2},{"$f":"0.125*(1-W24/W34)*0.5","v":4.6201956524896198E-2},{"$f":"0.125*(1-X24/X34)*0.5","v":4.9138351320427508E-2},{"$f":"0.125*(1-Y24/Y34)*0.5","v":4.9163816652981099E-2},{"$f":"0.125*(1-Z24/Z34)*0.5","v":5.1572007588987376E-2},{"$f":"0.125*(1-AA24/AA34)*0.5","v":5.3146852893532673E-2}]
["COP ratio","Ratio COP/ COPnom",{"$f":"COP_c1+COP_c2*C29+COP_c3*C30+COP_c4*C29^2+COP_c5*C29*C30+COP_c6*C30^2+COP_c7*C29^3+COP_c8*C30*C29^2+COP_c9*C29*C30^2+COP_c10*C30^3","v":1.684519233889771},{"$f":"COP_c1+COP_c2*D29+COP_c3*D30+COP_c4*D29^2+COP_c5*D29*D30+COP_c6*D30^2+COP_c7*D29^3+COP_c8*D30*D29^2+COP_c9*D29*D30^2+COP_c10*D30^3","v":1.684519233889771},null,{"$f":"COP_c1+COP_c2*F29+COP_c3*F30+COP_c4*F29^2+COP_c5*F29*F30+COP_c6*F30^2+COP_c7*F29^3+COP_c8*F30*F29^2+COP_c9*F29*F30^2+COP_c10*F30^3","v":1.6886387039465687},1.692775287419205,1.5113053712520192,2.1381287435575604,1.727001959159759,1.7613834340144576,1.7914204498009376,1.708236454615029,1.7370581789612156,1.684519233889771,1.7813318734757086,1.7830335418810501,null,{"$f":"COP_c1+COP_c2*S29+COP_c3*S30+COP_c4*S29^2+COP_c5*S29*S30+COP_c6*S30^2+COP_c7*S29^3+COP_c8*S30*S29^2+COP_c9*S29*S30^2+COP_c10*S30^3","v":1.7914204498009376},null,{"$f":"COP_c1+COP_c2*U29+COP_c3*U30+COP_c4*U29^2+COP_c5*U29*U30+COP_c6*U30^2+COP_c7*U29^3+COP_c8*U30*U29^2+COP_c9*U29*U30^2+COP_c10*U30^3","v":1.684519233889771},1.6886387039465687,1.6886387039465687,1.727001959159759,1.735548183643596,1.8037569547416867,1.8305497275200817]
["COP","COP at actual Tev and Tcd",{"$f":"C37*C32","v":2.7693496205147832},{"$f":"D37*D32","v":2.7693496205147832},null,{"$f":"F37*F32","v":2.912901764307831},3.1316342817255296,2.9923846350789982,3.2071931153363407,2.8391912208586434,2.8957143655197681,2.9450952194727411,2.8083407313871076,2.8557236462122382,2.7693496205147832,2.9285095999940647,2.9313071428524462,null,{"$f":"S37*S32","v":2.9450952194727411},null,{"$f":"U37*U32","v":2.7693496205147832},2.912901764307831,2.912901764307831,2.9790783795505842,3.2107641397406526,3.3369503662721205,3.3865169959121513]
["COP cyc","avg COP at actual Tev and Tcd ",{"$f":"C38*(1-C36)","v":2.5135382263915198},{"$f":"D38*(1-D36)","v":2.5140265449033325},null,{"$f":"F38*(1-F36)","v":2.6437382429561431},2.8421604304617172,2.7011276725249296,2.9685288588489991,2.5601648695057926,2.5988894144198924,2.6337823250761048,2.5388650856168233,2.5717320630309084,2.6414439234531515,2.647545969358343,2.6591085535257135,null,{"$f":"S38*(1-S36)","v":2.629930851004604},null,{"$f":"U38*(1-U36)","v":2.5135382263915198},2.6437382429561431,2.7783200036319871,2.8326913795251376,3.0529107202584767,3.1648571366586604,3.2065342753089596]
["Eaux","electricity CPU and possible fan [kWh/a]",4.4000000000000004,4.4000000000000004,null,4.4000000000000004,4.4000000000000004,4.4000000000000004,8.8000000000000007,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,6.2,6.1,null,4.4000000000000004,null,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004]
["Eaux","electricity CPU and possible fan [W]",{"$f":"C40*1000/(365*25)","v":0.48219178082191783},{"$f":"D40*1000/(365*25)","v":0.48219178082191783},null,{"$f":"F40*1000/(365*25)","v":0.48219178082191783},0.48219178082191783,0.48219178082191783,0.96438356164383565,0.48219178082191783,0.48219178082191783,0.48219178082191783,0.48219178082191783,0.48219178082191783,0.48219178082191783,0.67945205479452053,0.66849315068493154,null,{"$f":"S40*1000/(365*25)","v":0.48219178082191783},null,{"$f":"U40*1000/(365*25)","v":0.48219178082191783},0.48219178082191783,0.48219178082191783,0.48219178082191783,0.48219178082191783,0.48219178082191783,0.48219178082191783]
["AE","annual electricity consumption [kWh/a]",{"$f":"C26/C39+C40","v":114.02954973459704},{"$f":"D26/D39+D40","v":114.60061206658928},null,{"$f":"F26/F39+F40","v":108.63046409158865},101.35373316953637,106.41593460497812,101.62647301156549,97.432508506367142,85.044737372365987,75.165962025587845,104.22983461227227,94.359176745396255,108.72099714604721,110.96043370352518,109.72798601607947,null,{"$f":"S26/S39+S40","v":70.466127205501152},null,{"$f":"U26/U39+U40","v":114.02954973459704},108.63046409158865,103.58154267318879,88.482071813953624,82.416876949429565,70.623132746834898,62.52572827778102]
["SAE","standard annual electricity consumption [kWh/a]",{"$f":"C6*M_Cold1+N_Cold1","v":303.27213499999999},{"$f":"D6*M_Cold1+N_Cold1","v":304.20413500000001},null,{"$f":"F6*M_Cold1+N_Cold1","v":303.27213499999999},303.27213499999999,303.27213499999999,303.27213499999999,303.085735,302.89933500000001,302.71293500000002,303.27213499999999,303.27213499999999,303.27213499999999,303.27213499999999,303.27213499999999,null,{"$f":"S6*M_Cold1+N_Cold1","v":298.98714107497347},null,{"$f":"U6*M_Cold1+N_Cold1","v":303.27213499999999},303.27213499999999,303.27213499999999,303.085735,303.085735,302.89933500000001,302.71293500000002]
["EEI","energy efficiency index [-]",{"$f":"C42/C43","v":0.37599745105034804},{"$f":"D42/D43","v":0.37672272951381569},null,{"$f":"F42/F43","v":0.35819467585305409},0.33420061216483465,0.35089255597115154,0.33509993594223714,0.32146847328980077,0.28076898013779389,0.24830773097154848,0.34368417860833894,0.31113698179160526,0.3584931966995491,0.36587744437359926,0.36181361012965951,null,{"$f":"S42/S43","v":0.23568280211700207},null,{"$f":"U42/U43","v":0.37599745105034804},0.35819467585305409,0.3415465211572728,0.29193743418492996,0.27192595174243211,0.23315710728395919,0.20655122741213888]
["q-model","Model at Ta=25 C [kWh/dm3]",{"$f":"C42/C6","v":0.45594493986124091},{"$f":"D42/D6","v":0.45101482542588112},null,{"$f":"F42/F6","v":0.43435680078205741},0.40526093352340659,0.4255020476418086,0.40635147848443787,0.39083218077525489,0.34223922965196885,0.30346176558100829,0.41676096928076239,0.37729333551408967,0.43471879544192094,0.44367313902127264,0.43874522088038331,null,{"$f":"S42/S6","v":0.30412070933855856},null,{"$f":"U42/U6","v":0.45594493986124091},0.43435680078205741,0.41416878655386469,0.35492918756474717,0.33059979923155131,0.2842034356700735,0.25243032066768012]
[]
[null,"Consumption compared to base case",null,null,null,{"$f":"(F42-$C42)/$C42","v":-4.7348127354485958E-2},{"$f":"(G42-$C42)/$C42","v":-0.11116255913106333},-6.6768790610324744E-2,{"$f":"(I42-$C42)/$C42","v":-0.10877072435960344},-0.14555035310460659,{"$f":"(K42-$C42)/$C42","v":-0.25418685270347025},-0.34082032069287233,{"$f":"(M42-$C42)/$C42","v":-8.5940136965668434E-2},{"$f":"(N42-$C42)/$C42","v":-0.17250241744340339},-4.6554183550715125E-2,{"$f":"(P42-$C42)/$C42","v":-2.6915093835020859E-2},-3.7723236902447034E-2,null,{"$f":"(S42-$C42)/$C42","v":-0.38203625841274863},null,null,{"$f":"(V42-$C42)/$C42","v":-4.7348127354485958E-2},-9.1625434685359275E-2,-0.22404260983319665,-0.2772322863568763,-0.38065937372190162,-0.45167083073370712]
[]
["U cond","Check on condenser heat transfer [W/m2/K]",{"$f":"(C34+C34/C39)/(2*C8)/C28","v":12.879084060298794},{"$f":"(D34+D34/D39)/(2*D8)/D28","v":12.878372070740843},null,{"$f":"(F34+F34/F39)/(2*F8)/F28","v":12.839240764262067},12.734042681393312,13.059575657653751,11.683461014125927,12.335282239099783,11.749827059883176,11.237709818243083,12.883115331099239,12.940928148627384,12.701587971149994,13.041281737795174,17.160558989941993,null,{"$f":"(S34+S34/S39)/(2*S8)/S28","v":11.242238810249178},null,{"$f":"(U34+U34/U39)/(2*U8)/U28","v":12.879084060298794},12.839240764262067,12.668555467324813,12.001941438437521,12.029885838107603,11.820844677058982,11.121474871111573]
[]
[null,"Price increase (in terms of final sales price)",null,null,null,9.58,24.37,33.17,51.9,30.89,63.64,98.08,54.2,114.15,9.74,18.54,11.21,null,null,null,null,{"$f":"INDEX($F51:$Q51,MATCH(V3,$F3:$Q3,0))","v":9.58},9.74,30.89,24.37,63.64,98.08]
[null,"Price [EUR]",495,null,null,{"$f":"$C52+F51","v":504.58},{"$f":"$C52+G51","v":519.37},528.16999999999996,546.9,525.89,558.64,593.08000000000004,549.20000000000005,609.15,504.74,513.54,506.21,null,null,null,495,{"$f":"U52+V51","v":504.58},{"$f":"V52+W51","v":514.31999999999994},545.20999999999992,569.57999999999993,633.21999999999991,731.3]
[]
[null,"Simple Pay Back [year]",null,null,null,{"$f":"-F51/(F55-$C55)","v":8.6554854668010464},{"$f":"-G51/(G55-$C55)","v":9.3783345767373039},21.252043253318408,20.411929826830711,9.07890296572692,10.710403107344751,12.310727150888704,26.979380584250958,28.308017778736968,8.9501223411503528,29.467450391134069,12.712336816927039,null,null,null,null,{"$f":"-(V52-$U$52)/(V55-$U$55)","v":8.6554854668010321},{"$f":"-(W52-$U$52)/(W55-$U$55)","v":9.0202755305490161},9.5871236303283531,11.508197377713532,15.533277087328313,22.380532050340165]
[null,"Annual Electricity costs [EUR]",{"$f":"C42*ElCosts","v":23.37605769559239},null,null,{"$f":"F42*ElCosts","v":22.269245138775673},20.777515299754956,21.815266594020514,20.833426967370926,19.973664243805263,17.434171161335026,15.409022215245507,21.367116095515815,19.343631232806231,22.287804414939679,22.746888909222662,22.494237133296291,null,null,null,{"$f":"U42*ElCosts","v":23.37605769559239},22.269245138775673,21.234216248003701,18.138824721860491,16.895459774633061,14.477742213101154,12.817774296945109]
[null,"LLC [EUR]",{"$f":"C52+C55*Lifetime","v":869.0169231294783},null,null,{"$f":"F52+F55*Lifetime","v":860.8879222204107},851.81024479607936,877.21426550432818,880.23483147793479,845.46862790088426,837.58673858136035,839.62435544392815,891.07385752825303,918.64809972489968,861.34487063903487,877.49022254756255,866.11779413274064,null,null,null,{"$f":"U52+U55*Lifetime","v":869.0169231294783},860.8879222204107,854.06745996805921,835.43119554976784,839.9073563941289,864.86387540961834,936.38438875112172]
[null,"Ranking",null,null,null,1,4,9,8,3,5,6,11,12,2,10,7]
[null,null,null,null,null,1,3,9,8,2,5,6,10,11,4,12,7]
[null,null,null,null,null,{"$f":"F3","v":"C1"},{"$f":"G3","v":"C2"},"C3","VSD","I1","I2","I3","I4","I5","PCM","F1","F2",null,null,null,"BC",{"$f":"V3","v":"C1"},"PCM","I1","C2","I2","I3"]
[]
[null,"Electricity costs [EUR/kWh]",0.20499999999999999]
[null,"Lifetime [year]",16]
["M","Current M value",0.23300000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,0,{"$f":"U63/$U$43","v":0.19784211299201623}]
["N","Current N value",245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,0,0.23081579849068562]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,0,0.26378948398935498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,0,0.29676316948802434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,0.32973685498669375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,0,0.36271054048536311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0,0.39568422598403247]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"(24-4)/20","v":1}]
[null,null,null,{"$f":"(24--18)/20","v":2.1}]
[null,null,null,1]
[null,null,null,1]
[null,null,null,{"$f":"1*(1*IF(bBuiltIn=\"Y\",1.04,1)*D96*(NFresh/D6+D94*MFresh))","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D98*D6","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D99/D43","v":{"$error":"#REF!"}}]
[]
[null,null,null,{"$f":"(D98-D45)/D45","v":{"$error":"#REF!"}}]

{"sheet":"LCC-Cold2","index":1,"n_rows":104,"n_cols":30,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["Cells in blue font are user input parameters"]
["CECED modified model",null,"Cold2"]
["Modified compared to base line",null,"report VHK","CECED modified",null,"C1","C2","C3","VSD","I1","I2","I3","I5","PCM","F1","F2","D1","D2",null,"I3a",null,"BC","F2","PCM","C1","I1","C2","VSD"]
[null,null,null,1]
["V","Refrigerated volume [m3]",{"$f":"(C12-2*C17)*(C13-2*C17)*(C14-C15-2*C17)-C16^2*C12","v":0.22386259999999997},{"$f":"(D12-2*D17)*(D13-2*D17)*(D14-D15-2*D17)-D16^2*(D12-2*D17)","v":0.22546259999999996},null,{"$f":"(F12-2*F17)*(F13-2*F17)*(F14-F15-2*F17)-F16^2*F12","v":0.22386259999999997},0.22386259999999997,0.22386259999999997,0.22386259999999997,0.22306259999999997,0.22146260000000001,0.21986259999999996,0.22386259999999997,0.22386259999999997,0.22386259999999997,0.22386259999999997,0.22386259999999997,0.22386259999999997,null,{"$f":"(T12-2*T17)*(T13-2*T17)*(T14-T15-2*T17)-T16^2*T12","v":0.23170446813293344},null,{"$f":"(V12-2*V17)*(V13-2*V17)*(V14-V15-2*V17)-V16^2*V12","v":0.22386259999999997},{"$f":"(W12-2*W17)*(W13-2*W17)*(W14-W15-2*W17)-W16^2*W12","v":0.22386259999999997},0.22386259999999997,0.22386259999999997,0.22306259999999997,0.22306259999999997,0.22306259999999997,null,{"$f":"(AD12-2*AD17)*(AD13-2*AD17)*(AD14-AD15-2*AD17)-AD16^2*AD12","v":0.22386259999999997}]
[null,"Refrigerated volume [dm3]",{"$f":"C5*1000","v":223.86259999999996},{"$f":"D5*1000","v":225.46259999999995},null,{"$f":"F5*1000","v":223.86259999999996},223.86259999999996,223.86259999999996,223.86259999999996,223.06259999999997,221.46260000000001,219.86259999999996,223.86259999999996,223.86259999999996,223.86259999999996,223.86259999999996,223.86259999999996,223.86259999999996,null,{"$f":"T5*1000","v":231.70446813293344},null,{"$f":"V5*1000","v":223.86259999999996},{"$f":"W5*1000","v":223.86259999999996},223.86259999999996,223.86259999999996,223.06259999999997,223.06259999999997,223.06259999999997,null,{"$f":"AD5*1000","v":223.86259999999996}]
["A","Refrigerated envelope surface without door [m2]",{"$f":"(2*(C12-C17)*(C13-C17)+2*((C14-C17-C15)*(C13-C17)-(C16+0.5*C17)^2)+1*(C12-C17)*(C14-C17-C15))","v":1.99709},{"$f":"(2*(D12-D17)*(D13-D17)+2*((D14-D17-D15)*(D13-D17)-(D16)^2)+1*(D12-D17)*(D14-D17-D15))","v":2.00529},null,{"$f":"(2*(F12-F17)*(F13-F17)+2*((F14-F17-F15)*(F13-F17)-(F16+0.5*F17)^2)+1*(F12-F17)*(F14-F17-F15))","v":1.99709},1.99709,1.99709,1.99709,2.0599699999999999,2.1884299999999994,2.3204899999999995,1.99709,1.99709,1.99709,1.99709,1.99709,1.99709,null,{"$f":"2*((T12-T17)*(T13-T17)+(T14-T17-T15)*(T13-T17)-(T16+0.5*T17)^2+(T12-T17)*(T14-T17-T15))","v":3.369506956760131},null,{"$f":"(2*(V12-V17)*(V13-V17)+2*((V14-V17-V15)*(V13-V17)-(V16+0.5*V17)^2)+1*(V12-V17)*(V14-V17-V15))","v":1.99709},{"$f":"(2*(W12-W17)*(W13-W17)+2*((W14-W17-W15)*(W13-W17)-(W16+0.5*W17)^2)+1*(W12-W17)*(W14-W17-W15))","v":1.99709},1.99709,1.99709,2.0599699999999999,2.0599699999999999,2.0599699999999999,null,{"$f":"(2*(AD12-AD17)*(AD13-AD17)+2*((AD14-AD17-AD15)*(AD13-AD17)-(AD16+0.5*AD17)^2)+1*(AD12-AD17)*(AD14-AD17-AD15))","v":1.99709}]
["Acd","Condenser Area [m2]",{"$f":"C12*(C14-C15-C16)","v":0.48535},{"$f":"D12*(D14-D15-D16)","v":0.48535},null,{"$f":"F12*(F14-F15-F16)","v":0.48535},0.48535,0.48535,0.48535,0.51417000000000002,0.57421,0.63744999999999996,0.48535,0.48535,0.48535,0.48535,0.48535,0.48535,null,{"$f":"T12*(T14-T15-T16)","v":0.76229999999999998},null,{"$f":"V12*(V14-V15-V16)","v":0.48535},{"$f":"W12*(W14-W15-W16)","v":0.48535},0.48535,0.48535,0.51417000000000002,0.51417000000000002,0.51417000000000002,null,{"$f":"AD12*(AD14-AD15-AD16)","v":0.48535}]
[null,"Door area [m2]",{"$f":"(C12-C17)*(C14-C17-C15)","v":0.56752999999999998},{"$f":"(D12-D17)*(D14-D17-D15)","v":0.56752999999999998},null,{"$f":"(F12-F17)*(F14-F17-F15)","v":0.56752999999999998},0.56752999999999998,0.56752999999999998,0.56752999999999998,0.58343999999999996,0.61585999999999985,0.64907999999999988,0.56752999999999998,0.56752999999999998,0.56752999999999998,0.56752999999999998,0.56752999999999998,0.56752999999999998,null,null,null,{"$f":"(V12-V17)*(V14-V17-V15)","v":0.56752999999999998},{"$f":"(W12-W17)*(W14-W17-W15)","v":0.56752999999999998},0.56752999999999998,0.56752999999999998,0.58343999999999996,0.58343999999999996,0.58343999999999996,null,{"$f":"(AD12-AD17)*(AD14-AD17-AD15)","v":0.56752999999999998}]
[null,"Door conductivity [W/m2K]",1.7,1.7,null,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.7,1.3,0.8,null,null,null,1.7,1.7,1.7,1.7,1.7,1.7,1.7,null,1.3]
["Ldr","Door perimeter length [m]",{"$f":"2*(C12+(C14-C15))","v":3.242},{"$f":"2*(D12+(D14-D15))","v":3.242},null,{"$f":"2*(F12+(F14-F15))","v":3.242},3.242,3.242,3.242,3.3220000000000001,3.4819999999999998,3.6419999999999999,3.242,3.242,3.242,3.242,3.242,3.242,null,{"$f":"2*(T12+(T14-T15))","v":4.13},null,{"$f":"2*(V12+(V14-V15))","v":3.242},{"$f":"2*(W12+(W14-W15))","v":3.242},3.242,3.242,3.3220000000000001,3.3220000000000001,3.3220000000000001,null,{"$f":"2*(AD12+(AD14-AD15))","v":3.242}]
["w","width [m]",0.57099999999999995,0.57099999999999995,null,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.59099999999999997,0.63100000000000001,0.67100000000000004,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.57099999999999995,null,0.60499999999999998,null,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.57099999999999995,0.59099999999999997,0.59099999999999997,0.59099999999999997,null,0.57099999999999995]
["d","depth [m]",0.5,0.5,null,0.5,0.5,0.5,0.5,0.52,0.56000000000000005,0.6,0.5,0.5,0.5,0.5,0.5,0.5,null,0.63,null,0.5,0.5,0.5,0.5,0.52,0.52,0.52,null,0.5]
["h","height [m]",1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1200000000000001,1.1599999999999999,1.2,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,1.51,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,null,1.1000000000000001]
["a","air passage height below unit [m]",0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,0.05]
["b","height and depth compressor area [m]",0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,0.2]
["t","average wall thickness [m]",0.02,0.02,null,0.02,0.02,0.02,0.02,0.03,0.05,7.0000000000000007E-2,0.02,0.02,0.02,0.02,0.02,0.02,null,8.5823257284424498E-2,null,0.02,0.02,0.02,0.02,0.03,0.03,0.03,null,0.02]
["t","average wall thickness from data base [m]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(12.717*T5+1.4858)/100","v":4.4323857212465151E-2}]
["Tc","compartment temperature [C]",12,12,null,12,12,12,12,12,12,12,12,12,12,12,12,12,null,5,null,12,12,12,12,12,12,12,null,12]
["Ta","ambient temperature [C]",25,25,null,25,25,25,25,25,25,25,25,25,25,25,25,25,null,25,null,25,25,25,25,25,25,25,null,25]
["k","heat conductivity wall [W/m/K]",0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02]
["U wall","heat transfer coefficient [W/m2/K]",{"$f":"C21/C17","v":1},{"$f":"D21/D17","v":1},null,{"$f":"F21/F17","v":1},1,1,1,0.66666666666666674,0.39999999999999997,0.2857142857142857,0.76,{"$f":"N21/N17","v":1},{"$f":"O21/O17","v":1},{"$f":"P21/P17","v":1},{"$f":"Q21/Q17","v":1},{"$f":"R21/R17","v":1},null,{"$f":"T21/T17","v":0.23303706515960529},null,{"$f":"V21/V17","v":1},{"$f":"W21/W17","v":1},1,1,0.66666666666666674,0.66666666666666674,0.66666666666666674,null,{"$f":"AD21/AD17","v":1}]
["Ptrans","transmission heat loss [W]",{"$f":"C7*C22*(C20-C19)+C10*C9*(C20-C19)","v":38.504582999999997},{"$f":"D7*D22*(D20-D19)+D10*D9*(D20-D19)","v":38.611182999999997},null,{"$f":"F7*F22*(F20-F19)+F10*F9*(F20-F19)","v":38.504582999999997},38.504582999999997,38.504582999999997,38.504582999999997,30.747097333333336,24.990341999999991,22.963630857142853,32.273662199999997,38.504582999999997,38.504582999999997,38.504582999999997,35.553426999999999,31.864482000000002,null,{"$f":"T7*T22*(T20-T19)","v":15.704400244765079},null,{"$f":"V7*V22*(V20-V19)+V10*V9*(V20-V19)","v":38.504582999999997},{"$f":"W7*W22*(W20-W19)+W10*W9*(W20-W19)","v":38.504582999999997},38.504582999999997,38.504582999999997,30.747097333333336,30.747097333333336,30.747097333333336,null,{"$f":"AD7*AD22*(AD20-AD19)+AD10*AD9*(AD20-AD19)","v":35.553426999999999}]
["Udoor","heat transfer coeff. door gasket [W/mK]",0.08,0.08,null,0.08,0.08,0.08,0.08,0.08,0.08,0.06,0.08,0.08,0.08,0.08,0.08,0.08,null,0.05,null,0.08,0.08,0.08,0.08,0.08,0.08,0.08,null,0.08]
["Pdoor ","door heat loss [W]",{"$f":"C24*C11*(C20-C19)","v":3.3716799999999996},{"$f":"D24*D11*(D20-D19)","v":3.3716799999999996},null,{"$f":"F24*F11*(F20-F19)","v":3.3716799999999996},3.3716799999999996,3.3716799999999996,3.3716799999999996,3.4548800000000002,3.6212799999999996,2.84076,3.3716799999999996,3.3716799999999996,3.3716799999999996,3.3716799999999996,3.3716799999999996,3.3716799999999996,null,{"$f":"T24*T11*(T20-T19)","v":4.1300000000000008},null,{"$f":"V24*V11*(V20-V19)","v":3.3716799999999996},{"$f":"W24*W11*(W20-W19)","v":3.3716799999999996},3.3716799999999996,3.3716799999999996,3.4548800000000002,3.4548800000000002,3.4548800000000002,null,{"$f":"AD24*AD11*(AD20-AD19)","v":3.3716799999999996}]
["Ploss_tot","total heat power loss (Ptrans+Pdoor) [W]",{"$f":"C23+C25","v":41.876262999999994},{"$f":"D23+D25","v":41.982862999999995},null,{"$f":"F23+F25","v":41.876262999999994},41.876262999999994,41.876262999999994,41.876262999999994,34.201977333333339,28.61162199999999,25.804390857142852,35.645342199999995,41.876262999999994,{"$f":"O23+O25+2.2*1000/(365*24)","v":42.127404552511408},{"$f":"P23+P25","v":41.876262999999994},{"$f":"Q23+Q25","v":38.925106999999997},{"$f":"R23+R25","v":35.236162},null,{"$f":"T23+T25","v":19.834400244765078},null,{"$f":"V23+V25","v":41.876262999999994},{"$f":"W23+W25","v":41.876262999999994},41.876262999999994,41.876262999999994,34.201977333333339,34.201977333333339,34.201977333333339,null,{"$f":"AD23+AD25","v":38.925106999999997}]
["Ploss_tot_spec","specific total heat loss [W/m3]",{"$f":"C26/C6","v":0.18706234538507102},{"$f":"D26/D6","v":0.18620765927475336},null,{"$f":"F26/F6","v":0.18706234538507102},0.18706234538507102,0.18706234538507102,0.18706234538507102,0.15332905351830986,0.12919392258557422,0.11736598610742735,0.15922866168801755,0.18706234538507102,0.1881842011685356,0.18706234538507102,0.17387945552316467,0.15740084319578174,null,{"$f":"T26/T6","v":8.56021483081012E-2},null,{"$f":"V26/V6","v":0.18706234538507102},{"$f":"W26/W6","v":0.18706234538507102},0.18706234538507102,0.18706234538507102,0.15332905351830986,0.15332905351830986,0.15332905351830986,null,{"$f":"AD26/AD6","v":0.17387945552316467}]
["Eloss_tot","annual heat loss [kWhth/a]",{"$f":"C26*365*24/1000","v":366.83606387999993},{"$f":"D26*365*24/1000","v":367.76987987999991},null,{"$f":"F26*365*24/1000","v":366.83606387999993},366.83606387999993,366.83606387999993,366.83606387999993,299.60932144000003,250.63780871999992,226.04646390857141,312.25319767199994,366.83606387999993,369.03606387999992,366.83606387999993,340.98393732,308.66877912000001,null,{"$f":"T26*365*24/1000","v":173.74934614414207},null,{"$f":"V26*365*24/1000","v":366.83606387999993},{"$f":"W26*365*24/1000","v":366.83606387999993},366.83606387999993,366.83606387999993,299.60932144000003,299.60932144000003,299.60932144000003,null,{"$f":"AD26*365*24/1000","v":340.98393732}]
["dTev","evaporator temperature difference [K]",22,22,null,22,22,24.6,15.4,19.8,18.100000000000001,17.2,20.2,22,18.399999999999999,22.4,21.2,20.100000000000001,null,13.7,null,22,22.4,22.4,22.4,20.2,19.399999999999999,12.5,null,21.2]
["dTcd","condenser temperature difference [K]",13,13,null,12.7,12.5,14,8.8000000000000007,13.9,14.7,15.1,13.8,13,14.6,9.6,13.4,13.8,null,11.1,null,13,9.6,9.6,9.3000000000000007,9.5,9.3000000000000007,5.8,null,13.4]
["Tev","evaporator temperature [C]",{"$f":"C19-C29","v":-10},{"$f":"D19-D29","v":-10},null,{"$f":"F19-F29","v":-10},-10,-12.600000000000001,-3.4000000000000004,-7.8000000000000007,-6.1000000000000014,-5.1999999999999993,-8.1999999999999993,-10,-6.3999999999999986,-10.399999999999999,-9.1999999999999993,-8.1000000000000014,null,{"$f":"T19-T29","v":-8.6999999999999993},null,{"$f":"V19-V29","v":-10},{"$f":"W19-W29","v":-10.399999999999999},-10.399999999999999,-10.399999999999999,-8.1999999999999993,-7.3999999999999986,-0.5,null,{"$f":"AD19-AD29","v":-9.1999999999999993}]
["Tcd","condenser temperature [C]",{"$f":"C20+C30","v":38},{"$f":"D20+D30","v":38},null,{"$f":"F20+F30","v":37.700000000000003},37.5,39,33.799999999999997,38.9,39.700000000000003,40.1,38.799999999999997,38,39.6,34.6,38.4,38.799999999999997,null,{"$f":"T20+T30","v":36.1},null,{"$f":"V20+V30","v":38},{"$f":"W20+W30","v":34.6},34.6,34.299999999999997,34.5,34.299999999999997,30.8,null,{"$f":"AD20+AD30","v":38.4}]
["Pnom","nominal compressor cooling power [W]",63,63,null,63,63,80,31,63,63,63,63,63,63,63,63,63,null,63,null,63,63,63,63,63,63,31,null,63]
["COPnom","nominal at -23.4/54.4 (subcooling 32.2) [-]",1.53,1.53,null,1.73,1.85,1.98,1.5,1.53,1.53,1.53,1.53,1.53,1.53,1.53,1.53,1.53,null,1.6439999999999999,null,1.53,1.53,1.53,1.73,1.73,1.85,1.5,null,1.53]
["Pratio","Ratio Pc/Pcnom",{"$f":"Pc_c1+Pc_c2*C31+Pc_c3*C32+Pc_c4*C31^2+Pc_c5*C31*C32+Pc_c6*C32^2+Pc_c7*C31^3+Pc_c8*C32*C31^2+Pc_c9*C31*C32^2+Pc_c10*C32^3","v":2.0305015579909322},{"$f":"Pc_c1+Pc_c2*D31+Pc_c3*D32+Pc_c4*D31^2+Pc_c5*D31*D32+Pc_c6*D32^2+Pc_c7*D31^3+Pc_c8*D32*D31^2+Pc_c9*D31*D32^2+Pc_c10*D32^3","v":2.0305015579909322},null,{"$f":"Pc_c1+Pc_c2*F31+Pc_c3*F32+Pc_c4*F31^2+Pc_c5*F31*F32+Pc_c6*F32^2+Pc_c7*F31^3+Pc_c8*F32*F31^2+Pc_c9*F31*F32^2+Pc_c10*F32^3","v":2.0364006067807643},2.0403339836050254,1.7894957820005177,2.7858189720196069,2.215014403031212,2.3632598047162747,2.4450729110428697,2.1792877789717005,2.0305015579909322,2.3356968079602289,2.0610997573318119,2.0948064375878799,2.1887012909156307,null,{"$f":"Pc_c1+Pc_c2*T31+Pc_c3*T32+Pc_c4*T31^2+Pc_c5*T31*T32+Pc_c6*T32^2+Pc_c7*T31^3+Pc_c8*T32*T31^2+Pc_c9*T31*T32^2+Pc_c10*T32^3","v":2.1879486693387591},null,{"$f":"Pc_c1+Pc_c2*V31+Pc_c3*V32+Pc_c4*V31^2+Pc_c5*V31*V32+Pc_c6*V32^2+Pc_c7*V31^3+Pc_c8*V32*V31^2+Pc_c9*V31*V32^2+Pc_c10*V32^3","v":2.0305015579909322},{"$f":"Pc_c1+Pc_c2*W31+Pc_c3*W32+Pc_c4*W31^2+Pc_c5*W31*W32+Pc_c6*W32^2+Pc_c7*W31^3+Pc_c8*W32*W31^2+Pc_c9*W31*W32^2+Pc_c10*W32^3","v":2.0610997573318119},2.0610997573318119,2.0669400438521168,2.2687802457078288,2.3514299438830673,3.2052125841268255,null,{"$f":"Pc_c1+Pc_c2*AD31+Pc_c3*AD32+Pc_c4*AD31^2+Pc_c5*AD31*AD32+Pc_c6*AD32^2+Pc_c7*AD31^3+Pc_c8*AD32*AD31^2+Pc_c9*AD31*AD32^2+Pc_c10*AD32^3","v":2.0948064375878799}]
["P","Cooling power",{"$f":"C33*C35","v":127.92159815342873},{"$f":"D33*D35","v":127.92159815342873},null,{"$f":"F33*F35","v":128.29323822718814},128.5410409671166,143.15966256004143,86.36038813260781,139.54590739096636,148.8853676971253,154.03959339570079,137.29513007521712,127.92159815342873,147.14889890149442,129.84928471190415,131.97280556803642,137.88818132768475,null,{"$f":"T33*T35","v":137.84076616834182},null,{"$f":"V33*V35","v":127.92159815342873},{"$f":"W33*W35","v":129.84928471190415},129.84928471190415,130.21722276268335,142.93315547959321,148.14008646463324,99.36159010793159,null,{"$f":"AD33*AD35","v":131.97280556803642}]
["Load factor","Ratio of heat load to cooling power",{"$f":"C26/C36","v":0.32735881668530864},{"$f":"D26/D36","v":0.32819213960762039},null,{"$f":"F26/F36","v":0.3264105231005503},0.3257812655392513,0.29251440141134039,0.48490128293191892,0.24509480767149633,0.19217215527992026,0.16751791074166161,0.25962568505140493,0.32735881668530864,0.28629099413589676,0.32249898867683879,0.29494793895195925,0.2555415675275528,null,{"$f":"T26/T36","v":0.1438935722436552},null,{"$f":"V26/V36","v":0.32735881668530864},{"$f":"W26/W36","v":0.32249898867683879},0.32249898867683879,0.32158774478179525,0.23928651976214441,0.23087591042751734,0.3442172905665199,null,{"$f":"AD26/AD36","v":0.29494793895195925}]
["Cycling losses","Part load losses  (in % COP)",{"$f":"0.125*(1-C26/C36)","v":8.408014791433642E-2},{"$f":"0.125*(1-D26/D36)","v":8.3975982549047451E-2},null,{"$f":"0.125*(1-F26/F36)","v":8.4198684612431213E-2},8.4277341807593581E-2,8.8435699823582459E-2,6.4387339633510135E-2,9.4363149041062966E-2,0.10097848059000997,0.10406026115729231,9.2546789368574384E-2,{"$f":"0.125*(1-N26/N36)*0.5","v":4.204007395716821E-2},{"$f":"0.125*(1-O26/O36)","v":8.9213625733012905E-2},{"$f":"0.125*(1-P26/P36)","v":8.4687626415395151E-2},{"$f":"0.125*(1-Q26/Q36)","v":8.8131507631005093E-2},{"$f":"0.125*(1-R26/R36)","v":9.3057304059055906E-2},null,{"$f":"0.125*(1-T26/T36)","v":0.1070133034695431},null,{"$f":"0.125*(1-V26/V36)","v":8.408014791433642E-2},{"$f":"0.125*(1-W26/W36)","v":8.4687626415395151E-2},{"$f":"0.125*(1-X26/X36)*0.5","v":4.2343813207697575E-2},{"$f":"0.125*(1-Y26/Y36)*0.5","v":4.24007659511378E-2},{"$f":"0.125*(1-Z26/Z36)*0.5","v":4.7544592514865973E-2},{"$f":"0.125*(1-AA26/AA36)*0.5","v":4.8070255598280168E-2},{"$f":"0.125*(1-AB26/AB36)","v":8.1972838679185006E-2},null,{"$f":"0.125*(1-AD26/AD36)","v":8.8131507631005093E-2}]
["COP ratio","Ratio COP/ COPnom",{"$f":"COP_c1+COP_c2*C31+COP_c3*C32+COP_c4*C31^2+COP_c5*C31*C32+COP_c6*C32^2+COP_c7*C31^3+COP_c8*C32*C31^2+COP_c9*C31*C32^2+COP_c10*C32^3","v":1.6520027181721049},{"$f":"COP_c1+COP_c2*D31+COP_c3*D32+COP_c4*D31^2+COP_c5*D31*D32+COP_c6*D32^2+COP_c7*D31^3+COP_c8*D32*D31^2+COP_c9*D31*D32^2+COP_c10*D32^3","v":1.6520027181721049},null,{"$f":"COP_c1+COP_c2*F31+COP_c3*F32+COP_c4*F31^2+COP_c5*F31*F32+COP_c6*F32^2+COP_c7*F31^3+COP_c8*F32*F31^2+COP_c9*F31*F32^2+COP_c10*F32^3","v":1.6638649661567735},1.6718550113854129,1.5099120267803585,2.2094024250989168,1.713348277542047,1.7584153014177177,1.7839663944475865,1.6993644903342524,1.6520027181721049,1.7485941514740908,1.7759986230924878,1.6710545509833068,1.7038702871577525,null,{"$f":"COP_c1+COP_c2*T31+COP_c3*T32+COP_c4*T31^2+COP_c5*T31*T32+COP_c6*T32^2+COP_c7*T31^3+COP_c8*T32*T31^2+COP_c9*T31*T32^2+COP_c10*T32^3","v":1.7914204498009376},null,{"$f":"COP_c1+COP_c2*V31+COP_c3*V32+COP_c4*V31^2+COP_c5*V31*V32+COP_c6*V32^2+COP_c7*V31^3+COP_c8*V32*V31^2+COP_c9*V31*V32^2+COP_c10*V32^3","v":1.6520027181721049},{"$f":"COP_c1+COP_c2*W31+COP_c3*W32+COP_c4*W31^2+COP_c5*W31*W32+COP_c6*W32^2+COP_c7*W31^3+COP_c8*W32*W31^2+COP_c9*W31*W32^2+COP_c10*W32^3","v":1.7759986230924878},1.7759986230924878,1.7894326149918538,1.8914217370526321,1.9441871677109861,2.6194258695818067,null,{"$f":"COP_c1+COP_c2*AD31+COP_c3*AD32+COP_c4*AD31^2+COP_c5*AD31*AD32+COP_c6*AD32^2+COP_c7*AD31^3+COP_c8*AD32*AD31^2+COP_c9*AD31*AD32^2+COP_c10*AD32^3","v":1.6710545509833068}]
["COP","COP at actual Tev and Tcd",{"$f":"C39*C34","v":2.5275641588033206},{"$f":"D39*D34","v":2.5275641588033206},null,{"$f":"F39*F34","v":2.8784863914512182},3.092931771063014,2.9896258130251097,3.3141036376483752,2.6214228646393321,2.6903754111691081,2.7294685835048074,2.6000276702114062,2.5275641588033206,2.6753490517553589,2.7172778933315063,2.5567134630044595,2.6069215393513612,null,{"$f":"T39*T34","v":2.9450952194727411},null,{"$f":"V39*V34","v":2.5275641588033206},{"$f":"W39*W34","v":2.7172778933315063},2.7172778933315063,3.095718423935907,3.2721596051010535,3.5967462602653244,3.9291388043727098,null,{"$f":"AD39*AD34","v":2.5567134630044595}]
["COP cyc","avg COP at actual Tev and Tcd ",{"$f":"C40*(1-C38)","v":2.3150461904681623},{"$f":"D40*(1-D38)","v":2.3153094751120551},null,{"$f":"F40*(1-F38)","v":2.6361216236162419},2.8322677030055705,2.7252361620395873,3.1007173211504577,2.3740571481637205,2.4187053899325281,2.4454393698846726,2.3594034570638858,2.4213051746357412,2.4366714627468853,2.4871580782342355,2.3313864509293887,2.3643284490058396,null,{"$f":"T40*(1-T38)","v":2.629930851004604},null,{"$f":"V40*(1-V38)","v":2.3150461904681623},{"$f":"W40*(1-W38)","v":2.4871580782342355},2.6022179857828709,2.9644575915919753,3.1165861100329191,3.4238497482122119,3.6070561430137396,null,{"$f":"AD40*(1-AD38)","v":2.3313864509293887}]
["Eaux","electricity CPU and possible fan [kWh/a]",8.8000000000000007,8.8000000000000007,null,8.8000000000000007,8.8000000000000007,8.8000000000000007,13.1,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,11,10.9,8.8000000000000007,8.8000000000000007,null,4.4000000000000004,null,8.8000000000000007,10.9,10.9,10.9,10.9,10.9,{"$f":"10.9+4.3","v":15.2},null,8.8000000000000007]
["Eaux","electricity CPU and possible fan [W]",{"$f":"C42*1000/(365*25)","v":0.96438356164383565},{"$f":"D42*1000/(365*25)","v":0.96438356164383565},null,{"$f":"F42*1000/(365*25)","v":0.96438356164383565},0.96438356164383565,0.96438356164383565,1.4356164383561645,0.96438356164383565,0.96438356164383565,0.96438356164383565,0.96438356164383565,0.96438356164383565,1.2054794520547945,1.1945205479452055,0.96438356164383565,0.96438356164383565,null,{"$f":"T42*1000/(365*25)","v":0.48219178082191783},null,{"$f":"V42*1000/(365*25)","v":0.96438356164383565},{"$f":"W42*1000/(365*25)","v":1.1945205479452055},1.1945205479452055,1.1945205479452055,1.1945205479452055,1.1945205479452055,1.6657534246575343,null,{"$f":"AD42*1000/(365*25)","v":0.96438356164383565}]
["AE","annual electricity consumption [kWh/a]",{"$f":"C28/C41+C42","v":167.25734110636307},{"$f":"D28/D41+D42","v":167.64264450746947},null,{"$f":"F28/F41+F42","v":147.95748825608919},138.32026515386158,143.40707332074189,131.40683867173448,135.0013939604365,112.42477785150662,101.2359306112062,141.1441299270526,160.30344026138152,162.45089090672147,158.39205814068569,155.05800762635019,139.35241087581977,null,{"$f":"T28/T41+T42","v":70.466127205501152},null,{"$f":"V28/V41+V42","v":167.25734110636307},{"$f":"W28/W41+W42","v":158.39205814068569},151.87053585986888,134.64475010890655,107.03381785778267,98.406562341540607,98.262006678297169,null,{"$f":"AD28/AD41+AD42","v":155.05800762635019}]
["SAE","standard annual electricity consumption [kWh/a]",{"$f":"C6*(C20-C19)/20*M_Cold1+N_Cold1","v":278.90399077000001},{"$f":"D6*(D20-D19)/20*M_Cold1+N_Cold1","v":279.14631077000001},null,{"$f":"F6*(F20-F19)/20*M_Cold1+N_Cold1","v":278.90399077000001},278.90399077000001,278.90399077000001,278.90399077000001,278.78283077000003,278.54051077000003,278.29819077000002,278.90399077000001,278.90399077000001,278.90399077000001,278.90399077000001,278.90399077000001,278.90399077000001,null,{"$f":"T6*M_Cold1+N_Cold1","v":298.98714107497347},null,{"$f":"V6*(V20-V19)/20*M_Cold1+N_Cold1","v":278.90399077000001},{"$f":"W6*(W20-W19)/20*M_Cold1+N_Cold1","v":278.90399077000001},278.90399077000001,278.90399077000001,278.78283077000003,278.78283077000003,278.78283077000003,null,{"$f":"AD6*(AD20-AD19)/20*M_Cold1+N_Cold1","v":278.90399077000001}]
["EEI","energy efficiency index [-]",{"$f":"C44/C45","v":0.59969504432187537},{"$f":"D44/D45","v":0.60055475583769058},null,{"$f":"F44/F45","v":0.53049613183234545},0.49594222288460654,0.51418078645924958,0.47115438652901881,0.48425289888750234,0.40362092228781549,0.36376783597157047,0.50606708615886398,0.5747620886270387,0.58246169392637936,0.56790889833951763,0.55595478285651279,0.49964294340534426,null,{"$f":"T44/T45","v":0.23568280211700207},null,{"$f":"V44/V45","v":0.59969504432187537},{"$f":"W44/W45","v":0.56790889833951763},0.5445262200823433,0.48276379888713111,0.38393260288718123,0.35298645210589558,0.35246792783794056,null,{"$f":"AD44/AD45","v":0.55595478285651279}]
["q-model","Model at Ta=25 C [kWh/dm3]",{"$f":"C44/C6","v":0.74714285059837193},{"$f":"D44/D6","v":0.74354968188723769},null,{"$f":"F44/F6","v":0.66092991082963037},0.6178801870158821,0.64060309011305105,0.58699773285816614,0.60521752172007548,0.50764678935182106,0.46045089347258794,0.63049446368912287,0.71607959641932839,0.72567231376175168,0.70754140325666603,0.69264811373740065,0.62249080853979089,null,{"$f":"T44/T6","v":0.30412070933855856},null,{"$f":"V44/V6","v":0.74714285059837193},{"$f":"W44/W6","v":0.70754140325666603},0.67840959526007871,0.60146156664358663,0.47983757858907178,0.44116119125994502,0.44051314150510745,null,{"$f":"AD44/AD6","v":0.69264811373740065}]
[]
[null,"Consumption compared to base case",null,null,null,{"$f":"(F44-$C44)/$C44","v":-0.1153901689612573},{"$f":"(G44-$C44)/$C44","v":-0.17300930267748121},-0.14259623899230953,-0.2143433717018757,-0.19285220566440917,-0.32783352223677331,-0.39472952313149728,-0.15612594942965424,-4.15760575827843E-2,-2.8736856438397299E-2,-5.3003849678799619E-2,{"$f":"(Q44-$C44)/$C44","v":-7.2937506953760695E-2},-0.16683829867173283,null,{"$f":"(T44-$C44)/$C44","v":-0.57869635652829132},null,null,{"$f":"(W44-$C44)/$C44","v":-5.3003849678799619E-2},-9.1994797625709848E-2,-0.19498451178126389,-0.36006505215387097,-0.41164578074357022,-0.4125100517064304]
[]
["U cond","Check on condenser heat transfer [W/m2/K]",{"$f":"(C36+C36/C41)/(2*C8)/C30","v":14.51594847661015},{"$f":"(D36+D36/D41)/(2*D8)/D30","v":14.515450541999474},null,{"$f":"(F36+F36/F41)/(2*F8)/F30","v":14.354496854451716},14.334030000486729,14.399826777358751,13.370404338992047,13.874803452513325,12.465584303002222,11.273713850272719,14.593214640546295,14.323784506114787,14.644015195309112,19.536715178860671,14.497908958815268,14.647162762932318,null,{"$f":"(T36+T36/T41)/(2*T8)/T30","v":11.242238810249178},null,{"$f":"(V36+V36/V41)/(2*V8)/V30","v":14.51594847661015},19.536715178860671,19.288995643649667,19.290300144808803,19.325499182713873,20.014216175743091,21.277686849366201]
[]
[null,"Price increase (in terms of final sales price)",null,null,null,38.880000000000003,63.82,82.13,90.3,70.459999999999994,227.57,398.64,125.17,12.41,44.33,10.81,66,200,null,null,null,null,{"$f":"INDEX($F53:$R53,MATCH(W3,$F3:$R3,0))","v":10.81},{"$f":"INDEX($F53:$R53,MATCH(X3,$F3:$R3,0))","v":12.41},38.880000000000003,{"$f":"INDEX($F53:$R53,MATCH(Z3,$F3:$R3,0))","v":70.459999999999994},63.82,90.3]
[null,"Price [EUR]",1344,null,null,{"$f":"$C54+F53","v":1382.88},{"$f":"$C54+G53","v":1407.82},1426.13,1434.3,1414.46,1571.57,1742.6399999999999,1469.17,1356.41,1388.33,1354.81,{"$f":"$C54+Q53","v":1410},1544,null,null,null,{"$f":"C54","v":1344},{"$f":"V54+W53","v":1354.81},{"$f":"W54+X53","v":1367.22},1406.1000000000001,{"$f":"Y54+Z53","v":1476.5600000000002},{"$f":"Z54+AA53","v":1540.38},{"$f":"AA54+AB53","v":1630.68}]
[]
[null,"Simple Pay Back [year]",null,null,null,{"$f":"-F53/(F57-$C57)","v":9.8269421045184124},{"$f":"-G53/(G57-$C57)","v":10.758415041026973},16.797888809575433,12.286795859590924,10.655626248339006,20.245224645362352,29.453859759574627,23.382239804249977,8.7054139418081551,44.990355346893942,5.9481132775150023,{"$f":"-Q53/(Q57-$C57)","v":26.390886029935437},34.961913469674585,null,null,null,null,{"$f":"-(W54-$V$54)/(W57-$V$57)","v":5.9481132775149721},{"$f":"-(X54-$V$54)/(X57-$V$57)","v":7.3613911964431171},9.2886465013441892,10.737235410030697,13.913440584082927,20.268602739338096]
[null,"Annual Electricity costs [EUR]",{"$f":"C44*ElCosts","v":34.287754926804425},null,null,{"$f":"F44*ElCosts","v":30.331285092498284},28.355654356541624,29.398450030752084,26.938401927705566,27.67528576188948,23.047079459558855,20.753365775297269,28.934546635045781,32.862205253583213,33.302432635877899,32.470371918840563,31.786891563401788,28.56724422954305,null,null,null,{"$f":"V44*ElCosts","v":34.287754926804425},32.470371918840563,31.13345985127312,27.602173772325841,21.941932660845445,20.173345280015823,20.143711369050919]
[null,"LLC [EUR]",{"$f":"C54+C57*Lifetime","v":1892.6040788288708},null,null,{"$f":"F54+F57*Lifetime","v":1868.1805614799728},1861.5104697046659,1896.5052004920335,1865.3144308432891,1857.2645721902318,1940.3232713529417,2074.6938524047564,1932.1227461607325,1882.2052840573315,1921.1689221740462,1874.3359507014488,{"$f":"Q54+Q57*Lifetime","v":1918.5902650144285},2001.0759076726888,null,null,null,{"$f":"V54+V57*Lifetime","v":1892.6040788288708},{"$f":"W54+W57*Lifetime","v":1874.3359507014488},{"$f":"X54+X57*Lifetime","v":1865.3553576203699},1847.7347803572136,1827.6309225735272,1863.1535244802533,1952.9793819048148]
[null,"Ranking",null,null,null,4,6,8,7,5,10,12,11,3,13,2,1,9]
[null,null,null,null,null,3,5,7,6,4,8,11,9,2,null,1,10,12]
[null,null,null,null,null,{"$f":"F3","v":"C1"},{"$f":"G3","v":"C2"},"C3","VSD","I1","I2","I3","I5","PCM","F1","F2",{"$f":"Q3","v":"D1"},"D2",null,null,null,"BC",{"$f":"W3","v":"F2"},"PCM","C1","I1","C2","VSD"]
[]
[null,"Electricity costs [EUR/kWh]",0.20499999999999999]
[null,"Lifetime [year]",16]
["M","Current M value",0.23300000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,0,{"$f":"V65/$V$45","v":0.28683705736563847}]
["N","Current N value",245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0,{"$f":"V66/$V$45","v":0.35854632170704809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0,0.43025558604845776]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,0,0.50196485038986738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,0,0.57367411473127694]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,0,0.64538337907268661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,0,0.71709264341409618]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"(24-4)/20","v":1}]
[null,null,null,{"$f":"(24--18)/20","v":2.1}]
[null,null,null,1]
[null,null,null,1]
[null,null,null,{"$f":"1*(1*IF(bBuiltIn=\"Y\",1.04,1)*D98*(NFresh/D6+D96*MFresh))","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D100*D6","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D101/D45","v":{"$error":"#REF!"}}]
[]
[null,null,null,{"$f":"(D100-D47)/D47","v":{"$error":"#REF!"}}]

{"sheet":"LCC-Cold7","index":2,"n_rows":113,"n_cols":26,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
["Cells in blue font are user input parameters",null,"Ratio Vfresh",0.73,null,"r equivalent",{"$f":"2.15*(1-D1)+1*(D1)","v":1.3105},null,"t wall ratio",0.84]
["CECED modified model",null,"Category 7"]
["Modified compared to base line",null,"report VHK","CECED modified",null,"C1","C2","C3","VSD","I1","I2","I3","I4","I5","PCM","F1","F2",null,"BC","F2","PCM","C1","C2","I1","C3","I2"]
[null,null,1,1]
["V","Refrigerated volume [m3]",{"$f":"(C16-2*C22)*(C17-2*C22)*(C18-C20-2*C22)-C21^2*C16-(C16-2*C22)*(C17-2*C22)*C22","v":0.29665599999999992},{"$f":"(D16-2*D22)*(D17-2*D22)*(D18-D20-2*D22)-D21^2*(D16-2*D22)-(D16-2*D22)*(D17-2*D22)*D22","v":0.30105599999999993},null,{"$f":"(F16-2*F22)*(F17-2*F22)*(F18-F20-2*F22)-F21^2*(F16-2*F22)-(F16-2*F22)*(F17-2*F22)*F22","v":0.30105599999999993},0.30105599999999993,0.30105599999999993,0.30105599999999993,0.29875199999999996,0.29644799999999999,0.29414400000000002,{"$f":"(M16-2*M22)*(M17-2*M22)*(M18-M20-2*M22)-M21^2*(M16-2*M22)-(M16-2*M22)*(M17-2*M22)*M22","v":0.30105599999999993},0.30105599999999993,{"$f":"(O16-2*O22)*(O17-2*O22)*(O18-O20-2*O22)-O21^2*(O16-2*O22)-(O16-2*O22)*(O17-2*O22)*O22","v":0.30105599999999993},{"$f":"(P16-2*P22)*(P17-2*P22)*(P18-P20-2*P22)-P21^2*(P16-2*P22)-(P16-2*P22)*(P17-2*P22)*P22","v":0.30105599999999993},0.30105599999999993,null,{"$f":"(S16-2*S22)*(S17-2*S22)*(S18-S20-2*S22)-S21^2*(S16-2*S22)-(S16-2*S22)*(S17-2*S22)*S22","v":0.30105599999999993},{"$f":"(T16-2*T22)*(T17-2*T22)*(T18-T20-2*T22)-T21^2*(T16-2*T22)-(T16-2*T22)*(T17-2*T22)*T22","v":0.30105599999999993},{"$f":"(U16-2*U22)*(U17-2*U22)*(U18-U20-2*U22)-U21^2*(U16-2*U22)-(U16-2*U22)*(U17-2*U22)*U22","v":0.30105599999999993},0.30105599999999993,0.30105599999999993,0.29875199999999996,0.29875199999999996,0.29644799999999999]
[null,"Refrigerated volume [dm3]",{"$f":"C5*1000","v":296.65599999999989},{"$f":"D5*1000","v":301.05599999999993},null,{"$f":"F5*1000","v":301.05599999999993},301.05599999999993,301.05599999999993,301.05599999999993,298.75199999999995,296.44799999999998,294.14400000000001,{"$f":"M5*1000","v":301.05599999999993},301.05599999999993,{"$f":"O5*1000","v":301.05599999999993},{"$f":"P5*1000","v":301.05599999999993},301.05599999999993,null,{"$f":"S5*1000","v":301.05599999999993},{"$f":"T5*1000","v":301.05599999999993},{"$f":"U5*1000","v":301.05599999999993},301.05599999999993,301.05599999999993,298.75199999999995,298.75199999999995,296.44799999999998]
[null,"Volume separator [m3]",null,{"$f":"(D16-2*D22)*(D17-2*D22)*D22","v":1.2671999999999999E-2},null,{"$f":"(F16-2*F22)*(F17-2*F22)*F22","v":1.2671999999999999E-2},1.2671999999999999E-2,1.2671999999999999E-2,1.2671999999999999E-2,1.4976E-2,1.728E-2,1.9584000000000001E-2,{"$f":"(M16-2*M22)*(M17-2*M22)*M22","v":1.2671999999999999E-2},1.2671999999999999E-2,{"$f":"(O16-2*O22)*(O17-2*O22)*O22","v":1.2671999999999999E-2},{"$f":"(P16-2*P22)*(P17-2*P22)*P22","v":1.2671999999999999E-2},1.2671999999999999E-2,null,{"$f":"(S16-2*S22)*(S17-2*S22)*S22","v":1.2671999999999999E-2},{"$f":"(T16-2*T22)*(T17-2*T22)*T22","v":1.2671999999999999E-2},{"$f":"(U16-2*U22)*(U17-2*U22)*U22","v":1.2671999999999999E-2},1.2671999999999999E-2,1.2671999999999999E-2,1.4976E-2,1.4976E-2,1.728E-2]
[null,"Volume fresh food [m3]",null,{"$f":"(D16-2*D22)*(D17-2*D22)*(D18-D22-D19)-0.5*D7","v":0.21977087999999434},null,{"$f":"(F16-2*F22)*(F17-2*F22)*(F18-F22-F19)-0.5*F7","v":0.21977087999999434},0.21977087999999434,0.21977087999999434,0.21977087999999434,0.21808895999999997,0.21640704000000002,0.21472512000000002,{"$f":"(M16-2*M22)*(M17-2*M22)*(M18-M22-M19)-0.5*M7","v":0.21977087999999434},0.21977087999999434,{"$f":"(O16-2*O22)*(O17-2*O22)*(O18-O22-O19)-0.5*O7","v":0.21977087999999434},{"$f":"(P16-2*P22)*(P17-2*P22)*(P18-P22-P19)-0.5*P7","v":0.21977087999999434},0.21977087999999434,null,{"$f":"(S16-2*S22)*(S17-2*S22)*(S18-S22-S19)-0.5*S7","v":0.21977087999999434},{"$f":"(T16-2*T22)*(T17-2*T22)*(T18-T22-T19)-0.5*T7","v":0.21977087999999434},{"$f":"(U16-2*U22)*(U17-2*U22)*(U18-U22-U19)-0.5*U7","v":0.21977087999999434},0.21977087999999434,0.21977087999999434,0.21808895999999997,0.21808895999999997,0.21640704000000002]
[null,"Volume frozen food [m3]",null,{"$f":"(D16-2*D22)*(D17-2*D22)*(D19-D20-D22)-D21^2*(D16-2*D22)-D7*0.5","v":8.1285120000005637E-2},null,{"$f":"(F16-2*F22)*(F17-2*F22)*(F19-F20-F22)-F21^2*(F16-2*F22)-F7*0.5","v":8.1285120000005637E-2},8.1285120000005637E-2,8.1285120000005637E-2,8.1285120000005637E-2,8.0663040000000047E-2,8.004095999999998E-2,7.9418879999999969E-2,{"$f":"(M16-2*M22)*(M17-2*M22)*(M19-M20-M22)-M21^2*(M16-2*M22)-M7*0.5","v":8.1285120000005637E-2},8.1285120000005637E-2,{"$f":"(O16-2*O22)*(O17-2*O22)*(O19-O20-O22)-O21^2*(O16-2*O22)-O7*0.5","v":8.1285120000005637E-2},{"$f":"(P16-2*P22)*(P17-2*P22)*(P19-P20-P22)-P21^2*(P16-2*P22)-P7*0.5","v":8.1285120000005637E-2},8.1285120000005637E-2,null,{"$f":"(S16-2*S22)*(S17-2*S22)*(S19-S20-S22)-S21^2*(S16-2*S22)-S7*0.5","v":8.1285120000005637E-2},{"$f":"(T16-2*T22)*(T17-2*T22)*(T19-T20-T22)-T21^2*(T16-2*T22)-T7*0.5","v":8.1285120000005637E-2},{"$f":"(U16-2*U22)*(U17-2*U22)*(U19-U20-U22)-U21^2*(U16-2*U22)-U7*0.5","v":8.1285120000005637E-2},8.1285120000005637E-2,8.1285120000005637E-2,8.0663040000000047E-2,8.0663040000000047E-2,8.004095999999998E-2]
[null,"Ratio fresh/total [-]",null,{"$f":"D8/D5","v":0.72999999999998133},null,{"$f":"F8/F5","v":0.72999999999998133},0.72999999999998133,0.72999999999998133,0.72999999999998133,0.73,0.73000000000000009,0.73,{"$f":"M8/M5","v":0.72999999999998133},0.72999999999998133,{"$f":"O8/O5","v":0.72999999999998133},{"$f":"P8/P5","v":0.72999999999998133},0.72999999999998133,null,{"$f":"S8/S5","v":0.72999999999998133},{"$f":"T8/T5","v":0.72999999999998133},{"$f":"U8/U5","v":0.72999999999998133},0.72999999999998133,0.72999999999998133,0.73,0.73,0.73000000000000009]
["A","Refrigerated envelope surface [m2]",3.6789999999999998,{"$f":"2*((D16-D22)*(D17-D22)+(D18-D22-D20)*(D17-D22)-(D21)^2+(D16-D22)*(D18-D22-D20))","v":3.7024499999999989},null,{"$f":"2*((F16-F22)*(F17-F22)+(F18-F22-F20)*(F17-F22)-(F21)^2+(F16-F22)*(F18-F22-F20))","v":3.7024499999999989},3.7024499999999989,3.7024499999999989,3.7024499999999989,3.8058499999999991,3.9104500000000004,4.0162500000000003,{"$f":"2*((M16-M22)*(M17-M22)+(M18-M22-M20)*(M17-M22)-(M21)^2+(M16-M22)*(M18-M22-M20))","v":3.7024499999999989},3.7024499999999989,{"$f":"2*((O16-O22)*(O17-O22)+(O18-O22-O20)*(O17-O22)-(O21)^2+(O16-O22)*(O18-O22-O20))","v":3.7024499999999989},{"$f":"2*((P16-P22)*(P17-P22)+(P18-P22-P20)*(P17-P22)-(P21)^2+(P16-P22)*(P18-P22-P20))","v":3.7024499999999989},3.7024499999999989,null,{"$f":"2*((S16-S22)*(S17-S22)+(S18-S22-S20)*(S17-S22)-(S21)^2+(S16-S22)*(S18-S22-S20))","v":3.7024499999999989},{"$f":"2*((T16-T22)*(T17-T22)+(T18-T22-T20)*(T17-T22)-(T21)^2+(T16-T22)*(T18-T22-T20))","v":3.7024499999999989},{"$f":"2*((U16-U22)*(U17-U22)+(U18-U22-U20)*(U17-U22)-(U21)^2+(U16-U22)*(U18-U22-U20))","v":3.7024499999999989},3.7024499999999989,3.7024499999999989,3.8058499999999991,3.8058499999999991,3.9104500000000004]
[null,"Area fresh food [m2]",null,{"$f":"((D16-D22)*(D17-D22)+2*((D18-0.5*D22-D19)*(D17-D22))+2*(D16-D22)*(D18-0.5*D22-D19))","v":2.445199666666614},null,{"$f":"((F16-F22)*(F17-F22)+2*((F18-0.5*F22-F19)*(F17-F22))+2*(F16-F22)*(F18-0.5*F22-F19))","v":2.445199666666614},2.445199666666614,2.445199666666614,2.445199666666614,2.502240333333333,2.5596969999999999,2.6175696666666672,{"$f":"((M16-M22)*(M17-M22)+2*((M18-0.5*M22-M19)*(M17-M22))+2*(M16-M22)*(M18-0.5*M22-M19))","v":2.445199666666614},2.445199666666614,{"$f":"((O16-O22)*(O17-O22)+2*((O18-0.5*O22-O19)*(O17-O22))+2*(O16-O22)*(O18-0.5*O22-O19))","v":2.445199666666614},{"$f":"((P16-P22)*(P17-P22)+2*((P18-0.5*P22-P19)*(P17-P22))+2*(P16-P22)*(P18-0.5*P22-P19))","v":2.445199666666614},2.445199666666614,null,{"$f":"((S16-S22)*(S17-S22)+2*((S18-0.5*S22-S19)*(S17-S22))+2*(S16-S22)*(S18-0.5*S22-S19))","v":2.445199666666614},{"$f":"((T16-T22)*(T17-T22)+2*((T18-0.5*T22-T19)*(T17-T22))+2*(T16-T22)*(T18-0.5*T22-T19))","v":2.445199666666614},{"$f":"((U16-U22)*(U17-U22)+2*((U18-0.5*U22-U19)*(U17-U22))+2*(U16-U22)*(U18-0.5*U22-U19))","v":2.445199666666614},2.445199666666614,2.445199666666614,2.502240333333333,2.502240333333333,2.5596969999999999]
[null,"Area frozen food [m2]",null,{"$f":"(D16-D22)*(D17-D22)+2*((D19-0.5*D22-D20)*(D17-D22)-(D21)^2)+2*(D16-D22)*(D19-0.5*D22-D20)","v":1.2572503333333855},null,{"$f":"(F16-F22)*(F17-F22)+2*((F19-0.5*F22-F20)*(F17-F22)-(F21)^2)+2*(F16-F22)*(F19-0.5*F22-F20)","v":1.2572503333333855},1.2572503333333855,1.2572503333333855,1.2572503333333855,1.303609666666667,1.3507530000000001,1.3986803333333333,{"$f":"(M16-M22)*(M17-M22)+2*((M19-0.5*M22-M20)*(M17-M22)-(M21)^2)+2*(M16-M22)*(M19-0.5*M22-M20)","v":1.2572503333333855},1.2572503333333855,{"$f":"(O16-O22)*(O17-O22)+2*((O19-0.5*O22-O20)*(O17-O22)-(O21)^2)+2*(O16-O22)*(O19-0.5*O22-O20)","v":1.2572503333333855},{"$f":"(P16-P22)*(P17-P22)+2*((P19-0.5*P22-P20)*(P17-P22)-(P21)^2)+2*(P16-P22)*(P19-0.5*P22-P20)","v":1.2572503333333855},1.2572503333333855,null,{"$f":"(S16-S22)*(S17-S22)+2*((S19-0.5*S22-S20)*(S17-S22)-(S21)^2)+2*(S16-S22)*(S19-0.5*S22-S20)","v":1.2572503333333855},{"$f":"(T16-T22)*(T17-T22)+2*((T19-0.5*T22-T20)*(T17-T22)-(T21)^2)+2*(T16-T22)*(T19-0.5*T22-T20)","v":1.2572503333333855},{"$f":"(U16-U22)*(U17-U22)+2*((U19-0.5*U22-U20)*(U17-U22)-(U21)^2)+2*(U16-U22)*(U19-0.5*U22-U20)","v":1.2572503333333855},1.2572503333333855,1.2572503333333855,1.303609666666667,1.303609666666667,1.3507530000000001]
["Acd","Condenser Area [m2]",{"$f":"C16*(C18-C20-C21)","v":0.79944999999999999},{"$f":"D16*(D18-D20-D21)","v":0.79944999999999999},null,{"$f":"F16*(F18-F20-F21)","v":0.79944999999999999},0.79944999999999999,0.79944999999999999,0.79944999999999999,0.83875,0.87885000000000002,0.91975000000000007,{"$f":"M16*(M18-M20-M21)","v":0.79944999999999999},0.79944999999999999,{"$f":"O16*(O18-O20-O21)","v":0.79944999999999999},{"$f":"P16*(P18-P20-P21)","v":0.79944999999999999},0.79944999999999999,null,{"$f":"S16*(S18-S20-S21)","v":0.79944999999999999},{"$f":"T16*(T18-T20-T21)","v":0.79944999999999999},{"$f":"U16*(U18-U20-U21)","v":0.79944999999999999},0.79944999999999999,0.79944999999999999,0.83875,0.83875,0.87885000000000002]
["Ldr","Door perimeter length [m]",{"$f":"2*(C16+(C18-C20))+2*C16","v":5.47},{"$f":"2*(D16+(D18-D20))+2*D16","v":5.47},null,{"$f":"2*(F16+(F18-F20))+2*F16","v":5.47},5.47,5.47,5.47,5.59,5.71,5.83,{"$f":"2*(M16+(M18-M20))+2*M16","v":5.47},5.47,{"$f":"2*(O16+(O18-O20))+2*O16","v":5.47},{"$f":"2*(P16+(P18-P20))+2*P16","v":5.47},5.47,null,{"$f":"2*(S16+(S18-S20))+2*S16","v":5.47},{"$f":"2*(T16+(T18-T20))+2*T16","v":5.47},{"$f":"2*(U16+(U18-U20))+2*U16","v":5.47},5.47,5.47,5.59,5.59,5.71]
["w","width [m]",0.59,0.59,null,0.59,0.59,0.59,0.59,0.61,0.63,0.65,0.59,0.59,0.59,0.59,0.59,null,0.59,0.59,0.59,0.59,0.59,0.61,0.61,0.63]
["d","depth [m]",0.59,0.59,null,0.59,0.59,0.59,0.59,0.61,0.63,0.65,0.59,0.59,0.59,0.59,0.59,null,0.59,0.59,0.59,0.59,0.59,0.61,0.61,0.63]
["h","height [m]",1.605,1.605,null,1.605,1.605,1.605,1.605,1.625,1.645,1.665,1.605,1.605,1.605,1.605,1.605,null,1.605,1.605,1.605,1.605,1.605,1.625,1.625,1.645]
["hs","height level separator (mid position) [m]",null,0.56863333333335786,null,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.58093333333333352,0.59323333333333328,0.60553333333333326,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.56863333333335786,null,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.56863333333335786,0.58093333333333352,0.58093333333333352,0.59323333333333328]
["a","air passage height below unit [m]",0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["b","height and depth compressor area [m]",0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["t","average wall thickness [m]",5.5E-2,5.5E-2,null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,6.5000000000000002E-2,7.4999999999999997E-2,8.5000000000000006E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,null,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,6.5000000000000002E-2,6.5000000000000002E-2,7.4999999999999997E-2]
["t","average wall thickness from data base [m]",{"$f":"(8.477*C5+3.0361)/100","v":5.5508529119999997E-2},{"$f":"(8.477*D5+3.0361)/100","v":5.5881517119999995E-2},null,{"$f":"(8.477*F5+3.0361)/100","v":5.5881517119999995E-2},5.5881517119999995E-2,5.5881517119999995E-2,5.5881517119999995E-2,5.5686207039999998E-2,5.5490896959999994E-2,5.5295586879999997E-2,{"$f":"(8.477*M5+3.0361)/100","v":5.5881517119999995E-2},5.5881517119999995E-2,{"$f":"(8.477*O5+3.0361)/100","v":5.5881517119999995E-2},{"$f":"(8.477*P5+3.0361)/100","v":5.5881517119999995E-2},5.5881517119999995E-2,null,{"$f":"(8.477*S5+3.0361)/100","v":5.5881517119999995E-2},{"$f":"(8.477*T5+3.0361)/100","v":5.5881517119999995E-2},{"$f":"(8.477*U5+3.0361)/100","v":5.5881517119999995E-2},5.5881517119999995E-2,5.5881517119999995E-2,5.5686207039999998E-2,5.5686207039999998E-2,5.5490896959999994E-2]
[null,"wall thickness fresh food [m]",null,{"$f":"$J$1*D22","v":4.6199999999999998E-2},null,{"$f":"$J$1*F22","v":4.6199999999999998E-2},4.6199999999999998E-2,4.6199999999999998E-2,4.6199999999999998E-2,5.4600000000000003E-2,6.3E-2,7.1400000000000005E-2,{"$f":"$J$1*M22","v":4.6199999999999998E-2},4.6199999999999998E-2,{"$f":"$J$1*O22","v":4.6199999999999998E-2},{"$f":"$J$1*P22","v":4.6199999999999998E-2},4.6199999999999998E-2,null,{"$f":"$J$1*S22","v":4.6199999999999998E-2},{"$f":"$J$1*T22","v":4.6199999999999998E-2},{"$f":"$J$1*U22","v":4.6199999999999998E-2},4.6199999999999998E-2,4.6199999999999998E-2,5.4600000000000003E-2,5.4600000000000003E-2,6.3E-2]
[null,"wall thickness frozen food [m]",null,{"$f":"(D11*D22-D12*D24)/D13","v":7.2114934469427031E-2},null,{"$f":"(F11*F22-F12*F24)/F13","v":7.2114934469427031E-2},7.2114934469427031E-2,7.2114934469427031E-2,7.2114934469427031E-2,8.4962493476447021E-2,9.7740178256128241E-2,0.11045181098087457,{"$f":"(M11*M22-M12*M24)/M13","v":7.2114934469427031E-2},7.2114934469427031E-2,{"$f":"(O11*O22-O12*O24)/O13","v":7.2114934469427031E-2},{"$f":"(P11*P22-P12*P24)/P13","v":7.2114934469427031E-2},7.2114934469427031E-2,null,{"$f":"(S11*S22-S12*S24)/S13","v":7.2114934469427031E-2},{"$f":"(T11*T22-T12*T24)/T13","v":7.2114934469427031E-2},{"$f":"(U11*U22-U12*U24)/U13","v":7.2114934469427031E-2},7.2114934469427031E-2,7.2114934469427031E-2,8.4962493476447021E-2,8.4962493476447021E-2,9.7740178256128241E-2]
["Tc","compartment temperature [C]",{"$f":"$D$1*4+(1-$D$1)*(-20)","v":-2.4800000000000004},{"$f":"D29-D32/(D31*D11)","v":-2.3786656025768096},null,{"$f":"F29-F32/(F31*F11)","v":-2.3786656025768096},-2.3786656025768096,-2.3786656025768096,-2.3786656025768096,-2.4462900672033179,-2.5127172276225878,-2.577981536955015,{"$f":"M29-M32/(M31*M11)","v":-2.3559698311461048},-2.3786656025768167,{"$f":"O29-O32/(O31*O11)","v":-2.3786656025768096},{"$f":"P29-P32/(P31*P11)","v":-2.3786656025768096},-2.3786656025768096,null,{"$f":"S29-S32/(S31*S11)","v":-2.3786656025768096},{"$f":"T29-T32/(T31*T11)","v":-2.3786656025768096},{"$f":"U29-U32/(U31*U11)","v":-2.3786656025768096},-2.3786656025768096,-2.3786656025768096,-2.4462900672033179,-2.4462900672033179,-2.5127172276225878]
[null,null,null,5,null,5,5,5,5,5,5,5,5,5,5,5,5,null,5,5,5,5,5,5,5,5]
[null,null,null,-20,null,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,null,-20,-20,-20,-20,-20,-20,-20,-20]
["Ta","ambient temperature [C]",25,25,null,25,25,25,25,25,25,25,25,25,25,25,25,null,25,25,25,25,25,25,25,25]
["k","heat conductivity wall [W/m/K]",0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["U wall","heat transfer coefficient [W/m2/K]",{"$f":"C30/C22","v":0.36363636363636365},{"$f":"D30/D22","v":0.36363636363636365},null,{"$f":"F30/F22","v":0.36363636363636365},0.36363636363636365,0.36363636363636365,0.36363636363636365,0.30769230769230771,0.26666666666666666,0.23529411764705882,0.32900000000000001,0.29199999999999998,{"$f":"O30/O22","v":0.36363636363636365},{"$f":"P30/P22","v":0.36363636363636365},0.36363636363636365,null,{"$f":"S30/S22","v":0.36363636363636365},{"$f":"T30/T22","v":0.36363636363636365},{"$f":"U30/U22","v":0.36363636363636365},0.36363636363636365,0.36363636363636365,0.30769230769230771,0.30769230769230771,0.26666666666666666]
["Ptrans","transmission heat loss [W]",{"$f":"C11*C31*(C29-C26)","v":36.763243636363633},{"$f":"D12*D30/D24*(D29-D27)+D13*D30/D25*(D29-D28)","v":36.861141985549267},null,{"$f":"F12*F30/F24*(F29-F27)+F13*F30/F25*(F29-F28)","v":36.861141985549267},36.861141985549267,36.861141985549267,36.861141985549267,32.140450169927917,28.689894688735134,26.06119255242249,{"$f":"0.904*(M12*M30/M24*(M29-M27)+M13*M30/M25*(M29-M28))","v":33.322472354936536},{"$f":"0.803*(N12*N30/N24*(N29-N27)+N13*N30/N25*(N29-N28))","v":29.599497014396064},{"$f":"O12*O30/O24*(O29-O27)+O13*O30/O25*(O29-O28)","v":36.861141985549267},{"$f":"P12*P30/P24*(P29-P27)+P13*P30/P25*(P29-P28)","v":36.861141985549267},36.861141985549267,null,{"$f":"S12*S30/S24*(S29-S27)+S13*S30/S25*(S29-S28)","v":36.861141985549267},{"$f":"T12*T30/T24*(T29-T27)+T13*T30/T25*(T29-T28)","v":36.861141985549267},{"$f":"U12*U30/U24*(U29-U27)+U13*U30/U25*(U29-U28)","v":36.861141985549267},36.861141985549267,36.861141985549267,32.140450169927917,32.140450169927917,28.689894688735134]
["Udoor","heat transfer coeff. door gasket [W/mK]",0.08,0.08,null,0.08,0.08,0.08,0.08,6.5000000000000002E-2,5.5E-2,4.4999999999999998E-2,0.08,0.08,0.08,0.08,0.08,null,0.08,0.08,0.08,0.08,0.08,6.5000000000000002E-2,6.5000000000000002E-2,5.5E-2]
["Pdoor ","door heat loss [W]",{"$f":"C33*C15*(C29-C26)","v":12.025247999999999},{"$f":"D33*D15*(D29-D26)","v":11.980904067687611},null,{"$f":"F33*F15*(F29-F26)","v":11.980904067687611},11.980904067687611,11.980904067687611,11.980904067687611,9.9726094959183254,8.6403688453348728,7.2350834562201474,{"$f":"M33*M15*(M29-M26)","v":11.970972398109534},11.980904067687614,{"$f":"O33*O15*(O29-O26)","v":11.980904067687611},{"$f":"P33*P15*(P29-P26)","v":11.980904067687611},11.980904067687611,null,{"$f":"S33*S15*(S29-S26)","v":11.980904067687611},{"$f":"T33*T15*(T29-T26)","v":11.980904067687611},{"$f":"U33*U15*(U29-U26)","v":11.980904067687611},11.980904067687611,11.980904067687611,9.9726094959183254,9.9726094959183254,8.6403688453348728]
["Ploss_tot","total heat power loss (Ptrans+Pdoor) [W]",{"$f":"C32+C34","v":48.788491636363631},{"$f":"D32+D34","v":48.842046053236878},null,{"$f":"F32+F34","v":48.842046053236878},48.842046053236878,48.842046053236878,48.842046053236878,42.113059665846244,37.330263534070006,33.296276008642636,{"$f":"M32+M34","v":45.293444753046074},41.580401082083682,{"$f":"O32+O34","v":48.842046053236878},{"$f":"P32+P34+2.2*1000/365/24","v":49.093187605748291},{"$f":"Q32+Q34","v":48.842046053236878},null,{"$f":"S32+S34","v":48.842046053236878},{"$f":"T32+T34","v":48.842046053236878},{"$f":"U32+U34","v":48.842046053236878},48.842046053236878,48.842046053236878,42.113059665846244,42.113059665846244,37.330263534070006]
["Ploss_tot_spec","specific total heat loss [W/m3]",{"$f":"C35/C6","v":0.16446150300807552},{"$f":"D35/D6","v":0.16223575033627263},null,{"$f":"F35/F6","v":0.16223575033627263},0.16223575033627263,0.16223575033627263,0.16223575033627263,0.14096327276753379,0.12592516574262605,0.11319719596062688,{"$f":"M35/M6","v":0.15044857020968219},0.1381151715364706,{"$f":"O35/O6","v":0.16223575033627263},{"$f":"P35/P6","v":0.16306995245319245},0.16223575033627263,null,{"$f":"S35/S6","v":0.16223575033627263},{"$f":"T35/T6","v":0.16223575033627263},{"$f":"U35/U6","v":0.16223575033627263},0.16223575033627263,0.16223575033627263,0.14096327276753379,0.14096327276753379,0.12592516574262605]
["Eloss_tot","annual heat loss [kWhth/a]",{"$f":"C35*365*24/1000","v":427.38718673454537},{"$f":"D35*365*24/1000","v":427.856323426355},null,{"$f":"F35*365*24/1000","v":427.856323426355},427.856323426355,427.856323426355,427.856323426355,368.91040267281312,327.01310855845327,291.67537783570947,{"$f":"M35*365*24/1000","v":396.77057603668356},364.24431347905306,{"$f":"O35*365*24/1000","v":427.856323426355},{"$f":"P35*365*24/1000","v":430.05632342635505},427.856323426355,null,{"$f":"S35*365*24/1000","v":427.856323426355},{"$f":"T35*365*24/1000","v":427.856323426355},{"$f":"U35*365*24/1000","v":427.856323426355},427.856323426355,427.856323426355,368.91040267281312,368.91040267281312,327.01310855845327]
["dTev","evaporator temperature difference [K]",{"$f":"20*$D$1+8*(1-$D$1)","v":16.759999999999998}]
["dTcd","condenser temperature difference [K]",{"$f":"15*$D$1+10*(1-$D$1)","v":13.649999999999999},11,null,10.7,10.5,10.3,10.7,11.3,11.7,12,11.3,11.5,11,11,9,null,11,9,9,8.6999999999999993,8.4,8.6999999999999993,8.3000000000000007,8.6]
["Tev","evaporator temperature [C]",{"$f":"C26-C38","v":-19.239999999999998},-25,null,-25,-25,-25,-22,-25,-25,-25,-25,-25,-25,-23.5,-25,null,-25,-25,-25,-25,-25,-25,-25,-25]
["Tcd","condenser temperature [C]",{"$f":"C29+C39","v":38.65},{"$f":"D29+D39","v":36},null,{"$f":"F29+F39","v":35.700000000000003},35.5,35.299999999999997,35.700000000000003,36.299999999999997,36.700000000000003,37,{"$f":"M29+M39","v":36.299999999999997},36.5,{"$f":"O29+O39","v":36},{"$f":"P29+P39","v":36},34,null,{"$f":"S29+S39","v":36},{"$f":"T29+T39","v":34},{"$f":"U29+U39","v":34},33.700000000000003,33.4,33.700000000000003,33.299999999999997,33.6]
["Pnom","nominal compressor cooling power [W]",141,141,null,141,141,141,70.5,141,141,141,141,141,141,141,141,null,141,141,141,141,141,141,141,141]
["COPnom","nominal at -23.4/54.4 (subcooling 32.2) [-]",1.54,1.54,null,1.7250000000000001,1.85,1.98,1.85,1.54,1.54,1.54,1.54,1.54,1.54,1.54,1.54,null,1.54,1.54,1.54,1.7250000000000001,1.85,1.85,1.98,1.98]
["Pratio","Ratio Pc/Pcnom",{"$f":"Pc_c1+Pc_c2*C40+Pc_c3*C41+Pc_c4*C40^2+Pc_c5*C40*C41+Pc_c6*C41^2+Pc_c7*C40^3+Pc_c8*C41*C40^2+Pc_c9*C40*C41^2+Pc_c10*C41^3","v":1.3080186943908398},{"$f":"Pc_c1+Pc_c2*D40+Pc_c3*D41+Pc_c4*D40^2+Pc_c5*D40*D41+Pc_c6*D41^2+Pc_c7*D40^3+Pc_c8*D41*D40^2+Pc_c9*D40*D41^2+Pc_c10*D41^3","v":0.99890787689959248},null,{"$f":"Pc_c1+Pc_c2*F40+Pc_c3*F41+Pc_c4*F40^2+Pc_c5*F40*F41+Pc_c6*F41^2+Pc_c7*F40^3+Pc_c8*F41*F40^2+Pc_c9*F40*F41^2+Pc_c10*F41^3","v":1.002662075349728},1.0051641212008531,1.0076655703127397,1.175636469582465,0.99515230804720467,0.990142722407514,0.98638389122561476,0.99515230804720467,0.99264782592540768,0.99890787689959248,1.0829417923931104,1.0239107845939217,null,{"$f":"Pc_c1+Pc_c2*S40+Pc_c3*S41+Pc_c4*S40^2+Pc_c5*S40*S41+Pc_c6*S41^2+Pc_c7*S40^3+Pc_c8*S41*S40^2+Pc_c9*S40*S41^2+Pc_c10*S41^3","v":0.99890787689959248},1.0239107845939217,1.0239107845939217,1.0276562723598506,1.0314005173227709,1.0276562723598506,1.032648325675265,1.0289044912814853]
["P","Cooling power",{"$f":"C42*C44","v":184.43063590910842},{"$f":"D42*D44","v":140.84601064284254},null,{"$f":"F42*F44","v":141.37535262431163},141.72814108932027,142.0808454140963,82.882371105563792,140.31647543465587,139.61012385945946,139.08012866281169,{"$f":"M42*M44","v":140.31647543465587},139.96334345548249,{"$f":"O42*O44","v":140.84601064284254},{"$f":"P42*P44","v":152.69479272742856},144.37142062774296,null,{"$f":"S42*S44","v":140.84601064284254},{"$f":"T42*T44","v":144.37142062774296},{"$f":"U42*U44","v":144.37142062774296},144.89953440273894,145.42747294251069,144.89953440273894,145.60341392021238,145.07553327068942]
["Load factor","Ratio of heat load to cooling power",{"$f":"C35/C45","v":0.26453572312361218},{"$f":"D35/D45","v":0.34677621205112147},null,{"$f":"F35/F45","v":0.34547780179922077},0.34461784143810592,0.34376235523434673,0.58929354218195351,0.30012911552541038,0.26738937336413404,0.23940354620584736,{"$f":"M35/M45","v":0.32279491494310536},0.29708065022974373,{"$f":"O35/O45","v":0.34677621205112147},{"$f":"P35/P45","v":0.32151186513205621},0.3383082734856126,null,{"$f":"S35/S45","v":0.34677621205112147},{"$f":"T35/T45","v":0.3383082734856126},{"$f":"U35/U45","v":0.3383082734856126},0.33707524495892133,0.33585157649369834,0.29063626628913591,0.2892312654765315,0.25731605248982453]
["Cycling losses","Part load losses  (in % COP)",{"$f":"0.125*(1-C35/((235+121)/2))","v":9.0738418794688469E-2},{"$f":"0.125*(1-D35/D45)","v":8.1652973493609809E-2},null,{"$f":"0.125*(1-F35/F45)","v":8.1815274775097396E-2},8.192276982023676E-2,8.2029705595706659E-2,5.1338307227255811E-2,8.7483860559323695E-2,9.1576328329483245E-2,9.507455672426908E-2,{"$f":"0.125*(1-M35/M45)","v":8.4650635632111837E-2},8.7864918721282034E-2,{"$f":"0.125*(1-O35/O45)*0.5","v":4.0826486746804905E-2},{"$f":"0.125*(1-P35/P45)","v":8.4811016858492974E-2},8.2711465814298418E-2,null,{"$f":"0.125*(1-S35/S45)","v":8.1652973493609809E-2},{"$f":"0.125*(1-T35/T45)","v":8.2711465814298418E-2},{"$f":"0.125*(1-U35/U45)*0.5","v":4.1355732907149209E-2},{"$f":"0.125*(1-V35/V45)*0.5","v":4.1432797190067414E-2},4.1509276469143853E-2,{"$f":"0.125*(1-X35/X45)*0.5","v":4.4335233356929002E-2},4.4423045907716785E-2,4.6417746719385963E-2]
["COP ratio","Ratio COP/ COPnom",{"$f":"COP_c1+COP_c2*C40+COP_c3*C41+COP_c4*C40^2+COP_c5*C40*C41+COP_c6*C41^2+COP_c7*C40^3+COP_c8*C41*C40^2+COP_c9*C40*C41^2+COP_c10*C41^3","v":1.2925020113425585},{"$f":"COP_c1+COP_c2*D40+COP_c3*D41+COP_c4*D40^2+COP_c5*D40*D41+COP_c6*D41^2+COP_c7*D40^3+COP_c8*D41*D40^2+COP_c9*D40*D41^2+COP_c10*D41^3","v":1.1875102087657288},null,{"$f":"COP_c1+COP_c2*F40+COP_c3*F41+COP_c4*F40^2+COP_c5*F40*F41+COP_c6*F41^2+COP_c7*F40^3+COP_c8*F41*F40^2+COP_c9*F40*F41^2+COP_c10*F41^3","v":1.1950016640899235},1.2000378645019092,1.2051082382763552,1.2863949453654178,1.1800924812649396,1.1703135862936414,1.1630605118158255,1.1800924812649396,1.1751873525390069,1.1875102087657288,1.2320776148322896,1.238937468826377,null,{"$f":"COP_c1+COP_c2*S40+COP_c3*S41+COP_c4*S40^2+COP_c5*S40*S41+COP_c6*S41^2+COP_c7*S40^3+COP_c8*S41*S40^2+COP_c9*S40*S41^2+COP_c10*S41^3","v":1.1875102087657288},1.238937468826377,1.238937468826377,1.2469689306859364,1.255088666682701,1.2469689306859364,1.2578151897594436,1.2496656074179937]
["COP","COP at actual Tev and Tcd",2.06,{"$f":"D48*D43","v":1.8287657214992223},null,{"$f":"F48*F43","v":2.061377870555118},2.2200700493285321,2.3861143117871833,2.3798306489260228,1.8173424211480069,1.8022829228922077,1.7911131881963713,{"$f":"M48*M43","v":1.8173424211480069},1.8097885229100705,{"$f":"O48*O43","v":1.8287657214992223},{"$f":"P48*P43","v":1.8973995268417261},1.9079637019926206,null,{"$f":"S48*S43","v":1.8287657214992223},{"$f":"T48*T43","v":1.9079637019926206},{"$f":"U48*U43","v":1.9079637019926206},2.1510214054332404,2.3219140333629968,2.3068925217689826,2.4904740757236983,2.4743379026876275]
["COP cyc","avg COP at actual Tev and Tcd ",{"$f":"C49*(1-C47)","v":1.8730788572829418},{"$f":"D49*(1-D47)","v":1.6794415625156243},null,{"$f":"F49*(1-F47)","v":1.8927256736603457},2.0381957616925894,2.1903820572735784,2.2576541719226189,1.658354290187751,1.6372364702028102,1.6208238957856089,{"$f":"M49*(1-M47)","v":1.663503230036627},1.6507716014418683,{"$f":"O49*(1-O47)","v":1.7541036420074232},{"$f":"P49*(1-P47)","v":1.7364791435834557},1.7501532274803355,null,{"$f":"S49*(1-S47)","v":1.6794415625156243},{"$f":"T49*(1-T47)","v":1.7501532274803355},{"$f":"U49*(1-U47)","v":1.829058464736478},2.0618985717904312,2.2255330618145472,2.2046159034870003,2.3798396315258459,2.3594847126224967]
["Eaux","electricity CPU and possible fan [kWh/a]",8.8000000000000007,8.8000000000000007,null,8.8000000000000007,8.8000000000000007,8.8000000000000007,13.1,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,8.8000000000000007,11,10.7,null,8.8000000000000007,10.7,10.7,10.7,10.7,10.7,10.7,10.7]
["Eaux","electricity CPU and possible fan [W]",{"$f":"C51*1000/(365*25)","v":0.96438356164383565},{"$f":"D51*1000/(365*25)","v":0.96438356164383565},null,{"$f":"F51*1000/(365*25)","v":0.96438356164383565},0.96438356164383565,0.96438356164383565,1.4356164383561645,0.96438356164383565,0.96438356164383565,0.96438356164383565,{"$f":"M51*1000/(365*25)","v":0.96438356164383565},0.96438356164383565,{"$f":"O51*1000/(365*25)","v":0.96438356164383565},{"$f":"P51*1000/(365*25)","v":1.2054794520547945},1.1726027397260275,null,{"$f":"S51*1000/(365*25)","v":0.96438356164383565},{"$f":"T51*1000/(365*25)","v":1.1726027397260275},{"$f":"U51*1000/(365*25)","v":1.1726027397260275},1.1726027397260275,1.1726027397260275,1.1726027397260275,1.1726027397260275,1.1726027397260275]
["AE","annual electricity consumption [kWh/a]",{"$f":"C37/C50+C51","v":236.97362177399535},{"$f":"D37/D50+D51","v":263.56106640201989},null,{"$f":"F37/F50+F51","v":234.85300354959674},218.71915078414651,204.13410712783056,202.61366810178569,231.25572303554438,208.53480588173377,188.75500843374181,{"$f":"M37/M50+M51","v":247.31506199236384},229.45094478297511,{"$f":"O37/O50+O51","v":252.71735652330651},{"$f":"P37/P50+P51","v":258.65994167881377},255.16792241290332,null,{"$f":"S37/S50+S51","v":263.56106640201989},{"$f":"T37/T50+T51","v":255.16792241290332},{"$f":"U37/U50+U51","v":244.62162234026701},218.20599921839499,202.94891814346278,178.03545380368269,165.71481603459321,149.295137662489]
["SAE","standard annual electricity consumption [kWh/a]",{"$f":"C6*$G$1*M_Cold7+N_Cold7","v":605.07249357599994},{"$f":"D6*$G$1*M_Cold7+N_Cold7","v":609.552830976},null,{"$f":"F6*$G$1*M_Cold7+N_Cold7","v":609.552830976},609.552830976,609.552830976,609.552830976,607.20676339199997,604.86069580799995,602.51462822400003,609.552830976,609.552830976,609.552830976,609.552830976,609.552830976,null,{"$f":"S6*$G$1*M_Cold7+N_Cold7","v":609.552830976},609.552830976,609.552830976,609.552830976,609.552830976,607.20676339199997,607.20676339199997,604.86069580799995]
["EEI","energy efficiency index [-]",{"$f":"C53/C54","v":0.39164500830879423},{"$f":"D53/D54","v":0.432384287314379},null,{"$f":"F53/F54","v":0.38528736413799647},0.35881902219031475,0.33489157420690902,0.33239722269416089,0.3808516916769758,0.34476501337744164,0.31327871489215919,{"$f":"M53/M54","v":0.40573195533579831},0.37642503343899542,{"$f":"O53/O54","v":0.41459467281722262},{"$f":"P53/P54","v":0.42434376240145461},0.41861494106152397,null,{"$f":"S53/S54","v":0.432384287314379},{"$f":"T53/T54","v":0.41861494106152397},{"$f":"U53/U54","v":0.40131324129622248},0.35797717298598919,0.33294721610677502,0.29320400321158269,0.27291332380566913,0.24682565539004628]
["q-model","Model at Ta=25 C [kWh/dm3]",{"$f":"C53/C6","v":0.79881621060755703},{"$f":"D53/D6","v":0.8754552854021177},null,{"$f":"F53/F6","v":0.78009740230919433},0.72650653295116707,0.67806025167354445,0.67300989882874196,0.77407255193452906,0.70344480611012317,0.64170953150069965,{"$f":"M53/M6","v":0.82149188852693156},0.76215370158035434,{"$f":"O53/O6","v":0.83943637238024349},{"$f":"P53/P6","v":0.85917550780856},0.84757627289575155,null,{"$f":"S53/S6","v":0.8754552854021177},{"$f":"T53/T6","v":0.84757627289575155},{"$f":"U53/U6","v":0.81254524852607846},0.72480202759086365,0.67412347916488236,0.59593058390799969,0.55469023147826035,0.50361323963220872]
[]
[null,"Consumption compared to base case",null,null,null,{"$f":"(F53-$D53)/$D53","v":-0.10892376193619446},-0.17013861808205874,-0.22547700267513371,-0.231245832824446,-0.1225725172821957,-0.20877992820211325,-0.2838281806546249,{"$f":"(M53-$D53)/$D53","v":-6.1640380468317706E-2},-0.12942018365874755,{"$f":"(O53-$D53)/$D53","v":-4.1143064211817439E-2},-1.8595784233663135E-2,-3.1845158709117451E-2,null,null,{"$f":"(T53-$D53)/$D53","v":-3.1845158709117451E-2},{"$f":"(U53-$S53)/$S53","v":-7.1859794469277996E-2},-0.1720856111366732,-0.2299738314387568,{"$f":"(X53-$S53)/$S53","v":-0.32450017662275532},-0.37124698159392788,-0.4335463135713552]
[]
["U cond","Check on condenser heat transfer [W/m2/K]",{"$f":"(C45+C45/C50)/(2*C14)/C39","v":12.961957534555552},{"$f":"(D45+D45/D50)/(2*D14)/D39","v":12.776442819727764},null,{"$f":"(F45+F45/F50)/(2*F14)/F39","v":12.62955934476507},12.583902616774719,12.566080174796983,6.9904421768022678,11.865969754816103,10.93513025809783,10.187932398183756,12.434791297234328,12.223075257495902,12.573482799541445,13.681471499888808,15.765154689853119,null,{"$f":"(S45+S45/S50)/(2*S14)/S39","v":12.776442819727764},15.765154689853119,15.517857268884503,15.468561817117253,15.693265287345195,14.432057688211392,14.851808412436393,13.664900475555164]
[]
[null,"Price increase (in terms of final sales price)",null,null,null,20.72,34.75,49.35,135.04,30.64,63.56,98.19,28.63,76.02,7.64,15.6,5.21,null,null,{"$f":"INDEX($F62:$Q62,MATCH(T3,$F3:$Q3,0))","v":5.21},7.64,20.72,34.75,30.64,49.35,63.56]
[null,"Price [EUR]",569,569,null,{"$f":"$D63+F62","v":589.72},{"$f":"$D63+G62","v":603.75},618.35,704.04,599.64,632.55999999999995,667.19,597.63,645.02,576.64,584.6,574.21,null,{"$f":"C63","v":569},{"$f":"S63+T62","v":574.21},{"$f":"T63+U62","v":581.85},602.57000000000005,637.32000000000005,667.96,717.31000000000006,780.87000000000012]
[]
[null,"Simple Pay Back [year]",null,null,null,{"$f":"-F62/(F66-$D66)","v":3.5207241690700175},{"$f":"-G62/(G66-$D66)","v":3.7802175216258127},4.050883811947438,10.808200607220046,4.6265849255529119,5.6345602546170053,6.4028986791311722,8.5964852073016651,10.87153169473418,3.436858150925441,15.526550592621826,3.0280231316532604,null,null,{"$f":"-(T63-$S$63)/(T66-$S$66)","v":3.0280231316532817},{"$f":"-(U63-$S$63)/(U66-$S$66)","v":3.309649777727794},3.6105358834105923,5.4983745380758187,{"$f":"-(X63-$S$63)/(X66-$S$66)","v":5.6442940617587425},{"$f":"-(Y63-$S$63)/(Y66-$S$66)","v":7.393879805485013},{"$f":"-(Z63-$S$63)/(Z66-$S$66)","v":9.044797574593229}]
[null,"Annual Electricity costs [EUR]",{"$f":"C53*ElCosts","v":48.579592463669044},{"$f":"D53*ElCosts","v":54.030018612414075},null,{"$f":"F53*ElCosts","v":48.14486572766733},44.837425910750028,41.847491961205264,41.535801960866067,47.407423222286596,42.749635205755425,38.69477672891707,50.699587708434585,47.037443680509895,51.807058087277831,53.025288044156817,52.309424094645181,null,{"$f":"S53*ElCosts","v":54.030018612414075},52.309424094645181,50.147432579754735,44.732229839770973,41.604528219409865,36.497268029754949,33.971537287091607,30.605503220810242]
[null,"LLC [EUR]",{"$f":"C63+C66*Lifetime","v":1346.2734794187047},{"$f":"D63+D66*Lifetime","v":1433.4802977986251},null,{"$f":"F63+F66*Lifetime","v":1360.0378516426772},1321.1488145720004,1287.9098713792841,1368.612831373857,1358.1587715565856,1316.5541632920867,1286.3064276626733,1408.8234033349534,1397.6190988881583,1405.5529293964453,1433.0046087065091,1411.1607855143229,null,{"$f":"S63+S66*Lifetime","v":1433.4802977986251},1411.1607855143229,1384.2089212760757,1318.2856774363356,1302.9924515105579,1251.9162884760792,1260.8545965934659,{"$f":"Z63+Z66*Lifetime","v":1270.5580515329639}]
[null,"Ranking",null,null,null,3,4,6,10,5,7,8,9,11,2,12,1]
[null,null,null,null,null,3,4,5,11,6,7,8,9,12,2,10,1]
[null,"Option",null,null,null,{"$f":"F3","v":"C1"},{"$f":"G3","v":"C2"},"C3","VSD","I1","I2","I3","I4","I5","PCM","F1","F2",null,"BC",{"$f":"T3","v":"F2"},"PCM","C1","C2","I1","C3","I2"]
[]
[null,"Electricity costs [EUR/kWh]",0.20499999999999999]
[null,"Lifetime [year]",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0,{"$f":"T73/$S$54","v":0.19686562657392492}]
["M","Current M value",0.77700000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,0,{"$f":"T74/$S$54","v":0.22967656433624575}]
["N","Current N value",303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,0,0.26248750209856658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,0,0.29529843986088739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,0,0.32810937762320824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,0,0.36092031538552904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,0,0.39373125314784985]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,0,0.4265421909101707]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,0,0.45935312867249151]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"(24-4)/20","v":1}]
[null,null,null,{"$f":"(24--18)/20","v":2.1}]
[null,null,null,1]
[null,null,null,1]
[null,null,null,{"$f":"1*(1*IF(bBuiltIn=\"Y\",1.04,1)*D107*(NFresh/D6+D105*MFresh))","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D109*D6","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D110/D54","v":{"$error":"#REF!"}}]
[]
[null,null,null,{"$f":"(D109-D56)/D56","v":{"$error":"#REF!"}}]

{"sheet":"LCC-Cold8","index":3,"n_rows":102,"n_cols":26,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["Cells in blue font are user input parameters"]
["CECED modified model",null,"Category 8"]
["Modified compared to base line",null,"report VHK","CECED modified",null,"C1","C2","C3","VSD","I1","I2","I3","I4","I5","PCM","F1","F2",null,"BC","F2","C1","C2","C3","PCM","I1","I2"]
[null,null,1,1]
["V","Refrigerated volume [m3]",{"$f":"(C10-2*C15)*(C11-2*C15)*(C12-C13-2*C15)-C14^2*C10","v":0.20349200000000001},{"$f":"(D10-2*D15)*(D11-2*D15)*(D12-D13-2*D15)-D14^2*(D10-2*D15)","v":0.21029200000000001},null,{"$f":"(F10-2*F15)*(F11-2*F15)*(F12-F13-2*F15)-F14^2*(F10-2*F15)","v":0.21029200000000001},0.21029200000000001,0.21029200000000001,0.21029200000000001,0.21029199999999998,0.21029200000000001,0.21029200000000001,{"$f":"(M10-2*M15)*(M11-2*M15)*(M12-M13-2*M15)-M14^2*(M10-2*M15)","v":0.21029200000000001},0.21029200000000001,{"$f":"(O10-2*O15)*(O11-2*O15)*(O12-O13-2*O15)-O14^2*(O10-2*O15)","v":0.21029200000000001},{"$f":"(P10-2*P15)*(P11-2*P15)*(P12-P13-2*P15)-P14^2*(P10-2*P15)","v":0.21029200000000001},{"$f":"(Q10-2*Q15)*(Q11-2*Q15)*(Q12-Q13-2*Q15)-Q14^2*(Q10-2*Q15)","v":0.21029200000000001},null,{"$f":"(S10-2*S15)*(S11-2*S15)*(S12-S13-2*S15)-S14^2*(S10-2*S15)","v":0.21029200000000001},{"$f":"(T10-2*T15)*(T11-2*T15)*(T12-T13-2*T15)-T14^2*(T10-2*T15)","v":0.21029200000000001},{"$f":"(U10-2*U15)*(U11-2*U15)*(U12-U13-2*U15)-U14^2*(U10-2*U15)","v":0.21029200000000001},0.21029200000000001,0.21029200000000001,{"$f":"(X10-2*X15)*(X11-2*X15)*(X12-X13-2*X15)-X14^2*(X10-2*X15)","v":0.21029200000000001},{"$f":"(Y10-2*Y15)*(Y11-2*Y15)*(Y12-Y13-2*Y15)-Y14^2*(Y10-2*Y15)","v":0.21029199999999998},0.21029200000000001]
[null,"Refrigerated volume [dm3]",{"$f":"C5*1000","v":203.49200000000002},{"$f":"D5*1000","v":210.292},null,{"$f":"F5*1000","v":210.292},210.292,210.292,210.292,210.29199999999997,210.292,210.292,{"$f":"M5*1000","v":210.292},210.292,{"$f":"O5*1000","v":210.292},{"$f":"P5*1000","v":210.292},{"$f":"Q5*1000","v":210.292},null,{"$f":"S5*1000","v":210.292},{"$f":"T5*1000","v":210.292},{"$f":"U5*1000","v":210.292},210.292,210.292,{"$f":"X5*1000","v":210.292},{"$f":"Y5*1000","v":210.29199999999997},210.292]
["A","Refrigerated envelope surface [m2]",{"$f":"2*((C10-C15)*(C11-C15)+(C12-C15-C13)*(C11-C15)-(C14+0.5*C15)^2+(C10-C15)*(C12-C15-C13))","v":3.2327374999999998},{"$f":"2*((D10-D15)*(D11-D15)+(D12-D15-D13)*(D11-D15)-(D14)^2+(D10-D15)*(D12-D15-D13))","v":3.2703500000000001},null,{"$f":"2*((F10-F15)*(F11-F15)+(F12-F15-F13)*(F11-F15)-(F14)^2+(F10-F15)*(F12-F15-F13))","v":3.2703500000000001},3.2703500000000001,3.2703500000000001,3.2703500000000001,3.3687499999999999,3.4683499999999996,3.56915,{"$f":"2*((M10-M15)*(M11-M15)+(M12-M15-M13)*(M11-M15)-(M14)^2+(M10-M15)*(M12-M15-M13))","v":3.2703500000000001},3.2703500000000001,{"$f":"2*((O10-O15)*(O11-O15)+(O12-O15-O13)*(O11-O15)-(O14)^2+(O10-O15)*(O12-O15-O13))","v":3.2703500000000001},{"$f":"2*((P10-P15)*(P11-P15)+(P12-P15-P13)*(P11-P15)-(P14)^2+(P10-P15)*(P12-P15-P13))","v":3.2703500000000001},{"$f":"2*((Q10-Q15)*(Q11-Q15)+(Q12-Q15-Q13)*(Q11-Q15)-(Q14)^2+(Q10-Q15)*(Q12-Q15-Q13))","v":3.2703500000000001},null,{"$f":"2*((S10-S15)*(S11-S15)+(S12-S15-S13)*(S11-S15)-(S14)^2+(S10-S15)*(S12-S15-S13))","v":3.2703500000000001},{"$f":"2*((T10-T15)*(T11-T15)+(T12-T15-T13)*(T11-T15)-(T14)^2+(T10-T15)*(T12-T15-T13))","v":3.2703500000000001},{"$f":"2*((U10-U15)*(U11-U15)+(U12-U15-U13)*(U11-U15)-(U14)^2+(U10-U15)*(U12-U15-U13))","v":3.2703500000000001},3.2703500000000001,3.2703500000000001,{"$f":"2*((X10-X15)*(X11-X15)+(X12-X15-X13)*(X11-X15)-(X14)^2+(X10-X15)*(X12-X15-X13))","v":3.2703500000000001},{"$f":"2*((Y10-Y15)*(Y11-Y15)+(Y12-Y15-Y13)*(Y11-Y15)-(Y14)^2+(Y10-Y15)*(Y12-Y15-Y13))","v":3.3687499999999999},3.4683499999999996]
["Acd","Condenser Area [m2]",{"$f":"C10*(C12-C13-C14)","v":0.74250000000000016},{"$f":"D10*(D12-D13-D14)","v":0.74250000000000016},null,{"$f":"F10*(F12-F13-F14)","v":0.74250000000000016},0.74250000000000016,0.74250000000000016,0.74250000000000016,0.78090000000000004,0.82009999999999994,0.86009999999999998,{"$f":"M10*(M12-M13-M14)","v":0.74250000000000016},0.74250000000000016,{"$f":"O10*(O12-O13-O14)","v":0.74250000000000016},{"$f":"P10*(P12-P13-P14)","v":0.74250000000000016},{"$f":"Q10*(Q12-Q13-Q14)","v":0.74250000000000016},null,{"$f":"S10*(S12-S13-S14)","v":0.74250000000000016},{"$f":"T10*(T12-T13-T14)","v":0.74250000000000016},{"$f":"U10*(U12-U13-U14)","v":0.74250000000000016},0.74250000000000016,0.74250000000000016,{"$f":"X10*(X12-X13-X14)","v":0.74250000000000016},{"$f":"Y10*(Y12-Y13-Y14)","v":0.78090000000000004},0.82009999999999994]
["Ldr","Door perimeter length [m]",{"$f":"2*(C10+(C12-C13))","v":4.2},{"$f":"2*(D10+(D12-D13))","v":4.2},null,{"$f":"2*(F10+(F12-F13))","v":4.2},4.2,4.2,4.2,4.28,4.3599999999999994,4.4399999999999995,{"$f":"2*(M10+(M12-M13))","v":4.2},4.2,{"$f":"2*(O10+(O12-O13))","v":4.2},{"$f":"2*(P10+(P12-P13))","v":4.2},{"$f":"2*(Q10+(Q12-Q13))","v":4.2},null,{"$f":"2*(S10+(S12-S13))","v":4.2},{"$f":"2*(T10+(T12-T13))","v":4.2},{"$f":"2*(U10+(U12-U13))","v":4.2},4.2,4.2,{"$f":"2*(X10+(X12-X13))","v":4.2},{"$f":"2*(Y10+(Y12-Y13))","v":4.28},4.3599999999999994]
["w","width [m]",0.55000000000000004,0.55000000000000004,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.56999999999999995,0.59,0.61,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,null,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.56999999999999995,0.59]
["d","depth [m]",0.6,0.6,null,0.6,0.6,0.6,0.6,0.62,0.64,0.66,0.6,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,0.6,0.6,0.62,0.64]
["h","height [m]",1.6,1.6,null,1.6,1.6,1.6,1.6,1.62,1.64,1.66,1.6,1.6,1.6,1.6,1.6,null,1.6,1.6,1.6,1.6,1.6,1.6,1.62,1.64]
["a","air passage height below unit [m]",0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["b","height and depth compressor area [m]",0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["t","average wall thickness [m]",8.5000000000000006E-2,8.5000000000000006E-2,null,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,9.5000000000000001E-2,0.105,0.115,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,null,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,9.5000000000000001E-2,0.105]
["t","average wall thickness from data base [m]",{"$f":"(19.791*C5+3.9023)/100","v":7.9296101719999998E-2},{"$f":"(19.791*D5+3.9023)/100","v":8.0641889719999998E-2},null,{"$f":"(19.791*F5+3.9023)/100","v":8.0641889719999998E-2},8.0641889719999998E-2,8.0641889719999998E-2,8.0641889719999998E-2,8.0641889719999998E-2,8.0641889719999998E-2,8.0641889719999998E-2,{"$f":"(19.791*M5+3.9023)/100","v":8.0641889719999998E-2},8.0641889719999998E-2,{"$f":"(19.791*O5+3.9023)/100","v":8.0641889719999998E-2},{"$f":"(19.791*P5+3.9023)/100","v":8.0641889719999998E-2},{"$f":"(19.791*Q5+3.9023)/100","v":8.0641889719999998E-2},null,{"$f":"(19.791*S5+3.9023)/100","v":8.0641889719999998E-2},{"$f":"(19.791*T5+3.9023)/100","v":8.0641889719999998E-2},{"$f":"(19.791*U5+3.9023)/100","v":8.0641889719999998E-2},8.0641889719999998E-2,8.0641889719999998E-2,{"$f":"(19.791*X5+3.9023)/100","v":8.0641889719999998E-2},{"$f":"(19.791*Y5+3.9023)/100","v":8.0641889719999998E-2},8.0641889719999998E-2]
["Tc","compartment temperature [C]",-20,-20,null,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,null,-20,-20,-20,-20,-20,-20,-20,-20]
["Ta","ambient temperature [C]",25,25,null,25,25,25,25,25,25,25,25,25,25,25,25,null,25,25,25,25,25,25,25,25]
["k","heat conductivity wall [W/m/K]",0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["U wall","heat transfer coefficient [W/m2/K]",{"$f":"C19/C15","v":0.23529411764705882},{"$f":"D19/D15","v":0.23529411764705882},null,{"$f":"F19/F15","v":0.23529411764705882},0.23529411764705882,0.23529411764705882,0.23529411764705882,0.21052631578947367,0.19047619047619049,0.17391304347826086,0.22,0.2,{"$f":"O19/O15","v":0.23529411764705882},{"$f":"P19/P15","v":0.23529411764705882},{"$f":"Q19/Q15","v":0.23529411764705882},null,{"$f":"S19/S15","v":0.23529411764705882},{"$f":"T19/T15","v":0.23529411764705882},{"$f":"U19/U15","v":0.23529411764705882},0.23529411764705882,0.23529411764705882,{"$f":"X19/X15","v":0.23529411764705882},{"$f":"Y19/Y15","v":0.21052631578947367},0.19047619047619049]
["Ptrans","transmission heat loss [W]",{"$f":"C7*C20*(C18-C17)","v":34.228985294117642},{"$f":"D7*D20*(D18-D17)","v":34.627235294117646},null,{"$f":"F7*F20*(F18-F17)","v":34.627235294117646},34.627235294117646,34.627235294117646,34.627235294117646,31.914473684210524,29.728714285714286,27.932478260869566,{"$f":"M7*M20*(M18-M17)","v":32.376465000000003},29.433150000000001,{"$f":"O7*O20*(O18-O17)","v":34.627235294117646},{"$f":"P7*P20*(P18-P17)","v":34.627235294117646},{"$f":"Q7*Q20*(Q18-Q17)","v":34.627235294117646},null,{"$f":"S7*S20*(S18-S17)","v":34.627235294117646},{"$f":"T7*T20*(T18-T17)","v":34.627235294117646},{"$f":"U7*U20*(U18-U17)","v":34.627235294117646},34.627235294117646,34.627235294117646,{"$f":"X7*X20*(X18-X17)","v":34.627235294117646},{"$f":"Y7*Y20*(Y18-Y17)","v":31.914473684210524},29.728714285714286]
["Udoor","heat transfer coeff. door gasket [W/mK]",0.03,0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Pdoor ","door heat loss [W]",{"$f":"C22*C9*(C18-C17)","v":5.67},{"$f":"D22*D9*(D18-D17)","v":5.67},null,{"$f":"F22*F9*(F18-F17)","v":5.67},5.67,5.67,5.67,5.7780000000000005,5.8859999999999983,5.9939999999999998,{"$f":"M22*M9*(M18-M17)","v":5.67},5.67,{"$f":"O22*O9*(O18-O17)","v":5.67},{"$f":"P22*P9*(P18-P17)","v":5.67},{"$f":"Q22*Q9*(Q18-Q17)","v":5.67},null,{"$f":"S22*S9*(S18-S17)","v":5.67},{"$f":"T22*T9*(T18-T17)","v":5.67},{"$f":"U22*U9*(U18-U17)","v":5.67},5.67,5.67,{"$f":"X22*X9*(X18-X17)","v":5.67},{"$f":"Y22*Y9*(Y18-Y17)","v":5.7780000000000005},5.8859999999999983]
["Ploss_tot","total heat power loss (Ptrans+Pdoor) [W]",{"$f":"C21+C23","v":39.898985294117644},{"$f":"D21+D23","v":40.297235294117648},null,{"$f":"F21+F23","v":40.297235294117648},40.297235294117648,40.297235294117648,40.297235294117648,37.692473684210526,35.614714285714285,33.926478260869565,{"$f":"M21+M23","v":38.046465000000005},35.103149999999999,{"$f":"O21+O23","v":40.297235294117648},{"$f":"P21+P23+2.5*1000/(365*24)","v":40.582623421971526},{"$f":"Q21+Q23","v":40.297235294117648},null,{"$f":"S21+S23","v":40.297235294117648},{"$f":"T21+T23","v":40.297235294117648},{"$f":"U21+U23","v":40.297235294117648},40.297235294117648,40.297235294117648,{"$f":"X21+X23","v":40.297235294117648},{"$f":"Y21+Y23","v":37.692473684210526},35.614714285714285]
["Ploss_tot_spec","specific total heat loss [W/m3]",{"$f":"C24/C6","v":0.19607151777031845},{"$f":"D24/D6","v":0.19162514643504103},null,{"$f":"F24/F6","v":0.19162514643504103},0.19162514643504103,0.19162514643504103,0.19162514643504103,0.1792387427206481,0.16935838874381473,0.16133033239909061,{"$f":"M24/M6","v":0.18092207501949673},0.16692575086070796,{"$f":"O24/O6","v":0.19162514643504103},{"$f":"P24/P6","v":0.19298225049917031},{"$f":"Q24/Q6","v":0.19162514643504103},null,{"$f":"S24/S6","v":0.19162514643504103},{"$f":"T24/T6","v":0.19162514643504103},{"$f":"U24/U6","v":0.19162514643504103},0.19162514643504103,0.19162514643504103,{"$f":"X24/X6","v":0.19162514643504103},{"$f":"Y24/Y6","v":0.1792387427206481},0.16935838874381473]
["Eloss_tot","annual heat loss [kWhth/a]",{"$f":"C24*365*24/1000","v":349.51511117647061},{"$f":"D24*365*24/1000","v":353.00378117647062},null,{"$f":"F24*365*24/1000","v":353.00378117647062},353.00378117647062,353.00378117647062,353.00378117647062,330.18606947368426,311.98489714285716,297.1959495652174,{"$f":"M24*365*24/1000","v":333.2870334000001},307.50359400000002,{"$f":"O24*365*24/1000","v":353.00378117647062},{"$f":"P24*365*24/1000","v":355.50378117647057},{"$f":"Q24*365*24/1000","v":353.00378117647062},null,{"$f":"S24*365*24/1000","v":353.00378117647062},{"$f":"T24*365*24/1000","v":353.00378117647062},{"$f":"U24*365*24/1000","v":353.00378117647062},353.00378117647062,353.00378117647062,{"$f":"X24*365*24/1000","v":353.00378117647062},{"$f":"Y24*365*24/1000","v":330.18606947368426},311.98489714285716]
["dTev","evaporator temperature difference [K]",10,10,null,10,10,10,5.3,9.5,9.1,8.8000000000000007,9.4,8.6999999999999993,10,7.4,10,null,10,10,10,10,10,10,9.5,8.9]
["dTcd","condenser temperature difference [K]",12,12,null,11.8,11.6,11.4,8,12.3,12.5,12.7,12.3,12.7,12,13.4,9.1,null,12,9.1,8.9,8.6999999999999993,8.5,8.5,8.8000000000000007,9]
["Tev","evaporator temperature [C]",{"$f":"C17-C27","v":-30},{"$f":"D17-D27","v":-30},null,{"$f":"F17-F27","v":-30},-30,-30,-25.3,-29.5,-29.1,-28.8,{"$f":"M17-M27","v":-29.4},-28.7,{"$f":"O17-O27","v":-30},{"$f":"P17-P27","v":-27.4},{"$f":"Q17-Q27","v":-30},null,{"$f":"S17-S27","v":-30},{"$f":"T17-T27","v":-30},{"$f":"U17-U27","v":-30},-30,-30,{"$f":"X17-X27","v":-30},{"$f":"Y17-Y27","v":-29.5},-28.9]
["Tcd","condenser temperature [C]",{"$f":"C18+C28","v":37},{"$f":"D18+D28","v":37},null,{"$f":"F18+F28","v":36.799999999999997},36.6,36.4,33,37.299999999999997,37.5,37.700000000000003,{"$f":"M18+M28","v":37.299999999999997},37.700000000000003,{"$f":"O18+O28","v":37},{"$f":"P18+P28","v":38.4},{"$f":"Q18+Q28","v":34.1},null,{"$f":"S18+S28","v":37},{"$f":"T18+T28","v":34.1},{"$f":"U18+U28","v":33.9},33.700000000000003,33.5,{"$f":"X18+X28","v":33.5},{"$f":"Y18+Y28","v":33.799999999999997},34]
["Pnom","nominal compressor cooling power [W]",141,141,null,141,141,141,71,141,141,141,141,141,141,141,141,null,141,141,141,141,141,141,141,141]
["COPnom","nominal at -23.4/54.4 (subcooling 32.2) [-]",1.62,1.62,null,1.7250000000000001,1.85,1.98,1.85,1.62,1.62,1.62,1.62,1.62,1.62,1.62,1.62,null,1.62,1.62,1.7250000000000001,1.85,1.98,1.98,1.98,1.98]
["Pratio","Ratio Pc/Pcnom",{"$f":"Pc_c1+Pc_c2*C29+Pc_c3*C30+Pc_c4*C29^2+Pc_c5*C29*C30+Pc_c6*C30^2+Pc_c7*C29^3+Pc_c8*C30*C29^2+Pc_c9*C29*C30^2+Pc_c10*C30^3","v":0.73813072175418559},{"$f":"Pc_c1+Pc_c2*D29+Pc_c3*D30+Pc_c4*D29^2+Pc_c5*D29*D30+Pc_c6*D30^2+Pc_c7*D29^3+Pc_c8*D30*D29^2+Pc_c9*D29*D30^2+Pc_c10*D30^3","v":0.73813072175418559},null,{"$f":"Pc_c1+Pc_c2*F29+Pc_c3*F30+Pc_c4*F29^2+Pc_c5*F29*F30+Pc_c6*F30^2+Pc_c7*F29^3+Pc_c8*F30*F29^2+Pc_c9*F29*F30^2+Pc_c10*F30^3","v":0.74034100052485785},0.74255025253202411,0.74475848270705591,1.0198060881889783,0.75765556257788347,0.77396520839113947,0.78577419262790282,0.76227300947610699,0.79049739776103956,0.73813072175418559,0.84520170207147871,0.77008128052581182,null,{"$f":"Pc_c1+Pc_c2*S29+Pc_c3*S30+Pc_c4*S29^2+Pc_c5*S29*S30+Pc_c6*S30^2+Pc_c7*S29^3+Pc_c8*S30*S29^2+Pc_c9*S29*S30^2+Pc_c10*S30^3","v":0.73813072175418559},{"$f":"Pc_c1+Pc_c2*T29+Pc_c3*T30+Pc_c4*T29^2+Pc_c5*T29*T30+Pc_c6*T30^2+Pc_c7*T29^3+Pc_c8*T30*T29^2+Pc_c9*T29*T30^2+Pc_c10*T30^3","v":0.77008128052581182},{"$f":"Pc_c1+Pc_c2*U29+Pc_c3*U30+Pc_c4*U29^2+Pc_c5*U29*U30+Pc_c6*U30^2+Pc_c7*U29^3+Pc_c8*U30*U29^2+Pc_c9*U29*U30^2+Pc_c10*U30^3","v":0.77227715388365514},0.77447207198288204,0.77666603975486503,0.77666603975486503,0.79666808473177519,0.82292940201160436]
["P","Cooling power",{"$f":"C31*C33","v":104.07643176734017},{"$f":"D31*D33","v":104.07643176734017},null,{"$f":"F31*F33","v":104.38808107400496},104.69958560701539,105.01094606169488,72.406232261417458,106.82943432348156,109.12909438315066,110.7941611605343,{"$f":"M31*M33","v":107.48049433613109},111.46013308430658,{"$f":"O31*O33","v":104.07643176734017},{"$f":"P31*P33","v":119.1734399920785},{"$f":"Q31*Q33","v":108.58146055413947},null,{"$f":"S31*S33","v":104.07643176734017},{"$f":"T31*T33","v":108.58146055413947},{"$f":"U31*U33","v":108.89107869759538},109.20056214958636,109.50991160543597,{"$f":"X31*X33","v":109.50991160543597},{"$f":"Y31*Y33","v":112.3301999471803},116.03304568363622]
["Load factor","Ratio of heat load to cooling power",{"$f":"C24/C34","v":0.38336234838748762},{"$f":"D24/D34","v":0.38718886312514006},null,{"$f":"F24/F34","v":0.38603291563094544},0.3848843819245979,0.38374318873808316,0.55654373989006078,0.35282854320914026,0.3263539799997931,0.30621178864933207,{"$f":"M24/M34","v":0.3539848345041538},0.31493906411764794,{"$f":"O24/O34","v":0.38718886312514006},{"$f":"P24/P34","v":0.34053412760988577},{"$f":"Q24/Q34","v":0.3711244542895531},null,{"$f":"S24/S34","v":0.38718886312514006},{"$f":"T24/T34","v":0.3711244542895531},{"$f":"U24/U34","v":0.37006920838784496},0.3690204015517542,0.36797797298301654,{"$f":"X24/X34","v":0.36797797298301654},{"$f":"Y24/Y34","v":0.33555066849283816},0.30693596014723001]
["Cycling losses","Part load losses  (in % COP)",{"$f":"0.125*(1-C24/C34)","v":7.7079706451564048E-2},{"$f":"0.125*(1-D24/D34)","v":7.6601392109357486E-2},null,{"$f":"0.125*(1-F24/F34)","v":7.674588554613182E-2},7.6889452259425256E-2,7.7032101407739612E-2,5.5432032513742402E-2,8.0896432098857468E-2,8.4205752500025863E-2,8.6723526418833491E-2,{"$f":"0.125*(1-M24/M34)","v":8.0751895686980768E-2},8.5632616985294008E-2,{"$f":"0.125*(1-O24/O34)*0.5","v":3.8300696054678743E-2},8.2433234048764278E-2,7.8609443213805863E-2,null,{"$f":"0.125*(1-S24/S34)","v":7.6601392109357486E-2},{"$f":"0.125*(1-T24/T34)","v":7.8609443213805863E-2},{"$f":"0.125*(1-U24/U34)","v":7.874134895151938E-2},7.8872449806030726E-2,7.9002753377122925E-2,{"$f":"0.125*(1-X24/X34)*0.5","v":3.9501376688561463E-2},{"$f":"0.125*(1-Y24/Y34)*0.5","v":4.1528083219197612E-2},{"$f":"0.125*(1-Z24/Z34)*0.5","v":4.3316502490798124E-2}]
["COP ratio","Ratio COP/ COPnom",{"$f":"COP_c1+COP_c2*C29+COP_c3*C30+COP_c4*C29^2+COP_c5*C29*C30+COP_c6*C30^2+COP_c7*C29^3+COP_c8*C30*C29^2+COP_c9*C29*C30^2+COP_c10*C30^3","v":1.024707081311399},{"$f":"COP_c1+COP_c2*D29+COP_c3*D30+COP_c4*D29^2+COP_c5*D29*D30+COP_c6*D30^2+COP_c7*D29^3+COP_c8*D30*D29^2+COP_c9*D29*D30^2+COP_c10*D30^3","v":1.024707081311399},null,{"$f":"COP_c1+COP_c2*F29+COP_c3*F30+COP_c4*F29^2+COP_c5*F29*F30+COP_c6*F30^2+COP_c7*F29^3+COP_c8*F30*F29^2+COP_c9*F29*F30^2+COP_c10*F30^3","v":1.0290627621052635},1.033436426049064,1.0378286353191766,1.256603473074783,1.0317105779570268,1.0381688248529293,1.0419146554215248,1.0344150477952536,1.0446162737552225,1.024707081311399,1.0644100773675467,1.0898538161768028,null,{"$f":"COP_c1+COP_c2*S29+COP_c3*S30+COP_c4*S29^2+COP_c5*S29*S30+COP_c6*S30^2+COP_c7*S29^3+COP_c8*S30*S29^2+COP_c9*S29*S30^2+COP_c10*S30^3","v":1.024707081311399},{"$f":"COP_c1+COP_c2*T29+COP_c3*T30+COP_c4*T29^2+COP_c5*T29*T30+COP_c6*T30^2+COP_c7*T29^3+COP_c8*T30*T29^2+COP_c9*T29*T30^2+COP_c10*T30^3","v":1.0898538161768028},{"$f":"COP_c1+COP_c2*U29+COP_c3*U30+COP_c4*U29^2+COP_c5*U29*U30+COP_c6*U30^2+COP_c7*U29^3+COP_c8*U30*U29^2+COP_c9*U29*U30^2+COP_c10*U30^3","v":1.0945252756577979},1.099222869846219,1.1039471609184459,1.1039471609184459,1.1110896749189347,1.123470711229422]
["COP","COP at actual Tev and Tcd",{"$f":"C37*C32","v":1.6600254717244665},{"$f":"D37*D32","v":1.6600254717244665},null,{"$f":"F37*F32","v":1.7751332646315796},1.9118573881907686,2.0549006979319695,2.3247164251883485,1.6713711362903836,1.6818334962617456,1.6879017417828703,{"$f":"M37*M32","v":1.675752377428311},1.6922783634834606,{"$f":"O37*O32","v":1.6600254717244665},{"$f":"P37*P32","v":1.7243443253354258},{"$f":"Q37*Q32","v":1.7655631822064206},null,{"$f":"S37*S32","v":1.6600254717244665},{"$f":"T37*T32","v":1.7655631822064206},{"$f":"U37*U32","v":1.8880561005097014},2.0335623092155051,2.185815378618523,{"$f":"X37*X32","v":2.185815378618523},{"$f":"Y37*Y32","v":2.1999575563394909},2.2244720082342555]
["COP cyc","avg COP at actual Tev and Tcd ",{"$f":"C38*(1-C36)","v":1.5320711956618254},{"$f":"D38*(1-D36)","v":1.5328652096533795},null,{"$f":"F38*(1-F36)","v":1.6388990902750331},1.7648557208146451,1.8966073789860391,2.1958526687220772,1.5361631746514783,1.5402134411292761,1.5415209504869685,{"$f":"M38*(1-M36)","v":1.54043219624901},1.5473641385507813,{"$f":"O38*(1-O36)","v":1.596445340688923},{"$f":"P38*(1-P36)","v":1.5822010459843923},{"$f":"Q38*(1-Q36)","v":1.6267732434943787},null,{"$f":"S38*(1-S36)","v":1.5328652096533795},{"$f":"T38*(1-T36)","v":1.6267732434943787},{"$f":"U38*(1-U36)","v":1.739388016259422},1.8731702680544693,2.0131299453336013,{"$f":"X38*(1-X36)","v":2.099472661976062},{"$f":"Y38*(1-Y36)","v":2.1085975358611218},2.1281156609488656]
["Eaux","electricity CPU and possible fan [kWh/a]",4.4000000000000004,4.4000000000000004,null,4.4000000000000004,4.4000000000000004,4.4000000000000004,8.8000000000000007,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,4.4000000000000004,6.9,6.7,null,4.4000000000000004,6.7,6.7,6.7,6.7,6.7,6.7,6.7]
["Eaux","electricity CPU and possible fan [W]",{"$f":"C40*1000/(365*25)","v":0.48219178082191783},{"$f":"D40*1000/(365*25)","v":0.48219178082191783},null,{"$f":"F40*1000/(365*25)","v":0.48219178082191783},0.48219178082191783,0.48219178082191783,0.96438356164383565,0.48219178082191783,0.48219178082191783,0.48219178082191783,{"$f":"M40*1000/(365*25)","v":0.48219178082191783},0.48219178082191783,{"$f":"O40*1000/(365*25)","v":0.48219178082191783},{"$f":"P40*1000/(365*25)","v":0.75616438356164384},{"$f":"Q40*1000/(365*25)","v":0.73424657534246573},null,{"$f":"S40*1000/(365*25)","v":0.48219178082191783},{"$f":"T40*1000/(365*25)","v":0.73424657534246573},{"$f":"U40*1000/(365*25)","v":0.73424657534246573},0.73424657534246573,0.73424657534246573,{"$f":"X40*1000/(365*25)","v":0.73424657534246573},{"$f":"Y40*1000/(365*25)","v":0.73424657534246573},0.73424657534246573]
["AE","annual electricity consumption [kWh/a]",{"$f":"C26/C39+C40","v":232.53242110820236},{"$f":"D26/D39+D40","v":234.69016442763024},null,{"$f":"F26/F39+F40","v":219.79079695091602},204.41849273748369,190.5238045826822,169.55931969602889,219.34205493410309,206.95952117526747,197.19397368639903,{"$f":"M26/M39+M40","v":220.75943095162654},203.12736244747111,{"$f":"O26/O39+O40","v":225.5186140730236},{"$f":"P26/P39+P40","v":231.58938576341799},{"$f":"Q26/Q39+Q40","v":223.69630393367137},null,{"$f":"S26/S39+S40","v":234.69016442763024},{"$f":"T26/T39+T40","v":223.69630393367137},{"$f":"U26/U39+U40","v":209.64711581123234},195.15258607649741,182.05071791799975,{"$f":"X26/X39+X40","v":174.83926066758926},{"$f":"Y26/Y39+Y40","v":163.29037054638351},153.30147607003281]
["SAE","standard annual electricity consumption [kWh/a]",{"$f":"C6*M_Cold8*2.15+N_Cold8","v":550.8167042},{"$f":"D6*M_Cold8*2.15+N_Cold8","v":558.6968842},null,{"$f":"F6*M_Cold8*2.15+N_Cold8","v":558.6968842},558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,null,{"$f":"S6*M_Cold8*2.15+N_Cold8","v":558.6968842},558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842,558.6968842]
["EEI","energy efficiency index [-]",{"$f":"C42/C43","v":0.42215934871824529},{"$f":"D42/D43","v":0.42006707226170392},null,{"$f":"F42/F43","v":0.39339900251213183},0.36588443307714386,0.34101461807057309,0.30349072008665567,0.39259580845556302,0.37043256733320346,0.35295341582003231,{"$f":"M42/M43","v":0.39513274048007757},0.36357346566972515,{"$f":"O42/O43","v":0.40365110393616116},{"$f":"P42/P43","v":0.41451705265017119},{"$f":"Q42/Q43","v":0.40038938870042723},null,{"$f":"S42/S43","v":0.42006707226170392},{"$f":"T42/T43","v":0.40038938870042723},{"$f":"U42/U43","v":0.37524303739661402},0.34929957834996178,0.3258488154604241,{"$f":"X42/X43","v":0.31294117725024045},{"$f":"Y42/Y43","v":0.29227005763635061},0.27439114196877207]
["q-model","Model at Ta=25 C [kWh/dm3]",{"$f":"C42/C6","v":1.1427103822666362},{"$f":"D42/D6","v":1.1160204117495209},null,{"$f":"F42/F6","v":1.0451695592362811},0.97206975413940466,0.90599644581192917,0.80630418511416935,1.0430356596261536,0.98415308796943046,0.9377150518631191,{"$f":"M42/M6","v":1.0497756973714005},0.96593005177311131,{"$f":"O42/O6","v":1.0724070058443669},{"$f":"P42/P6","v":1.1012753017871246},{"$f":"Q42/Q6","v":1.0637413878496156},null,{"$f":"S42/S6","v":1.1160204117495209},{"$f":"T42/T6","v":1.0637413878496156},{"$f":"U42/U6","v":0.99693338696304346},0.92800765638491911,0.86570443915127415,{"$f":"X42/X6","v":0.83141184955960878},{"$f":"Y42/Y6","v":0.77649349735788109},0.72899338096567057]
[]
[null,"Consumption compared to base case",null,null,null,{"$f":"(F42-$D42)/$D42","v":-6.3485265831447452E-2},{"$f":"(G42-$D42)/$D42","v":-0.12898568529266685},{"$f":"(H42-$C42)/$C42","v":-0.18065702978240886},{"$f":"(I42-$C42)/$C42","v":-0.27081428521690193},-5.6724847706124841E-2,{"$f":"(K42-$C42)/$C42","v":-0.10997563183258331},-0.15197213039535498,{"$f":"(M42-$C42)/$C42","v":-5.0629456746152351E-2},-0.12645573688431358,{"$f":"(O42-$D42)/$D42","v":-3.9079398052212812E-2},{"$f":"(P42-$D42)/$D42","v":-1.3212222471165417E-2},{"$f":"(Q42-$D42)/$D42","v":-4.6844146710498226E-2},null,null,{"$f":"(T42-$S42)/$S42","v":-4.6844146710498226E-2},{"$f":"(U42-$S42)/$S42","v":-0.10670685189331931},-0.16846712961984714,-0.22429336413824255,-0.25502092900231776,-0.30423002197547899,-0.34679207181984267]
[]
["U cond","Check on condenser heat transfer [W/m2/K]",{"$f":"(C34+C34/C39)/(2*C8)/C28","v":9.6525411052003083},{"$f":"(D34+D34/D39)/(2*D8)/D28","v":9.6505664560859259},null,{"$f":"(F34+F34/F39)/(2*F8)/F28","v":9.5920850856605462},9.5219037276751628,9.4736091441808892,8.8703970649709145,9.1812167686304349,8.7785549351811092,8.361389832767367,9.7042753586510546,9.7294409309365477,9.4988236566457527,9.7740961963668198,12.974283886544754,null,{"$f":"(S34+S34/S39)/(2*S8)/S28","v":9.6505664560859259},12.974283886544754,12.975763390049577,12.964723997475199,12.985363208949606,12.808127296654193,12.049228629700359,11.553935792964818]
[]
[null,"Price increase (in terms of sales price ?)",null,null,null,10.57,23.15,36.24,129.21,25.39,51.76,79.13,36.18,78.62,9.14,12.08,6.04,null,null,{"$f":"INDEX($F51:$Q51,MATCH(T3,$F3:$Q3,0))","v":6.04},10.57,23.15,36.24,9.14,25.39,51.76]
[null,"Price [EUR]",439,439,null,{"$f":"$D52+F51","v":449.57},{"$f":"$D52+G51","v":462.15},475.24,568.21,464.39,490.76,518.13,475.18,517.62,448.14,451.08,445.04,null,{"$f":"C52","v":439},{"$f":"S52+T51","v":445.04},{"$f":"T52+U51","v":455.61},478.76,515,524.14,549.53,601.29]
[]
[null,"Simple Pay Back [year]",null,null,null,{"$f":"-F51/(F55-$D55)","v":3.460615069085256},{"$f":"-G51/(G55-$D55)","v":3.730445758799982},4.0026048880978609,9.6773300810731335,8.0696361065718669,9.1050107485889527,10.294379038763269,12.668952800084558,12.150765174873664,4.8612681749345068,19.003881169719843,2.6799880397187557,null,null,{"$f":"-T51/(T55-$C55)","v":3.3344300502341673},{"$f":"-(U52-$C52)/(U55-$C55)","v":3.5404548548727477},5.1886590550142619,7.3438827117272085,7.1987228641814758,7.7867528089155735,9.9917846013825002]
[null,"Annual Electricity costs [EUR]",{"$f":"C42*ElCosts","v":47.66914632718148},{"$f":"D42*ElCosts","v":48.111483707664199},null,{"$f":"F42*ElCosts","v":45.057113374937778},41.905791011184157,39.057379939449852,34.759660537685924,44.965121261491127,42.42670184092983,40.4247646057118,45.25568334508344,41.641109301731575,46.231315884969838,47.475824081500683,45.857742306402628,null,{"$f":"S42*ElCosts","v":48.111483707664199},45.857742306402628,42.977658741302626,40.00628014568197,37.320397173189946,35.842048436855798,33.47452596200862,31.426802594356722]
[null,"LLC [EUR]",{"$f":"C52+C55*Lifetime","v":1201.7063412349037},{"$f":"D52+D55*Lifetime","v":1208.7837393226273},null,{"$f":"F52+F55*Lifetime","v":1170.4838139990045},1132.6426561789465,1100.1580790311978,1124.3645686029749,1183.831940183858,1169.5872294548772,1164.9262336913889,1199.2709335213351,1183.8777488277051,1187.8410541595174,1210.693185304011,1178.763876902442,null,{"$f":"S52+S55*Lifetime","v":1208.7837393226273},1178.763876902442,1143.252539860842,1118.8604823309115,1112.1263547710391,1097.6127749896928,1085.122415392138,{"$f":"Z52+Z55*Lifetime","v":1104.1188415097076}]
[null,"Ranking",null,null,null,2,3,4,8,6,7,9,10,11,5,12,1]
[]
[null,null,null,null,null,{"$f":"F3","v":"C1"},{"$f":"G3","v":"C2"},"C3","VSD","I1","I2","I3","I4","I5","PCM","F1","F2",null,"BC",{"$f":"T3","v":"F2"},"C1","C2","C3","PCM","I1",{"$f":"Z3","v":"I2"}]
[]
[null,"Electricity costs [EUR/kWh]",0.20499999999999999]
[null,"Lifetime [year]",16]
["M","Current M value",0.53900000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0,{"$f":"S63/$S$43","v":0.21478551857655054}]
["N","Current N value",315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,0,{"$f":"S64/$S$43","v":0.25058310500597564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,0,0.28638069143540068]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,0,0.32217827786482578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,0,0.35797586429425088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,0,0.39377345072367598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,0,0.42957103715310108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,0,0.46536862358252618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,0,0.50116621001195127]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"(24-4)/20","v":1}]
[null,null,null,{"$f":"(24--18)/20","v":2.1}]
[null,null,null,1]
[null,null,null,1]
[null,null,null,{"$f":"1*(1*IF(bBuiltIn=\"Y\",1.04,1)*D96*(NFresh/D6+D94*MFresh))","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D98*D6","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"D99/D43","v":{"$error":"#REF!"}}]
[]
[null,null,null,{"$f":"(D98-D45)/D45","v":{"$error":"#REF!"}}]

{"sheet":"Compressor","index":4,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"COP","Pc"]
[null,null,null,"c1",6.6528239999999998,4.1179069999999998]
[null,null,null,"c2",0.19276599999999999,0.152086]
[null,null,null,"c3",-0.19425000000000001,-2.8372000000000001E-2]
[null,null,null,"c4",2.4459999999999998E-3,2.0609999999999999E-3]
[null,null,null,"c5",-4.5999999999999999E-3,-8.6600000000000002E-4]
[null,null,null,"c6",2.4580000000000001E-3,{"$f":"0.06/46/46","v":2.8355387523629487E-5},null,null,{"$f":"0.06/46/46","v":2.8355387523629487E-5}]
[null,null,null,"c7",1.2999999999999999E-5,{"$f":"-0.07/(-19)^3","v":1.0205569324974486E-5},null,null,{"$f":"-0.07/(-19)^3","v":1.0205569324974486E-5}]
[null,null,null,"c8",-3.3000000000000003E-5,{"$f":"-0.15/(46*(-19)^2)","v":-9.0328796820426356E-6},null,null,{"$f":"-0.15/(46*(-19)^2)","v":-9.0328796820426356E-6}]
[null,null,null,"c9",{"$f":"-1.26/(-19*46*46)","v":3.1340165157695749E-5},{"$f":"-0.04/(-19*46*46)","v":9.9492587802208729E-7},null,null,{"$f":"0.04/(-19*46*46)","v":-9.9492587802208729E-7},{"$f":"-1.26/(-19*46*46)","v":3.1340165157695749E-5}]
[null,null,null,"c10",{"$f":"-1.14/(46^3)","v":-1.1712007890194788E-5},{"$f":"-0.01/(46^3)","v":-1.0273691131749815E-7},{"$f":"Pc_c10*Tc^3","v":-0.01},null,null,{"$f":"-1.14/(46^3)","v":-1.1712007890194788E-5}]
[]
["-","Te",-19]
[null,"Tc",46]
[]
[null,"Pc",{"$f":"Pc_c1+Pc_c2*Te+Pc_c3*Tc+Pc_c4*Te^2+Pc_c5*Te*Tc+Pc_c6*Tc^2+Pc_c7*Te^3+Pc_c8*Tc*Te^2+Pc_c9*Te*Tc^2+Pc_c10*Tc^3","v":1.2140659999999996}]
[null,"Qc",{"$f":"COP_c1+COP_c2*Te+COP_c3*Tc+COP_c4*Te^2+COP_c5*Te*Tc+COP_c6*Tc^2+COP_c7*Te^3+COP_c8*Tc*Te^2+COP_c9*Te*Tc^2+COP_c10*Tc^3","v":1.1221390000000004}]
[]
[null,"COP carnot",{"$f":"(Te+273.15)/((Tc-Te))","v":3.9099999999999997},null,{"$f":"0.6*C21","v":2.3459999999999996}]
[null,null,{"$f":"(-23.3+273.15)/((54.4--23.3))","v":3.2155727155727152}]