{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Overview"],"not_rendered":{"charts":1,"images":5,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overview","index":0,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,2,4,4],[13,2,13,4]]}
[]
[]
[]
[]
[null,null,"Input"]
[]
[null,null,"Electrolyzer capacity needed",null,4000,"[MW]"]
[null,null,"Electrolyzer cost",null,632,"[€/kW]"]
[null,null,"Electricity cost",null,1,"[€-cent]"]
[null,null,"CO2 cost",null,50,"[€/mT]"]
[null,null,"Subsidy",null,0,"[€ million]"]
[]
[]
[null,null,"Output"]
[]
[null,null,"Electrolyzer Investment",{"$f":"E7*E8/1000-E11","v":2528},"[€ million]"]
[]
[null,null,null,"Current Fossil Based","Hydrogen Based Minimum"]
[null,null,"Marine Fuel",450,"-","[€/mT]"]
[null,null,"Green Hydrogen","-",{"$f":"48*E9*10","v":480},"[€/mT]"]
[null,null,"Electrolyzer & Production","-",{"$f":"D16*1000000/(10*0.5*365*E7*1000)*1000","v":346.30136986301369},"[€/mT]"]
[null,null,"CO2","-",{"$f":"E10","v":50},"[€/mT]"]
[null,null,"Energy","-",{"$f":"1000*E9/100","v":10},"[€/mT]"]
[null,null,null,{"$f":"SUM(D19:D23)","v":450},{"$f":"SUM(E19:E23)","v":886.30136986301363},"[€/mT]"]
[]
[null,null,"For sources and references please visit Mr. Sustainability"]